UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                  FORM 10-QSB/A

|X|   QUARTERLY  REPORT  PURSUANT  TO  SECTION  13 OR  15(d)  OF THE  SECURITIES
      EXCHANGE ACT OF 1934.

                  For the quarterly period ended March 31, 2005

                                       OR

|_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934.

        For the transition period from _______, 20___ to _______, 20___.

                         Commission File Number: 0-10157

                               CAPCO ENERGY, INC.
        (Exact Name of Small Business Issuer as Specified in its Charter)

           COLORADO                                         84-0846529
           --------                                         ----------
(State or Other Jurisdiction of                            (IRS Employer
Incorporation or Organization)                        Identification Number)

                           5555 SAN FELIPE, SUITE 725
                              HOUSTON, TEXAS 77056
                     Address of Principal Executive Offices

                                 (713) 622-5550
              (Registrant's Telephone Number, Including Area Code)

               ---------------------------------------------------
              (Former Name, Former Address and Former Fiscal Year,
                          If Changed Since Last Report)

Check whether the Issuer (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such
shorter period that the Issuer was required to file such reports), and 2) has
been subject to such filing requirements for the past 90 days.

                          |X|   Yes       |_|   No

There were 117,280,769 shares of the Registrant's $.001 par value common stock
outstanding as of May 31, 2005.

This Form 10-QSB/A is being filed to report two amendments to our quarterly
report for the period ended March 31, 2005 ("Report"), which was originally
filed on June 13, 2005. The first amendment is to include the Balance Sheet at
December 31, 2004, in the Report, along with the interim period Balance Sheet.

The second amendment is that we have revised the presentation of revenues, costs
and expenses on the consolidated statement of operations. The accounts that
previously comprised sales and cost of sales are now reported separately on the
consolidated statement of operations. The revision had no effect on net (loss)
income as previously reported in the Report.




                            PART I.  FINANCIAL INFORMATION

Item 1.  FINANCIAL STATEMENTS

                       CAPCO ENERGY, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      MARCH 31, 2005 and December 31, 2004

                                     ASSETS
                             (Dollars in Thousands)



                                                                 March 31,     December 31,
                                                                  2005            2004
                                                               (Unaudited)
                                                                        
Current Assets:
  Cash                                                         $      1,491   $      1,805
  Marketable securities                                                 399             --
  Accounts receivable-trade, net of
    allowance of $46 and $45, respectively                              757            482
  Notes receivable, including a related party                            --            981
  Deposits on property acquisitions                                   5,936             --
  Deferred tax asset                                                     27             27
  Other current assets                                                  237            538
                                                               ------------   ------------

     Total Current Assets                                             8,847          3,833

Oil and gas properties, using full cost accounting,
  less accumulated depreciation and depletion of $2,103
  and $1,727, respectively                                           14,412          9,197

Other Assets:
  Assets attributable to businesses under contract
    for sale                                                          4,063          4,063
  Other property, less accumulated depreciation of $82
    and $70, respectively                                               687            649
  Accounts receivable, related parties                                   --             14
  Other assets                                                          673            344
                                                               ------------   ------------
     Total Assets                                              $     28,682   $     18,100
                                                               ============   ============


The accompanying notes are an integral part of the consolidated financial
statements.


                                       2


                       CAPCO ENERGY, INC. AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS (continued)
                      MARCH 31, 2005 and December 31, 2004

                      LIABILITIES AND STOCKHOLDERS' EQUITY
                             (Dollars in Thousands)



                                                          March 31,      December 31,
                                                            2005            2004
                                                        (Unaudited)
                                                                  
Current Liabilities:
  Accounts payable, trade                               $      3,263    $      1,330
  Notes payable                                                6,646             762
  Current maturities, long-term debt, including a
   related party                                                 711             637
  Accrued expenses                                               896           1,174
                                                        ------------    ------------
     Total Current Liabilities                                11,516           3,903
                                                        ------------    ------------

Non-current Liabilities:
  Long term debt, less current maturities                        346             515
  Convertible promissory notes, net                            1,562           1,516
  Asset retirement obligations                                 2,217           2,193
  Long term liabilities                                          361             361
  Deferred tax liability                                          27              27
                                                        ------------    ------------
     Total Non-current Liabilities                             4,513           4,612
                                                        ------------    ------------

Liabilities attributable to businesses under contract
  for sale                                                     4,346           4,346
                                                        ------------    ------------
     Total Liabilities                                        20,375          12,861
                                                        ------------    ------------

Commitments and Contingencies                                     --              --

Stockholders' Equity:
Common stock, $0.001 par value;
  authorized 150,000,000 shares;
  113,792,762 and 101,023,476 shares issued                      114
                                                                                 101
Additional paid in capital                                     6,575           3,074
Treasury stock, 1,267,708 shares, at cost                       (138)           (138)
Retained earnings                                              1,756           2,202
                                                        ------------    ------------
     Total Stockholders' Equity                                8,307           5,239
                                                        ------------    ------------
     Total Liabilities and
     Stockholders' Equity                               $     28,682    $     18,100
                                                        ============    ============


The accompanying notes are an integral part of the consolidated financial
statements.


                                       3


                       CAPCO ENERGY, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
               For the Three Months Ended March 31, 2005 and 2004
                                   (Unaudited)
                     (Dollars in Thousands except per share)



                                                                   2005             2004
                                                              -------------    -------------
                                                                         
Operating revenues:
  Oil and gas sales                                           $         796    $       1,274
  Gas gathering, marketing and processing                                --               61
  Oil field services                                                    292               29
                                                              -------------    -------------
    Total operating revenues                                          1,088            1,364
                                                              -------------    -------------
Operating costs and expenses:
  Oil and gas production lifting costs                                  371              411
  Production taxes                                                       51              139
  Gas gathering, marketing and processing costs                          52              152
  Oil field services                                                    265               --
  Depreciation, depletion and amortization                              412              167
  General and administrative                                            290              279
                                                              -------------    -------------
    Total operating costs and expenses                                1,441            1,148
                                                              -------------    -------------
    Operating (loss) profit                                            (353)             216

Other Income (Expenses):
  Interest income                                                        12                3
  Interest expense                                                     (105)             (67)
  Losses on sales of investments-
    marketable securities                                                --              (63)
  Holding losses-marketable securities                                   --               (1)
                                                              -------------    -------------
    (Loss) income from continuing operations
       before taxes and minority interest                              (446)              88

Provision for income taxes                                               --               --
                                                              -------------    -------------
     Net (loss) income                                        $        (446)   $          88
                                                              =============    =============

Earnings per share-basic:
  Net (loss) income                                           $          --    $          --
                                                              =============    =============

Earnings per share-diluted:
  Net (loss) income                                           $          --    $          --
                                                              =============    =============

Weighted average common share and common share equivalents:
  Basic                                                          99,769,935       94,855,729
                                                              =============    =============

  Diluted                                                       108,943,268      101,505,837
                                                              =============    =============


The accompanying notes are an integral part of the consolidated financial
statements.


                                       4


                       CAPCO ENERGY, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
               For the Three Months Ended March 31, 2005 and 2004
                                   (Unaudited)
                             (Dollars in Thousands)



                                                         2005            2004
                                                    ------------    ------------
                                                              
Cash Flows From Operating Activities:
  Net (loss) income                                 $       (446)   $         88
  Adjustments to reconcile net (loss) income to
    net cash provided by operating activities:
      Depreciation, depletion and accretion                  412             167
      Losses on sales of investments-marketable
       securities                                             --              63
      Holding losses-marketable securities                    --               1
      Amortization of deferred loan costs and
       beneficial conversion feature                          21              --
      Decrease in deferred tax asset                          --             116
      Decrease in deferred tax liability                      --            (116)
  Changes in assets and liabilities:
   (Increase) decrease in assets:
      Accounts receivable-trade                             (276)           (165)
      Other current assets                                   (99)             (3)
    Increase (decrease) in liabilities:
      Accounts payable                                     1,945             228
      Accrued expenses                                        --             152
                                                    ------------    ------------
  Net cash provided by operating activities                1,557             531
                                                    ------------    ------------

Cash Flows From Investing Activities:
    Decrease in related party accounts                        (2)            (70)
    Capital expenditures for oil and gas property         (5,591)            (86)
    Deposits for property acquisitions                    (5,536)             --
    Expenditures for other property and assets               (50)           (148)
    Purchase of marketable securities                       (397)             --
    Collection of notes receivable                           981              --
    Deposits for bond collateral                            (262)             --
    Proceeds from sale of marketable securities               --             129
                                                    ------------    ------------
  Net cash used in investing activities                  (10,857)           (175)
                                                    ------------    ------------

Cash Flows From Financing Activities:
    Proceeds from notes payable                            6,036              --
    Proceeds from long-term debt                              --             120
    Payments on long term debt                               (95)           (423)
    Payments on notes payable                               (152)             --
    Payment on long term liabilities                          --             (19)
    Sale of Common Stock                                   3,197              --
                                                    ------------    ------------
  Net cash provided by (used in)
    financing activities                                   8,986            (322)
                                                    ------------    ------------


(Continued on next page)
The accompanying notes are an integral part of the consolidated financial
statements.


                                       5


                       CAPCO ENERGY, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
               For the Three Months Ended March 31, 2005 and 2004
                                   (Unaudited)
                             (Dollars in Thousands)
                                   (continued)



                                                                               2005            2004
                                                                          ------------    ------------
                                                                                    
  Net (decrease) increase in cash                                                 (314)             34
  Cash, beginning of period                                                      1,805              35
                                                                          ------------    ------------
  Cash, end of period                                                     $      1,491    $         69
                                                                          ============    ============

Supplemental disclosure of cash flow information:

Interest paid                                                             $         96    $         67
                                                                          ============    ============
Taxes paid                                                                $         --    $         --
                                                                          ============    ============

Supplemental disclosure of non-cash financing and investing activities:

Common Stock issued in settlement of liabilities                          $        286    $         30
                                                                          ============    ============

Common Stock issued for conversion of
 promissory note                                                          $         30    $         --
                                                                          ============    ============

Paid in capital provided as equity component of
 debt financing                                                           $         --    $         21
                                                                          ============    ============


The accompanying notes are an integral part of the consolidated financial
statements.


                                       6


                       CAPCO ENERGY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2005

NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE OF OPERATIONS

Capco Energy,  Inc. ("Capco" or the "Company") is an independent  energy company
engaged primarily in the acquisition,  exploration,  development, production and
sale of oil, gas and natural gas liquids.  The Company's  production  activities
are located in the United States of America.  Effective  December 31, 2003,  the
Company  divested  of its  oil  and gas  interests  in  Canada  which  were  not
significant to either consolidated financial position or consolidated results of
operations.  Capco's operations consist of one segment of business,  oil and gas
production.  The principal  executive offices of the Company are located at 5555
San Felipe,  Suite 725,  Houston,  Texas 77056.  The Company was incorporated as
Alfa  Resources,  Inc. a Colorado  corporation  on January 6, 1981.  In November
1999, the Company amended its articles of  incorporation to change its name from
Alfa Resources, Inc. to Capco Energy, Inc.

The Company's future  financial  condition and results of operations will depend
upon  prices  received  for its oil and  natural  gas and the costs of  finding,
acquiring, developing and producing reserves. Prices for oil and natural gas are
subject to fluctuations in response to changes in supply, market uncertainty and
a variety of other factors beyond the Company's  control.  These factors include
worldwide  political  instability  (especially in the Middle East),  the foreign
supply of oil and  natural  gas,  the  price of  foreign  imports,  the level of
consumer product demand and the price and availability of alternative fuels.

BASIS OF PRESENTATION

These  financial  statements  have been prepared in accordance  with  accounting
principles  generally  accepted  in the  United  States of America  for  interim
financial information.  Accordingly,  they do not include all of the information
and footnotes required by accounting principles generally accepted in the United
States  of  America  for  complete  financial  statements.  In  the  opinion  of
management,  such interim  statements  reflect all  adjustments  (consisting  of
normal recurring  accruals)  necessary to present fairly the financial  position
and the results of operations and cash flows for the interim periods  presented.
The  results  of  operations  for  these  interim  periods  are not  necessarily
indicative  of the results to be  expected  for the full year.  These  financial
statements should be read in conjunction with the audited consolidated financial
statements  and footnotes for the year ended  December 31, 2004,  filed with the
Company's Form 10-KSB.

BASIS OF CONSOLIDATION

The  consolidated  financial  statements  include the  accounts of Capco and its
wholly and majority owned  subsidiaries.  All references  herein to Capco or the
Company include the consolidated results. All significant  intercompany accounts
and  transactions   have  been  eliminated  in   consolidation.   The  Company's
significant  subsidiaries  in the year 2005  include  Capco  Offshore,  Inc. and
Packard Gas Company.


                                       7


NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, Continued

MAJOR CUSTOMERS

One customer  accounted for 65% of the Company's oil and gas sales for the three
months  ended  March 31,  2005,  and two  customers  accounted  for 56% and 33%,
respectively,  of the  Company's  oil and gas sales for the three  months  ended
March 31, 2004. Three customers accounted for 27%, 12% and 11%, respectively, of
the Company's accounts receivable at March 31, 2005.

OIL AND GAS PROPERTY

During the quarter ended March 31, 2005, the Company  incurred  expenditures  of
approximately  $5.6  million  in its oil and gas  acquisition,  exploration  and
development  activities.  Of this amount,  $5.1 million was  attributable to the
drilling of an exploratory  well in Outer  Continental  Shelf ("OCS")  Galveston
Block 297. At March 31, 2005,  drilling operations were still in progress on the
well.  The cost  incurred as of March 31, 2005,  was excluded from the full cost
pool for purposes of  determining  cost  depletion for the current period as the
outcome of the drilling activity was not known (see Note 6 - Subsequent Events).

The Company also incurred  expenditures  of $0.1 million in connection  with the
development  of the  properties  located in Creek County,  Oklahoma,  which were
acquired  in October  2004,  and $0.3  million on the  Brazos  Field  located in
offshore Matagorda County, Texas.

The Company  charged a total of $0.1 million of in-house and third party general
and  administrative  charges  to the  full  cost  pool as a  result  of time and
expenses  incurred  during the quarter  ended March 31, 2005,  in its efforts to
acquire and develop additional oil and gas reserves.

On February 7, 2005, the Company executed an Amended Memorandum of Terms with an
unrelated  private investor (the "Investor") that provided the terms whereby the
Investor would invest up to $7.5 million in oil and gas property interests owned
by the Company.  The properties effected by the transaction included three wells
in the  Company-operated  Brazos Field in the Texas Gulf Coast,  the exploratory
well  at  OCS  Galveston  Block  297  and a  pending  acquisition  of  producing
properties  in OCS High Island  Block 196. In addition,  the  Investor  holds an
option to participate in a planned  workover on a well in the Brazos Field,  and
agreed to fund future  capital  requirements  for the  applicable  properties in
amounts and at times  determined by mutual  agreement of Capco and the Investor.
Closing of the  transaction  is scheduled to occur at the time that the Investor
receives  approval to own offshore leases from the Minerals  Management  Service
("MMS").  In addition to the  acquired  property  interests,  the Investor is to
receive warrants to purchase shares of the Company's Common Stock. The number of
warrants  will be  determined  based on the trading price of the Common Stock at
the date of closing.

The Investor paid $1.5 million to the Company for a portion of Capco's interests
in the wells in the Brazos Field and the  exploratory  well being drilled at OCS
Galveston Block 297.

On February 10, 2005,  Capco  announced the purchase of producing  properties in
OCS High Island Block 196 at a cost of $2.5 million. Additionally,  bonds in the
total  amount  of $3.5  million  were  posted  with  the  MMS.  Funding  for the
acquisition,  including  bond deposits,  was provided by the Investor,  who will
initially own the entire acquired interest. Capco will operate the property.


                                       8


NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, Continued

OIL AND GAS PROPERTY, Continued

In addition to the fundings described above the Investor had previously advanced
$0.4 million to Capco in December 2004 for a deposit that was made in connection
with the  acquisition  of the OCS High Island Block 196  property.  In total the
fundings  amounted to $6.4  million.  This amount is documented as a bridge loan
that is to remain in effect until the Investor  receives owner approval from the
MMS and the  property  interests  are  assigned  by  Capco to the  Investor.  In
addition to the Investor's  acquired interests in several of Capco's properties,
the Company has provided the Investor with  additional  security  interests in a
majority of the  Company's  unencumbered  assets.  The security will be released
when the assignments become effective (see Note 6 - Subsequent Events).

On March 15, 2005, the Company  entered into an agreement for the acquisition of
producing  properties located in St. Bernard Parish,  Louisiana,  and Chandeleur
Area,  OCS Blocks 27, 29 and 30, and funded a $1.0 million cash deposit with the
seller of the properties.  The  acquisition  closed on May 4, 2005, at a cost of
approximately  $12.1 million,  after adjustment for net revenue credits from the
effective  date to the closing  date and after  credit for the $1.0 million cash
deposit.  Substantially  all of the funds  required at closing  were paid by the
Investor (see Note 6 - Subsequent Events).

All of the operating cash flow attributable to the property interests  discussed
above  will  accrue to the  Investor,  until  such time  that the  Investor  has
received  reimbursement  of all  invested  funds,  plus a stated  return  on the
invested funds ("Payout").  At Payout,  Capco will earn a two-thirds interest in
the future net  operating  cash flow to be derived from the property  interests,
and  have an  option  to  acquire  the  remaining  one-third  interest  from the
Investor.  The Investor also has an option to sell the property interests to the
Company (see Note 6 - Subsequent Events).

NOTES PAYABLE AND LONG-TERM DEBT

During the quarter  ended March 31,  2005,  the Company  retired a total of $0.3
million of notes payable and long-term  debt.  Payments on long-term debt in the
original amount of $1.0 million and two notes payable totaled $246,000. A holder
of a convertible promissory note in the amount of $30,000 elected to convert the
note to 150,000 shares of Common Stock.

In addition,  as  described  above,  a private  investor  ("Investor")  provided
funding in the amount of $6.0 million to acquire  interests in Company-owned oil
and gas  producing  properties  and for an  acquisition  that closed  during the
current  interim  period.  This amount,  coupled with $0.4 million that had been
advanced in December  2004,  was  documented as a bridge loan at March 31, 2005,
pending owner approval by the MMS in order for certain of the acquired  property
interests to be assigned to the Investor.

COMMON STOCK

During the quarter ended March 31, 2005,  the Company had the  following  equity
transactions:

The Company  issued 125,000 shares of Common Stock upon the exercise of options,
realizing proceeds of $22,000.


                                       9


NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, Continued

COMMON STOCK, Continued

The  Company  issued  1,074,286  shares  of  restricted  Common  Stock to settle
liabilities  reported as of the end of the prior fiscal year in the total amount
of  $213,000.  Included  in these  amounts  were 1.0  million  shares  issued in
settlement of an obligation for the acquisition of a property at a recorded cost
of $200,000.

The Company  issued  420,000  shares of Common  Stock  under its 1999  Incentive
Option Plan for compensation in the amount of $73,500 which had been reported as
a liability as of the end of the prior fiscal year.

The Company issued  150,000 shares of restricted  Common Stock upon the election
by a holder  of a  convertible  promissory  note in the  amount of  $30,000,  to
convert the note into Common Stock.

The  Company  issued  1.0  million  shares  of  restricted  Common  Stock  to an
individual, realizing proceeds of $175,000.

On March 10, 2005, the Company entered into a Securities Purchase Agreement with
certain  accredited   investors  with  respect  to  a  private  placement  under
Regulation  D,  issuing  10.0  million  shares of  restricted  Common  Stock and
warrants for 5.0 million  shares of Common  Stock for proceeds of $3.0  million.
The warrants are  exercisable for a period of five years from date of issue at a
price  of  $0.45  per  share  of  Common  Stock.  No  underwriter  discounts  or
commissions were paid in connection with the transaction.

On March 8, 2005, the Company's Board of Directors  approved an amendment to the
Articles  of  Incorporation  of the  Company  to  increase  the number of shares
authorized to be issued by the Company from 150,000,000 to 500,000,000 shares of
Common Stock. The amendment is subject to approval by the Company's shareholders
at its annual meeting, scheduled for June 2005.

STOCK BASED COMPENSATION

During the quarters ended March 31, 2005 and 2004, the Company did not grant any
stock option awards. In addition,  there were no outstanding stock option awards
granted in prior  periods for which a portion of such grants vested in the first
quarter  of either  2005 or 2004.  Accordingly,  there is no  compensation  cost
attributable to stock based compensation for the interim periods.

NEW ACCOUNTING PRONOUNCEMENTS

In March 2005,  the staff of the  Securities  and  Exchange  Commission  ("SEC")
issued Staff Accounting Bulletin No. 107 ("SAB 107"). The interpretations in SAB
107 express views of the staff  regarding the interaction  between  Statement of
Financial  Accounting  Standards Statement No. 123 (revised 2004),  "Share-Based
Payment"  ("Statement 123(R)") and certain SEC rules and regulations and provide
the staff's views  regarding the valuation of share-based  payment  arrangements
for  public  companies.  In  particular  SAB 107  provides  guidance  related to
share-based payment  transactions with nonemployees,  the transition from public
entity  status,  valuation  methods  (including  assumptions  such  as  expected
volatility and expected term), the accounting for certain  redeemable  financial
instruments issued under share-based payment arrangements, the classification of
compensation  expense,  non-GAAP  financial  measures,  first-time  adoption  of
Statement  123(R) in an interim  period,  capitalization  of  compensation  cost
related to  share-based  payment  arrangements,  the  accounting  for income tax
effects of share-based  payment  arrangements upon adoption of Statement 123(R),
the modification of employee share options prior to adoption of Statement 123(R)
and disclosures in Management's  Discussion and Analysis  subsequent to adoption
of Statement 123(R).

                                       10


RECLASSIFICATION

Certain  amounts have been  reclassified in the prior year to be consistent with
the classification as of March 31, 2005.

NOTE 2 - DISCONTINUED OPERATIONS

In October 2002, the Company's  Board of Directors  directed  management to sell
all assets and liabilities of the petroleum marketing operations,  including the
convenience stores operations.  In December 2002, the Company closed on the sale
of assets located in the state of New Mexico (see Note 3).

In March 2003, the Company  received a proposal from Sedco,  Inc.  ("Sedco"),  a
private company owned by Ilyas Chaudhary, the Company's Chief Executive Officer,
to  acquire  Enterprises,   a  subsidiary  whose  business  interests  consisted
principally of the marketing of petroleum products.  The Company received a cash
purchase price of $1.75 million and recorded the sale of the business interests,
effective  September 30, 2003,  recording a loss of $730,000 for the disposal of
the discontinued business interests.

The  Company  is  guarantor  of  certain  obligations  of  Enterprises  and  its
subsidiaries  in the  aggregate  amount of $1.1 million at March 31,  2005.  The
obligations  consist of vendor  trade  accounts,  and real estate and  equipment
purchases.  Management believes that there is sufficient  underlying  collateral
value in the related assets to significantly  reduce the potential loss, if any,
to the Company.

NOTE 3 - BUSINESSES UNDER CONTRACT FOR SALE

Effective  December  31,  2002,  the Company  entered  into an agreement to sell
Graves and Capco Monument LLC, subsidiaries whose assets, consisting principally
of land,  buildings and equipment,  were  primarily  located in the state of New
Mexico,  at a sales price of $10,000 cash. The assets of Graves were utilized in
the distribution of refined petroleum  products.  The convenience store business
consisted  of two store  locations  that were in operation  in  Albuquerque  and
Farmington, New Mexico.

The Company  agreed to continue to operate the  businesses  for a period of time
subsequent to the date of sale to allow the buyer time to make  separate  credit
arrangements with lenders and suppliers, and to negotiate for the removal of the
Company as the guarantor of a significant portion of the indebtedness assumed by
the buyer. The sales transaction resulted in a gain to the Company in the amount
of $182,000;  however,  due to the significant risk still assumed by the Company
in the form of the loan  guarantees,  the gain was deferred until such time that
the risk had either been significantly reduced or eliminated.

Beginning in the year 2003,  the buyer  marketed  the real estate for sale,  and
certain  properties  have been sold and the remaining  properties are listed for
sale. A portion of the proceeds available from the property sales have been used
to reduce the  outstanding  debt assumed by the buyer.  Effective  September 30,
2003, the Company  re-evaluated  the exposure  relating to the debt  guarantees.
While  management  believed that there was  sufficient  value in the  underlying
assets  such that the  Company  would not incur a loss from this  disposal,  the
Company  believed that the disposal no longer met the criteria to be recorded as
a divestiture of a subsidiary for accounting purposes. Accordingly, the decision
was  made  at  September  30,  2003,  to  restore  the  assets  and  liabilities
attributable  to the  businesses  that  were  sold to the  Balance  Sheet  to be
reported as "Assets  attributable  to  businesses  under  contract for sale" and
"Liabilities attributable to businesses under contract for sale".

The Company further evaluated the exposure relating to the debt guarantees as of
December 31, 2003,  and determined  that there was not  sufficient  value in the
underlying  assets such that the Company would, in all likelihood,  incur a loss
from this disposal. It was estimated that the liabilities which are guaranteed


                                       11


NOTE 3 - BUSINESSES UNDER CONTRACT FOR SALE, Continued

by the Company exceeded the underlying net assets by approximately $333,000. The
Company  accounted for this deficit by eliminating the deferred gain of $182,000
that was recorded at December  31, 2002,  and by recording a charge to year 2003
operations in the amount of $151,000.

The  former  subsidiary  has been in  default on the  indebtedness  since  2003.
Remedies  available to the lender  include  declaring the entire note  balances,
including accrued and unpaid interest,  immediately due and payable, foreclosing
on the pledged  security,  which includes land,  buildings,  and equipment,  and
collecting on any guarantees.

Discussions  have been held with the lender,  and in December  2004, the parties
entered  into  a  Pay-Off  Agreement  ("Agreement"),   which  provided  for  the
following:  the outstanding amount of debt owed was reduced from $3.9 million to
$2.7 million by  application  of proceeds  from  properties  sold and a discount
given by the lender,  scheduled  monthly payments were to be made for the period
February 15, 2005,  to June 15, 2005,  with the balance  owing at June 30, 2005,
$2.6  million,  to be paid at that date ("Date of Closing").  Alternatively,  by
making a payment of $1.0 million on or before May 31, 2005,  the Date of Closing
would be extended for a period of ninety (90) days. The $1.0 million payment was
not made on or before May 31, 2005, and accordingly, the Date of Closing was not
extended.  As a further condition of the Agreement,  the buyer deposited into an
escrow  account ten million shares of the Company's  Common Stock.  In the event
that debt payments are not made in accordance  with the terms of the  Agreement,
the lender has the right to proceed to collect the unpaid  indebtedness based on
the  original  amount owed and has the right to  liquidate  the Common  Stock in
escrow in  addition to seeking  other  remedies  available  to it to collect the
outstanding  balance.  In March 2005, proceeds in the amount of $95,000 from the
sale of a property  were  utilized  as an  additional  principal  payment to the
lender.

NOTE 4 - EARNINGS PER SHARE

The Company uses SFAS No. 128,  "Earnings Per Share" for  calculating  the basic
and  diluted  earnings  (loss) per share.  Basic  earnings  (loss) per share are
computed by dividing net income (loss)  attributable  to common  stockholders by
the weighted  average  number of common  shares  outstanding.  Diluted  earnings
(loss) per share is computed  similar to basic earnings  (loss) per share except
that the numerator is increased by the amount of interest  expense  attributable
to the convertible  promissory notes payable and the denominator is increased to
include the number of additional  common shares that would have been outstanding
if the  potential  common  shares had been issued and if the  additional  common
shares were dilutive.  On a diluted basis, the number of shares  outstanding for
the three month period ended March 31, 2005,  have been  increased for 9,173,333
shares of Common Stock,  determined under the "if converted"  method, due to the
outstanding  convertible  promissory notes during the period. Under the treasury
method of calculating  additional  shares  outstanding,  the Company's  weighted
average  shares  outstanding  for the three month  period  ended March 31, 2005,
would have been  increased for  10,320,891  shares of Common Stock if associated
stock options and warrants would have had a dilutive effect. Due to the net loss
reported by the Company,  the effect of including  shares  attributable to stock
options and warrants would have been antidilutive. On a diluted basis, under the
treasury method of calculating the additional shares outstanding,  the Company's
weighted  average number of shares  outstanding for the three month period ended
March 31, 2004,  have been  increased  for  6,505,053  shares of Common Stock as
associated stock options have a dilutive effect on net income. Additionally, the
number of shares  outstanding  for the three month  period ended March 31, 2004,
have been increased for 145,055 shares of Common Stock, determined under the "if
converted"  method,  due to the issuance of convertible  promissory notes during
the period.


                                       12


NOTE 5 - BUSINESS SEGMENTS

During the three  month  periods  ended  March 31,  2005 and 2004,  the  Company
operated in one business segment:  acquisition,  exploration,  development,  and
production of oil and gas reserves.  The Company's  headquarters  and all of its
operations  are  located  in the  United  States of  America.  A summary  of the
Company's revenues and long-lived assets is as follows (in thousands):

                                 Three Months Ended March 31,
                                          2005      2004
                                       -------   -------
Operating revenues                     $ 1,088   $ 1,364
                                       =======   =======

At March 31, 2005:
  Oil and gas properties (net)         $14,412
                                       =======

  Other property and equipment (net)   $   687
                                       =======

NOTE 6 - SUBSEQUENT EVENTS

On May 4, 2005,  the Company closed on the  acquisition of producing  properties
located in St. Bernard Parish, Louisiana, and Chandeleur Area, OCS Blocks 27, 29
and 30. The acquired property interests, with working interests ranging from 14%
to 100%,  include 11 producing wells and  approximately  13,300 gross acres. The
contract  acquisition  price of $20.0  million was reduced to a closing  cost of
$12.1 million,  after adjustment for net revenue credits for the period from the
effective  date to the closing  date and for a cash deposit of $1.0 million paid
by the Company.  Substantially all of the funds required at closing were paid by
the Company's joint venture partner in the acquisition as discussed below.

On May 4, 2005, the Company closed on a joint venture  arrangement with Hoactzin
Partners,  L.P.,  ("Hoactzin")  an oil and gas investment  affiliate of New York
based investment firm Dolphin Asset Management Corp. The Company  contributed to
the joint  venture the  properties  acquired in  Louisiana  that same date,  its
interests  in High Island  Block 196 which were  acquired in  February  2005,  a
portion of its  interests in producing  wells in the Brazos Field in Texas state
waters,  and a portion of its  interest in the OCS  Galveston  Block 297 well on
which drilling operations were in progress at that date.

Hoactzin had previously  provided  funding in the amount of $4.9 million for the
acquisition  of the High Island Block 196 property  and had also  advanced  $1.5
million  for the  pending  acquisition  of  other  property  interests  from the
Company.  The total indebtedness of $6.4 million owed by the Company to Hoactzin
as of March 31,  2005,  was  eliminated  by the  Company's  contribution  of the
underlying property interests to the joint venture.

The joint  venture  arrangement  is  governed  under  the terms of a  Management
Agreement  between the parties.  Hoactzin will own and retain all cash flow from
the properties until their  investment is repaid  ("Repayment  Date"),  at which
time the Company will  receive a  management  fee equal to 66.7% of the net cash
flow from the  properties.  The Company has the option to purchase  the property
interests  from  Hoactzin  at any time  after the  one-year  anniversary  of the
Repayment  Date,  and Hoactzin has the option to sell its property  interests to
the Company at any time after the two-year  anniversary  of the Repayment  Date.
The option prices are based on formulas  specified in the Management  Agreement.
As of May 4, 2005,  Hoactzin  had invested a total of $18.4  million  under this
arrangement.


                                       13


NOTE 6 - SUBSEQUENT EVENTS, Continued

In connection with the closing of the joint venture  arrangement  with Hoactzin,
the Company issued a series of common stock purchase  warrants  ("Warrants")  to
Hoactzin.  The Warrants are exercisable into a total of 24,226,181 shares of the
Company's  Common Stock at initial exercise prices ranging from $0.176 to $0.30,
subject to adjustment pursuant to the anti-dilution  provisions set forth in the
Warrants,  and expire five (5) years from date of issuance.  The Warrants may be
exercised  upon payment of cash,  exchanged for the Company's  Common Stock,  or
applied as a credit  against the Aggregate  Investment  Amount,  as that term is
defined in the agreements.

On May 10, 2005, the Company entered into a Securities  Purchase  Agreement with
certain  accredited   investors  with  respect  to  a  private  placement  under
Regulation D of 4.0 million shares of Common Stock and purchase warrants for 2.0
million shares of Common Stock for a total  purchase price of $1.2 million.  The
warrants  are  exercisable  for a period of five  years  from date of issue at a
price  of  $0.45  per  share  of  Common  Stock.  No  underwriter  discounts  or
commissions were paid in connection with the  transaction.  Capco intends to use
the proceeds of the offering for working capital.

On May 16, 2005,  the Company  announced  that it had  recommended  to its joint
interest  partners in the OCS Galveston  Block 297 well that the well be plugged
and abandoned.  The well had been drilled to its target depth and tested for the
presence of hydrocarbons, but in the opinion of management, the test results did
not  warrant  a  completion  attempt.  The  total  cost of the well at that time
approximated $8.9 million, an increase of $3.7 million from the cost incurred as
of  March  31,  2005.  In  accordance  with  the  terms  of the  joint  interest
participation agreement,  Capco received, in May, cash payments in the amount of
$1.2 million from certain joint interest partners as reimbursement for a portion
of the drilling costs incurred by the Company. Advance payments from other joint
interest  partners in the amount of $1.5 million  that were  reported as current
liabilities at March 31, 2005, will be  reclassified as a reduction  against the
initial  drilling  costs  incurred by the  Company.  As a result,  the well cost
attributable  to the Company's  ownership  interest has increased  approximately
$0.7 million since March 31, 2005. Capco has also notified its insurance carrier
that it intends to file a claim in the amount of approximately  $5.0 million for
recovery  of certain  costs  incurred  as a result of the events that caused the
well to be sidetracked and re-drilled.  Any insurance proceeds received by Capco
will  reduce  the  Company's  net cost of the well and will be used for  working
capital,  although it is not known at this time if the claim will be  sustained,
or in what amount.


                                       14


Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

This report contains  forward-looking  statements  within the meaning of Section
27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act
of  1934  that  include,  among  others,  statements  concerning:  expectations,
anticipations, beliefs, estimations, projections, and other similar matters that
are not historical facts, including such matters as: future capital, development
and exploration expenditures (including the amount and nature thereof), drilling
of  wells,  reserve  estimates  (including  estimates  of  future  net  revenues
associated  with  such  reserves  and  the  present  value  of such  future  net
revenues),  future  production  of oil and  gas,  repayment  of  debt,  business
strategies, and expansion and growth of business operations.

These  statements  are based on certain  assumptions  and  analyses  made by the
management of Capco in light of past  experience and  perception of:  historical
trends, current conditions, expected future developments, and other factors that
the management of Capco believes are appropriate under the circumstances.  Capco
cautions the reader that these  forward-looking  statements are subject to risks
and uncertainties,  including those associated with: the financial  environment,
the  regulatory  environment,  and trend  projections,  that could cause  actual
events or results to differ  materially  from those  expressed or implied by the
statements.  Such risks and uncertainties  include those risks and uncertainties
identified below.

Significant  factors that could  prevent  Capco from  achieving its stated goals
include:  declines in the market prices for oil and gas,  adverse changes in the
regulatory  environment  affecting  Capco,  the  inability  to  dispose  of real
property at prices sufficient enough to liquidate associated  indebtedness,  the
inherent  risks   involved  in  the   evaluation  of  properties   targeted  for
acquisition,  the Company's  dependence on key personnel,  the  availability  of
capital  resources  at terms  acceptable  to the  Company,  the  uncertainty  of
estimates  of proved  reserves  and future net cash flows,  the risk and related
cost of replacing produced reserves,  the high risk in exploratory  drilling and
competition.  Capco or persons acting on its or their behalf should consider the
cautionary statements contained or referred to in this report in connection with
any subsequent  written or oral  forward-looking  statements that may be issued.
Capco  undertakes  no  obligation  to  release  publicly  any  revisions  to any
forward-looking  statements to reflect  events or  circumstances  after the date
hereof or to reflect the occurrence of unanticipated events.

RESULTS OF OPERATIONS

THREE MONTHS ENDED MARCH 31, 2005, COMPARED TO MARCH 31, 2004

Capco's  revenues  from oil and gas sales were $.8  million in 2005  compared to
$1.3 million in 2004. On a barrel of oil  equivalent  ("BOE")  basis,  the price
paid at the wellhead for the Company's  production increased from $30.77 in 2004
to $34.78 in 2005, resulting in an increase in total oil and gas revenue of $0.2
million.  A decrease in production volumes from 41,385 BOE in 2004 to 22,900 BOE
in 2005  resulted in a decrease  in total oil and gas  revenue of $0.6  million.
This net decrease is due  principally  to the loss of oil and gas revenue in the
amount of $0.8 million attributable to properties located in Alabama, Louisiana,
Michigan  and Montana  that were sold by the Company in the last quarter of year
2004.  Increases in production volumes and prices on the Brazos Field located in
offshore Matagorda County,  Texas resulted in an increase in oil and gas revenue
in 2005 of $0.3 million.  Revenues from gas gathering,  marketing and processing
and oil field  services  increased  from $0.1 million in 2004 to $0.3 million in
2005, due to an increase in oil field services in the Brazos Field.


                                       15


Capco's oil and gas production  lifting costs were $0.4 million in both 2005 and
2004.  Production  taxes were $.1 million in both 2005 and 2004.  Gas gathering,
marketing  and  processing  costs  decreased  from $0.2  million in 2004 to $0.1
million in 2005.  Operating  expenses  attributable to the producing  properties
that were sold in the last quarter of year 2004  amounted to $0.3 million in the
first quarter of that year.  Operating expenses on the Company's other producing
properties  increased  $0.2  million  in 2005  over the same  period in 2004 due
principally in an increase in production  levels at the Company's  Brazos Field.
Expenses  attributable to oil field services increased from $-0- in 2004 to $0.3
million in 2005, due to operations in the Brazos Field. Depreciation,  depletion
and  amortization was $0.4 million in 2005 and $0.2 million in 2004. This change
is due  principally  to the decrease in proved  reserves from 3.5 million BOE at
January 1, 2004,  to 0.9 million BOE at January 1, 2005, as a result of property
dispositions and revisions to estimated  recoverable reserves at the end of year
2004.  General and  administrative  expenses  were $0.3 million in both 2005 and
2004.

Operating  revenues from Capco's oil and gas  production  are very  sensitive to
changes  in the price of oil,  while  operating  costs and  expenses  are not as
sensitive to changes in price;  thus it is difficult  for  management to predict
whether or not the Company will be profitable in the future.

Interest expense  increased to $0.1 million in 2005 from $67,000 in 2004, due to
the private  placements of convertible notes payable in the total amount of $1.7
million that closed in June and  September  2004,  and the issuance of long-term
debt in the amount of $1.0 million in December 2004.

Capco's  production,  revenue and operating expenses decreased  significantly in
year  2005  from  the  same  period  in 2004  due to the  sale  of  non-operated
properties in the last quarter of year 2004.  However,  the Company's  available
cash flow was not  significantly  affected by these  dispositions as most of the
net cash flow from the properties was utilized for debt service.  At the time of
sale, the significant  property interests were burdened by debt in the amount of
$3.1  million.  It was  estimated  at that time that the debt would not be fully
paid until mid-year 2007.

LIQUIDITY AND CAPITAL RESOURCES

At March 31, 2005,  the Company had a working  capital  deficit of $2.7 million.
This negative  working capital is due, in large part, to costs incurred with the
drilling of the OCS GA 297 exploratory  well.  Subsequent to March 31, 2005, the
Company engaged in several transactions that directly affected this deficit

On March 15, 2005, the Company had entered into an agreement for the acquisition
of producing properties located in St. Bernard Parish, Louisiana, and Chandeleur
Area,  OCS Blocks 27, 29 and 30, and funded a $1.0 million cash deposit with the
seller of the properties. Closing for the acquisition took place on May 4, 2005.
The closing cost of $12.1 million,  which  reflected  adjustment for net revenue
credits  from the  effective  date to the  closing  date and a credit for a $1.0
million cash deposit paid by Capco, was funded by selling the acquired  property
interests  to a joint  venture  partner,  while  retaining  an  interest  in the
properties  after the joint venture  partner  receives  payout on its investment
amount as discussed below.

On May 4, 2005, the Company closed on a joint venture  arrangement with Hoactzin
Partners,  L.P.,  ("Hoactzin")  an oil and gas investment  affiliate of New York
based investment firm Dolphin Asset Management Corp. The Company  contributed to
the joint  venture the  properties  acquired in  Louisiana  that same date,  its
interests  in High Island  Block 196 which were  acquired in  February  2005,  a
portion of its  interests in producing  wells in the Brazos Field in Texas state
waters,  and a portion of its  interest in the OCS  Galveston  Block 297 well on
which drilling operations were in progress at that date.

Hoactzin had previously  provided  funding in the amount of $4.9 million for the
acquisition  of the High Island Block 196 property  and had also  advanced  $1.5
million  for the  pending  acquisition  of  other  property  interests  from the
Company.  The total indebtedness of $6.4 million owed by the Company to Hoactzin
as of March 31,  2005,  was  eliminated  by the  Company's  contribution  of the
underlying property interests to the joint venture.

                                       16


The joint  venture  arrangement  is  governed  under  the terms of a  Management
Agreement  between the parties.  Hoactzin will own and retain all cash flow from
the properties until their  investment is repaid  ("Repayment  Date"),  at which
time the Company will  receive a  management  fee equal to 66.7% of the net cash
flow from the  properties.  The Company has the option to purchase  the property
interests  from  Hoactzin  at any time  after the  one-year  anniversary  of the
Repayment  Date,  and Hoactzin has the option to sell its property  interests to
the Company at any time after the two-year  anniversary  of the Repayment  Date.
The option prices are based on formulas  specified in the Management  Agreement.
As of May 4, 2005,  Hoactzin  had invested a total of $18.4  million  under this
arrangement.

On May 10, 2005, the Company entered into a Securities  Purchase  Agreement with
certain  accredited   investors  with  respect  to  a  private  placement  under
Regulation D of 4.0 million shares of Common Stock and purchase warrants for 2.0
million shares of Common Stock for a total  purchase price of $1.2 million.  The
warrants  are  exercisable  for a period of five  years  from date of issue at a
price  of  $0.45  per  share  of  Common  Stock.  No  underwriter  discounts  or
commissions were paid in connection with the  transaction.  Capco intends to use
the proceeds of the offering for working capital.

On February 3, 2005, drilling operations had commenced on an exploratory well at
Outer  Continental  Shelf ("OCS")  Galveston Block 297. Capco is the operator of
the well which was  targeted for a total  drilled  depth of not more than 13,500
feet.  On April  12,  2005,  the  Company  announced  that  due to  encountering
excessive gas pressures at a depth of  approximately  13,350 feet,  the decision
was made to sidetrack  from the existing  well bore and re-drill the well from a
depth of  approximately  8,500 feet to the target  depth.  On May 16, 2005,  the
Company  announced that it had  recommended to its joint interest  partners that
the well be plugged and abandoned. The well had been drilled to its target depth
and tested for the presence of  hydrocarbons,  but in the opinion of management,
the test  results did not warrant a  completion  attempt.  The total cost of the
well at that time  approximated  $8.9 million,  an increase of $3.7 million from
the cost  incurred as of March 31,  2005.  In  accordance  with the terms of the
joint interest participation agreement, Capco received, in May, cash payments in
the amount of $1.2 million from certain joint interest partners as reimbursement
for a portion of the drilling  costs incurred by the Company.  Advance  payments
from other  joint  interest  partners  in the amount of $1.5  million  that were
reported as current  liabilities at March 31, 2005,  will be  reclassified  as a
reduction  against the initial  drilling  costs  incurred by the  Company.  As a
result,  the well cost  attributable  to the  Company's  ownership  interest has
increased  approximately  $0.7  million  since  March 31,  2005.  Capco has also
notified its insurance  carrier that it intends to file a claim in the amount of
approximately $5.0 million for recovery of certain costs incurred as a result of
the events that caused the well to be sidetracked and re-drilled.  Any insurance
proceeds  received by Capco will reduce the  Company's  net cost of the well and
will be used for working  capital,  although it is not known at this time if the
claim will be sustained, or in what amount.

Net cash  provided by  operating  activities  totaled $1.6 million for the three
months ended March 31, 2005,  compared to cash provided by operating  activities
of $0.5 million for the three months  ended March 31, 2004.  In 2005,  net loss,
adjusted for reconciling items,  resulted in a cash outflow of $13,000.  Changes
in assets and liabilities in 2005 resulted in a cash source of $1.6 million.  In
2004, net income,  adjusted for reconciling items,  resulted in a cash source of
$0.3  million.  Changes in assets and  liabilities  resulted in a cash source of
$0.2 million.

Net cash used in investing activities totaled $10.9 million for the three months
ended March 31,  2005,  compared to cash used in  investing  activities  of $0.2
million for the three months ended March 31, 2004.  Proceeds from the collection
of notes  receivable in the amount of $1.0 million was the source of cash inflow
in 2005.  Expenditures  for oil and gas property,  including $5.1 million on the
drilling  of the OCS  Galveston  Block 297 well,  amounted to $5.6  million.  An
additional  $5.5  million  was  expended as  deposits  for oil and gas  property
acquisitions,  including  $4.5  million for the OCS High Island 196 property and
$1.0  million  for a pending  acquisition  in  offshore  Louisiana.  Excess cash
deposits in the amount of $0.4 million were  invested in  marketable  securities
and $0.3 million was  deposited as cash  collateral  with the  Company's  surety
company in connection with the issuance of bonds for the OCS Galveston Block 297
well.  Proceeds  from the sale of  marketable  securities  in the amount of $0.1
million were the  principal  cash source in 2004.  Expenditures  for oil and gas
property and other assets  totaled $0.2 million,  and payments to reduce amounts
owed to related parties totaled $0.1 million in 2004.


                                       17


Net cash  provided by  financing  activities  totaled $9.0 million for the three
months ended March 31, 2005, and net cash used in financing  activities  totaled
$0.3 million for the three  months ended March 31, 2004.  Proceeds in the amount
of $6.0 million were  received  from the  placement of notes payable and private
placements of the Company's  Common Stock provided a cash source of $3.2 million
in 2005. Payments on notes payable and long-term debt resulted in a cash outflow
of $0.2 million in 2005.  Proceeds from the issuance of  convertible  promissory
notes provided a cash source in the amount of $0.1 million in 2004.  Payments on
long-term debt resulted in a cash outflow of $0.4 million in 2004.

The Company has various loans which require  principal  payments of $7.4 million
during  the  twelve  month  period  ending  March  31,  2006.  Of  this  amount,
approximately  $6.4 million was eliminated during the second calendar quarter of
year 2005 upon the closing of a sale of various oil and gas  property  interests
to the lender.  The  remainder of the payments are  anticipated  to be made from
cash flow available from the operations of other  producing  property,  and from
proceeds from the sale of assets and equity and/or debt fundings.

To the  extent  such cash flow is  insufficient  to make the debt  payments  and
provide  adequate  working capital for the business of the Company,  the Company
may be required to reduce or curtail certain operations or seek other sources of
capital.  Capco has  historically  secured  financing  for its  acquisition  and
development activities on a project-financing basis. Such financing has included
the sale of  portions  of target  acquisitions  or  drilling  ventures  to third
parties,  participation  with  co-venturers  on financing  arranged by the other
party,  private  borrowings  from  individuals  and  private  placements  of the
Company's Common Stock. Other than financing arrangements already consummated in
the  second  calendar  quarter  of year  2005,  the  Company  does  not have any
agreements  or  arrangements  providing  for  such  financing  and it may not be
available on terms acceptable to the Company.

In addition to debt service  requirements,  Capco has several other  obligations
that affect the Company's  available  cash flow. The Company is obligated to pay
operating  lease  costs  of  approximately  $0.1  million  in 2005  for land and
facilities  and has an  obligation  to a surety  company  to make  monthly  cash
collateral  deposits of $12,000 over a period of twenty-four  months,  beginning
February  2005.  Acquisitions  of producing oil and gas  properties  that closed
during the year ended December 31, 2004, include obligations to make development
expenditures  of $0.6  million  during the year 2005 to earn the entire  working
interests  stipulated in the purchase  agreements.  Various purchase  agreements
require that funding  obligations  of $1.1 million and $0.3 million be paid from
the  net  profits,  if  any,  derived  from  the  respective  operations  of the
properties.  Utilization of available cash flow to fund these  requirements  may
affect Capco's ability to adequately fund other planned activities.

The Company  disposed of its equity  ownership in  Enterprise  and  subsidiaries
during the year 2003, but remained as guarantor of certain indebtedness incurred
by those business  interests prior to the date of sale by Capco. As of March 31,
2005, Capco was the guarantor of  approximately  $1.1 million of obligations for
trade  accounts,  real  estate  and  equipment  purchases  and  leases  owed  by
Enterprise. The obligations are being serviced by Enterprise, and Capco believes
that there is sufficient  underlying  collateral  value in the related assets to
significantly  reduce the  exposure  of loss to the  Company.  Capco is also the
guarantor of indebtedness issued to one lender by Graves, a former subsidiary of
Enterprise,  in the original amount of $3.9 million.  Graves is owned by Capco's
Chief Executive Officer. In December 2004, a Pay-Off Agreement ("Agreement") was
negotiated  with the lender,  which provided for the following:  the outstanding
amount of debt owed was reduced from $3.9 million to $2.7 million by application
of proceeds from properties  sold and a discount given by the lender,  scheduled
monthly  payments were to be made for the period  February 15, 2005, to June 15,
2005, with the balance owing at June 30, 2005, $2.6 million,  to be paid at that
date ("Date of Closing").  Alternatively, by making a payment of $1.0 million on
or before May 31,  2005,  the Date of Closing  would be extended for a period of
ninety  (90) days.  The $1.0  million  payment was not made on or before May 31,
2005,  and  accordingly,  the Date of  Closing  was not  extended.  As a further
condition of the Agreement,  Graves deposited into an escrow account ten million
shares of the Company's  Common  Stock.  In the event that debt payments are not
made in accordance with the terms of the Agreement,  the lender has the right to
proceed to collect the unpaid indebtedness based on the original amount owed and
has the right to  liquidate  the Common  Stock in escrow in  addition to seeking
other  remedies  available to it to collect the  outstanding  balance.  In March
2005,  proceeds  in the  amount  of  $95,000  from the sale of a  property  were
utilized as an additional  principal  payment to the lender.  At this time Capco
believes that the indebtedness will be satisfied in accordance with the terms of
the Agreement and that the Company will not incur any loss  attributable  to the
guarantee.

                                       18


The  Company is  responsible  for any  contamination  of land it owns or leases.
However, there may be limitations on any potential contamination  liabilities as
well as claims for reimbursement from third parties.

The Company sells most of its oil  production  to certain  major oil  companies.
However,  in the event these purchasers  discontinued  oil purchases,  Capco has
made contact with other  purchasers who would purchase the oil at terms standard
in the industry.

EFFECT OF CHANGES IN PRICES

Changes in prices  during the past few years have been a  significant  factor in
the oil and gas  industry.  The price  received  for the oil and gas produced by
Capco has fluctuated  significantly  during the last year.  Changes in the price
that Capco  receives for its oil and gas is set by market forces beyond  Capco's
control as well as government  intervention.  The volatility and  uncertainty in
oil and gas  prices  have made it more  difficult  for a company  like  Capco to
increase its oil and gas asset base and become a significant  participant in the
oil and gas industry.  Most of Capco's oil and gas production is sold to certain
major oil companies and gas transmission companies.  However, in the event these
purchasers discontinued oil and gas purchases, Capco has made contact with other
purchasers who would purchase the oil and gas at terms standard in the industry.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations discusses the Company's consolidated financial statements, which have
been prepared in accordance with accounting principles generally accepted in the
United States of America. The preparation of these financial statements requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities at the date of the financial  statements and the reported
amounts of revenues and expenses  during the  reporting  period.  On an on-going
basis, management evaluates its estimates and judgments, including those related
to revenue  recognition,  intangible  assets,  recovery of oil and gas reserves,
financing operations, and contingencies and litigation.

Management  bases its estimates and  judgments on historical  experience  and on
various   other   factors  that  are  believed  to  be   reasonable   under  the
circumstances,  the results of which form the basis for making  judgments  about
the carrying value of assets and liabilities  that are not readily apparent from
other sources.  Actual results may differ from these  estimates  under different
assumptions or conditions. The most significant accounting estimates inherent in
the preparation of the Company's  financial  statements  include estimates as to
the appropriate  carrying value of certain assets and liabilities  which are not
readily apparent from other sources,  primarily allowance for doubtful accounts,
the  discounted  value of recoverable  oil and gas reserves,  the proceeds to be
realized from the sale of real property,  and the recognition and classification
of net operating loss carryforwards  between current and long-term assets. These
accounting  policies are described at relevant  sections in this  discussion and
analysis and in the notes to the consolidated  financial  statements included in
our Annual Report on Form 10-KSB for the fiscal year ended December 31, 2004.


                                       19


Item 3:  CONTROLS AND PROCEDURES

The Company maintains disclosure controls and procedures designed to ensure that
information required to be disclosed by the Company in the reports that it files
or  submits  under  the  Securities  Exchange  Act of 1934 (the  "1934  Act") is
recorded,  processed,  summarized and reported within the time periods specified
in the rules and forms of the  Securities and Exchange  Commission  (the "SEC").
Those disclosure controls and procedures include,  without limitation,  controls
and procedures  designed to ensure that information  required to be disclosed by
the  Company  in the  reports  that it files or  submits  under  the 1934 Act is
accumulated  and  communicated  to  the  Company's  management,   including  its
principal  executive and principal  accounting  officers,  or persons performing
similar functions, as appropriate,  to allow timely decisions regarding required
disclosure. Based upon the evaluation of those controls and procedures performed
as of March 31, 2005, the Company's  management,  with the  participation of its
chief  executive  officer  and  chief  accounting  officer,  concluded  that the
Company's disclosure controls and procedures were adequate.

The Company has implemented a process  designed by, or under the supervision of,
its principal executive and principal accounting officers, or persons performing
similar functions, and effected by the Company's board of directors,  management
or other personnel, to provide reasonable assurance regarding the reliability of
financial  reporting and the  preparation  of financial  statements for external
purposes  in  accordance  with  generally  accepted  accounting  principles  and
includes those policies and procedures  that: (1) pertain to the  maintenance of
records that in reasonable detail accurately and fairly reflect the transactions
and dispositions of the Company's assets; (2) provide reasonable  assurance that
transactions  are  recorded as  necessary  to permit  preparation  of  financial
statements in accordance with generally accepted accounting principles, and that
the Company's  receipts and  expenditures are being made only in accordance with
authorizations  of the  Company's  management  and  directors;  and (3)  provide
reasonable  assurance  regarding  prevention or timely detection of unauthorized
acquisition,  use or  disposition  of the  Company's  assets  that  could have a
material effect on the financial statements. The Company's management,  with the
participation of its chief executive officer and chief accounting  officer,  has
determined that there has been no change in the Company's  internal control over
financial  reporting that occurred during the Company's last fiscal quarter that
has  materially  affected,  or is reasonably  likely to materially  affect,  the
Company's internal control over financial reporting.


                                       20


                           PART II - OTHER INFORMATION

Item 1.   Legal Proceedings.

      None.

Item 2.   Changes in Securities.

      None.

Item 3.   Defaults Upon Senior Securities.

      None.

Item 4.   Submission of Matters to a Vote of Security Holders.

      None.

Item 5.   Other Information.

      The Registrant does not have procedures in place by which security holders
may recommend nominees to the Registrant's Board of Directors.

Item 6.   Exhibits.

(a) The following exhibits are filed as part of this report:

31.1        Certification of Chief Executive Officer

31.2        Certification of Chief Accounting Officer

32.1        Certification  of Chief  Executive  Officer  pursuant  to 18  U.S.C.
            section 1350

32.2        Certification  of Chief  Accounting  Officer  pursuant  to 18 U.S.C.
            section 1350


                                       21


                                   SIGNATURES

In accordance with the requirements of the Exchange Act, the Issuer caused this
Report to be signed on its behalf by the undersigned, thereunto duly authorized.

                                    CAPCO ENERGY, INC.

Dated: June 13, 2005                By: /s/ Ilyas Chaudhary
                                        ------------------------------------
                                    Ilyas Chaudhary, Chief Executive Officer