Exhibit 99.1 Contango Reports First Quarter Earnings and Updates Operations HOUSTON--(BUSINESS WIRE)--Nov. 14, 2005--Contango Oil & Gas Company (AMEX:MCF) reported net income attributable to common stock for the three months ended September 30, 2005 of $0.1 million, or $0.01 per basic and diluted share, compared to net income attributable to common stock for the three months ended September 30, 2004 of $1.4 million, or $0.11 per basic and diluted share. Natural gas and oil sales from continuing and discontinued operations for the three months ended September 30, 2005 were $1.2 million, down from $6.7 million for the three months ended September 30, 2004. The decrease in revenue was primarily the result of the sale of our south Texas natural gas and oil interests completed in December 2004. The $1.2 million of revenue for the current quarter reflects primarily production from new reserves and production from south Texas properties not included in the sale. EBITDAX was $0.7 million for the three months ended September 30, 2005, down from EBITDAX for the three months ended September 30, 2004 of $5.0 million. Kenneth R. Peak, Contango's Chairman and Chief Executive Officer, said, "We are continuing to focus on developing our Fayetteville Shale play in Arkansas, as well as our two offshore prospects, Eugene Island 10 ("Dutch") and Grand Isle 72 ("Liberty") where we will operate through our wholly-owned subsidiary, Contango Operators, Inc. ("COI"). We plan to begin drilling both of our offshore prospects before calendar year-end. Both prospects will be drilled under turn-key drilling contracts." Mr. Peak continued, "In the Fayetteville Shale, we and our partners have now acquired or received commitments on approximately 37,000 acres and will eventually acquire at least 40,000 acres. We have now identified a number of drillable prospects and plan to begin a program of drilling six horizontal wells by mid-year 2006." "We recently drilled our first Smackover exploratory well in Alabama, the Alta Blackstone 10-4. The well is in the process of being completed and we expect the well to begin production by late November at a rate of 500 barrels of oil per day. We have identified and plan to drill two additional exploratory Smackover wells by the end of the first calendar quarter of 2006." "Our production platform at Ship Shoal 358 and the pipeline to shore at Eugene Island-113B sustained damage during Hurricane Rita and are in the process of being repaired. We are not responsible for the capital costs required to repair the platforms, pipelines, or other facilities related to these wells and are not materially impacted by the temporary loss of production from these two wells. Both of these wells, together with an earlier discovery at Eugene Island 76, are expected to begin production in the first calendar quarter of 2006." As of November 11, 2005 we have approximately $25 million in cash, cash equivalents, and short term investments and no debt. The Company currently has production of approximately 1.8 million cubic feet equivalent per day ("MMcfe/d") of natural gas. Once the repairs to our non-operated offshore facilities are completed and our Eugene Island 76 and Alta Blackstone 10-4 wells begin producing, we anticipate that our first calendar quarter production will increase to approximately 3.5 to 4.0 MMcfe/d." CONTANGO OIL & GAS COMPANY AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) Three Months Ended September 30, ----------------------- 2005 2004 ----------- ----------- REVENUES: Natural gas and oil sales $1,186,865 $579,613 ----------- ----------- Total revenues 1,186,865 579,613 ----------- ----------- EXPENSES: Operating expenses 164,380 43,849 Exploration expenses 339,438 788,067 Depreciation, depletion and amortization 277,084 160,284 Impairment of natural gas and oil properties - 112,000 General and administrative expense 922,263 812,473 ----------- ----------- Total expenses 1,703,165 1,916,673 ----------- ----------- LOSS FROM CONTINUING OPERATIONS BEFORE OTHER INCOME AND INCOME TAXES (516,300) (1,337,060) OTHER INCOME (EXPENSE): Interest expense (96) (48,976) Interest income 209,053 17,853 Gain (loss) on sale of assets and other 209,522 (40,506) ----------- ----------- LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (97,821) (1,408,689) Benefit for income taxes 48,854 491,686 ----------- ----------- LOSS FROM CONTINUING OPERATIONS (48,967) (917,003) ----------- ----------- DISCONTINUED OPERATIONS Discontinued operations, net of income taxes 260,268 2,399,903 ----------- ----------- NET INCOME 211,301 1,482,900 Preferred stock dividends 151,000 105,000 ----------- ----------- NET INCOME ATTRIBUTABLE TO COMMON STOCK $60,301 $1,377,900 =========== =========== NET INCOME (LOSS) PER SHARE: Basic Continuing operations $(0.01) $(0.08) Discontinued operations 0.02 0.19 ----------- ----------- Total $0.01 $0.11 =========== =========== Diluted Continuing operations $(0.01) $(0.08) Discontinued operations 0.02 0.19 ----------- ----------- Total $0.01 $0.11 =========== =========== WEIGHTED AVERAGE COMMON SHARES OUTSTANDING: Basic 14,444,504 12,867,906 =========== =========== Diluted 14,444,504 12,867,906 =========== =========== The summarized financial results for discontinued operations for each of the periods ended September 30, are as follows: Operating Results: Three Months Ended September 30, ---------------------------- 2005 2004 ----------- ----------- Revenues $3,685 $6,092,629 Operating (expenses) credits 373,130 (a) (808,013) Depreciation expenses - (1,569,619) Exploration expenses - (22,838) Gain on sale of discontinued operations 23,598 - ----------- ----------- Gain before income taxes $400,413 $3,692,159 Provision for income taxes (140,145) (1,292,256) ----------- ----------- Gain from discontinued operations, net of income taxes $260,268 $2,399,903 =========== =========== (a) credit due to severance tax refunds Production, Prices, Operating Expenses, and Other Three Months Ended September 30, ------------------------- 2005 2004 ------------ ------------ (Dollar amounts in 000s, Production Data: except per Mcfe amounts) Natural gas (million cubic feet) 91 979 Oil and condensate (thousand barrels) 6 19 Total (million cubic feet equivalent) 127 1,093 Natural gas (thousand cubic feet per day) 984 10,641 Oil and condensate (barrels per day) 66 207 Total (thousand cubic feet equivalent per day) 1,380 11,883 Average sales price: Natural gas (per thousand cubic feet) $8.86 $5.98 Oil and condensate (per barrel) $63.61 $42.27 Selected data per Mcfe: Production and severance taxes $(2.42) $(0.02) Lease operating expenses $0.78 $0.80 General and administrative expenses $7.25 $0.74 Depreciation, depletion and amortization of natural gas and oil properties $2.07 $1.55 EBITDAX (1) $734 $4,967 (1) EBITDAX represents earnings before interest, income taxes, depreciation, depletion and amortization, impairment expenses, exploration expenses, including gain (loss) from hedging activities, and sale of assets and other. We have reported EBITDAX because we believe EBITDAX is a measure commonly reported and widely used by investors as an indicator of a company's operating performance and ability to incur and service debt. We believe EBITDAX assists investors in comparing a company's performance on a consistent basis without regard to depreciation, depletion and amortization, impairment of natural gas and oil properties and exploration expenses, which can vary significantly depending upon accounting methods. EBITDAX is not a calculation based on U.S. generally accepted accounting principles and should not be considered an alternative to net income (loss) in measuring our performance or used as an exclusive measure of cash flow because it does not consider the impact of working capital growth, capital expenditures, debt principal reductions and other sources and uses of cash, which are disclosed in our statements of cash flows. Investors should carefully consider the specific items included in our computation of EBITDAX. While we have disclosed our EBITDAX to permit a more complete comparative analysis of our operating performance and debt servicing ability relative to other companies, investors should be cautioned that EBITDAX as reported by us may not be comparable in all instances to EBITDAX as reported by other companies. EBITDAX amounts may not be fully available for management's discretionary use, due to requirements to conserve funds for capital expenditures, debt service, preferred stock dividends and other commitments. A reconciliation of EBITDAX to loss from operations and operating results for discontinued operations for the periods indicated is presented below. Three Months Ended September 30, ------------------------- Reconciliation of EBITDAX: 2005 2004 ------------ ------------ (Dollar amounts in 000s) (Loss) from continuing operations $(516) $(1,337) Exploration expenses 339 788 Depreciation, depletion and amortization 277 160 Impairment of natural gas and oil properties - 112 Gain (loss) on sale of assets and other 210 (41) ------------ ------------ EBITDAX from continuing operations 310 (318) Income from discontinued operations before taxes 400 3,692 Exploration expenses - 23 Depreciation, depletion and amortization - 1,570 Gain on sale of assets and other 24 - ------------ ------------ EBITDAX $734 $4,967 ============ ============ Contango is a Houston-based, independent natural gas and oil company. The Company's core business is to explore, develop, produce and acquire natural gas and oil properties primarily offshore in the Gulf of Mexico and onshore along the Gulf Coast. As a recent addition to our business, we now operate certain offshore prospects through our wholly-owned subsidiary, Contango Operators, Inc. ("COI"). The Company also owns a 10% interest in a limited partnership formed to develop an LNG receiving terminal in Freeport, Texas, and holds investments in companies involved in the alternative energy venture capital market with a focus on environmentally preferred energy technologies. Additional information can be found on our web page at www.contango.com. This press release contains forward-looking statements that involve risks and uncertainties, and actual events or results may differ materially from Contango's expectations. The statements reflect Contango's current views with respect to future events that involve risks and uncertainties, including those related to successful negotiations with other parties, oil and gas exploration risks, price volatility, production levels, closing of transactions, capital availability, operational and other risks, uncertainties and factors described from time to time in Contango's publicly available reports filed with the Securities and Exchange Commission. CONTACT: Contango Oil & Gas Company, Houston Kenneth R. Peak, 713-960-1901 www.contango.com