CURRENT 2007 2006 2005 2004 2003 2002 2001

Gasco Energy Announces Preliminary 2005 Financial and Operational Results

DENVER, Feb. 27 /PRNewswire-FirstCall/ -- Gasco Energy (Amex: GSX - News) today announced preliminary financial and operating results for the fourth quarter and full-year ended December 31, 2005. The company expects to file its filing on Form 10-K with the Securities and Exchange Commission this week.

Full-year 2005 Financial Results

For the year-ended December 31, 2005, Gasco reported a net loss attributable to common shareholders of $71,000, or breakeven results of $0.00 per share, as compared to a net loss for 2004 of $4.3 million, or $0.07 per share. All per share figures are basic and diluted. Total revenues grew by 369% to a company-record $16.9 million, as compared to $3.6 million in 2004. The growth in total revenue is attributed to increased natural gas production and higher prices received for sales of the company's natural gas.

Oil and gas sales for 2005 were a company-record $14.1 million as compared to $3.1 million for the same period in 2004. The $10.9 million increase in oil and gas sales during 2005 is comprised of $9.6 million related to the production increase and $1.3 million related to the increase in commodity prices. Gathering revenues from the company's pipeline constructed in 2004 grew to $1.4 million from $0.1 million in 2004. The revenue growth is attributed to increased throughput as well to a full-year of operations in 2005.

Gasco's total assets rose to a record $201.2 million at year-end, up 71 percent from $117.4 million at year-end 2004. Working capital at year-end 2005 was $86.0 million versus $52.7 million at year-end 2004.

Net cash provided by operating activities for 2005 was a record $2.1 million as compared to a deficit of $0.9 million in 2004.

Fourth Quarter 2005 Financial Results

For the quarter-ended December 31, 2005, Gasco reported net income of $2.0 million, or $0.03 per share, as compared to a net loss for 2004 of $2.4 million, or $0.03 per share. Total revenues grew by 621% to a company-record $8.3 million, as compared to $1.2 million in 2004. The growth in total revenue is attributed to increased natural gas production and higher prices received for sales of the company's natural gas. Oil and gas sales for the fourth quarter 2005 were a company-record $7.4 million as compared to $0.8 million for the same period in 2004.

Record Quarterly and Annual Production

Estimated cumulative net production for the year-ended December 31, 2005 was 1,713 million cubic feet of natural gas equivalent (MMcfe), an increase of 220% over full-year 2004 production of 536.0 MMcfe.

For the full year, the average prices received for Gasco's natural gas and liquids increased to $8.16 per thousand cubic feet of gas (Mcf) and $56.91 per barrel of liquid hydrocarbons. This compares to $5.79 per Mcf and $38.43 per barrel for 2004. The company has no hedges in place.

Estimated cumulative net production for the quarter ended December 31, 2005 was 776.1 MMcfe, an increase of 59% over third quarter 2005 production of 489.3 MMcfe, and 488% above fourth quarter 2004's production of 132.0 MMcfe. Net production increases are attributed to the completion of new wells and to a higher average working interest in those wells partially offset by normal production declines in existing wells.

For the fourth quarter of 2005, the average price received for sales of Gasco's natural gas and liquids was $9.58 per Mcf and $58.37 per barrel of liquid hydrocarbons. This compares to $5.82 per Mcf and $45.00 per barrel for the same period in 2004.

Proved Reserves up 86% over 2004

Gasco's year-end, estimated total proved reserves were approximately 76.7 billion cubic feet of natural gas equivalent (Bcfe), comprised of 74.4 Bcf of natural gas and 377,288 barrels of liquids. Gasco's total proved reserves grew by 86% over year-end 2004's estimated total of 41.3 Bcfe. The company's reserve mix is 97% natural gas and 3% liquid hydrocarbons. Liquids reserves include condensate. Approximately 26% of total reserves are categorized as proved developed, 74% were proved undeveloped. In accordance with SEC guidelines, reserve estimates do not include any probable or possible reserves which may exist for Gasco's properties.

Gasco's estimated, pre-tax future net cash flows discounted at 10% (commonly known as the SEC PV-10 figure) for proved reserves at year-end was $107.8 million The 2005 PV-10 calculation used net year-end commodity prices of $8.01 per Mcf of natural gas and $59.87 per barrel of crude oil. Reserve estimates are engineered by independent reservoir engineering consultants, NSAI and conform to the definition as set forth in the SEC Regulation S-X Part 210.4-10 (a) as clarified by subsequent Commission Staff Accounting bulletins. The proved reserves are also in accordance with Financial Accounting Standards Board Statement No. 69 requirements.




    Reserve Quantities                Gas             Oil        Equivalents
                                      Mcf             Bbl           Mcfe

    Balance, December 31, 2004     39,700,156       274,074       41,344,600
      Extensions and               49,217,928       222,943       50,555,586
       discoveries
      Revisions of previous       (12,814,086)     (109,093)     (13,468,644)
       estimates
    Sales of reserves in                 --            --               --
     place
    Purchases of reserves                --            --               --
     in place
    Production                     (1,648,870)      (10,636)      (1,712,686)

    Balance                        74,455,128       377,288       76,718,856

    Proved Developed Reserves      18,974,697       111,655       19,644,627



    Management Outlook

Commenting on the 2005 results, Gasco CEO and President, Mark Erickson said: "In 2005, we set records in production, revenue, reserves, wells drilled and other metrics, but we look to 2006 as an even more important year for Gasco. Our strong Uinta Basin net leasehold position continues to benefit Gasco and its shareholders in a number of ways. We have much to keep us busy. Our initial $80 million 2006 capital budget, which we intend to fund through cash flow and our existing cash position, targets 32 gross and 15 net wells in the Uinta, three wells in Wyoming and also strategic infrastructure. One of the key opportunities presented to Gasco is that we have created a project of size and substance that we can exploit. A project of such magnitude requires talented people, services, rigs and capital, all of which we have. With quality onshore oil and gas properties in short supply, our ability to work in the Uinta for several years going forward is truly a company-strength that I believe should be appreciated by the Street and by industry. We also deliver investors potential upside in our Wyoming projects. Should we prove commerciality in Wyoming, each of the Riverbend benefits I described above can be applied to Wyoming."

Teleconference Call

A conference call with investors, analysts and other interested parties is scheduled for 10:30 a.m. EST on Tuesday, February 28, 2006 to discuss 2005 financial and operating results. You are invited to listen to the call which will be broadcast live over the Internet at www.gascoenergy.com.


    Date:      Tuesday, February 28, 2006

    Time:      10:30 a.m. EST
                9:30 a.m. CST
                8:30 a.m. MST
                7:30 a.m. PST

    Call:      (866) 392-4171 (US/Canada) and (706) 634-6345 (International),
               passcode 5682033

    Internet:  Live and rebroadcast over the Internet:  log on to
               www.gascoenergy.com

    Replay:    Available through Thursday, March 2 at (800) 642-1687
               (US/Canada) and (706) 645-9291 (International) using passcode
               5682033 and for 30 days at www.gascoenergy.com

        [Financial and Operational Tables Accompany this News Release]

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

consolidated financial statements and can be found in Gasco's filing on Form

                         10-K to be filed this week.

About Gasco Energy

Gasco Energy, Inc. is a Denver-based natural gas and oil exploitation and development company that focuses on natural-gas-rich prospects in the Rocky Mountain area of the United States. The Company currently is active in the Uinta Basin in Utah and controls acreage in the Greater Green River Basin of Wyoming. To learn more, visit www.gascoenergy.com.

Forward-looking statements

Certain statements set forth in this press release relate to management's future plans, objectives and expectations. Such statements are forward-looking within the meanings of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts included in this press release, including, without limitation, statements regarding the Company's future financial position, potential resources, business strategy, budgets, projected costs and plans and objectives of management for future operations, are forward-looking statements. In addition, forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "will," "expect," "intend," "project," "estimate," "anticipate," "believe," or "continue" or the negative thereof or similar terminology. Although any forward-looking statements contained in this press release are to the knowledge or in the judgment of the officers and directors of the Company, believed to be reasonable, there can be no assurances that any of these expectations will prove correct or that any of the actions that are planned will be taken. Forward-looking statements involve known and unknown risks and uncertainties that may cause the Company's actual performance and financial results in future periods to differ materially from any projection, estimate or forecasted result. Some of the key factors that may cause actual results to vary from those the Company expects include inherent uncertainties in interpreting engineering and reserve or production data; operating hazards; delays or cancellations of drilling operations because of weather and other natural and economic forces; fluctuations in oil and natural gas prices in response to changes in supply; competition from other companies with greater resources; environmental and other government regulations; defects in title to properties; increases in the Company's cost of borrowing or inability or unavailability of capital resources to fund capital expenditures; and other risks described under "Risk Factors" in Item 1. of the Company's 2004 filing on Form 10-K filed with the Securities and Exchange Commission on March 16, 2005.




                               GASCO ENERGY, INC.
                           CONSOLIDATED BALANCE SHEETS

                                                         December 31,
                                                   2005              2004
    ASSETS

    CURRENT ASSETS
     Cash and cash equivalents                $62,661,368       $25,717,081
     Restricted investment                     10,139,000         3,535,055
     Short-term investments                    15,000,000        27,000,000
     Accounts receivable
      Joint interest billings                   1,792,038           429,779
      Revenue                                   3,115,154           615,265
     Inventory                                  1,182,982         1,009,914
     Prepaid expenses                             645,554           458,555
              Total                            94,536,096        58,765,649

    PROPERTY, PLANT AND EQUIPMENT, at cost
      Oil and gas properties (full cost
       method)
        Proved mineral interests               83,972,300        29,811,483
        Unproved mineral interests             13,323,712        18,449,330
        Gathering assets                        4,831,050         2,469,580
        Equipment                               5,148,388            89,900
      Furniture, fixtures and other               175,607           158,590
               Total                          107,451,057        50,978,883
      Less accumulated depreciation,
       depletion and amortization              (6,986,662)       (2,247,032)
               Total                          100,464,395        48,731,851

    NON-CURRENT ASSETS
     Restricted investment                      3,565,020         6,778,040
     Deferred financing costs                   2,634,461         3,092,628
                                                6,199,481         9,870,668

    TOTAL ASSETS                             $201,199,972      $117,368,168


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



                               GASCO ENERGY, INC.
                     CONSOLIDATED BALANCE SHEETS (continued)

                                                         December 31,
                                                    2005              2004

    LIABILITIES AND STOCKHOLDERS' EQUITY

    CURRENT LIABILITIES
     Accounts payable                            $907,772        $1,447,149
     Revenue payable                            1,658,141           334,765
     Advances from joint interest owners        2,476,080           891,999
     Accrued interest                             844,098           695,139
     Accrued expenses                           2,571,047         2,677,352
              Total                             8,457,138         6,046,404

    NONCURRENT LIABILITIES
     5.5% Convertible Senior Notes             65,000,000        65,000,000
     Asset retirement obligation                  223,947           108,566
     Deferred rent expense                         78,727                --
             Total                             65,302,674        65,108,566

    COMMITMENTS AND CONTINGENCIES
     (NOTES 5, 13, 14)

    STOCKHOLDERS' EQUITY
      Series B Convertible Preferred
       stock - $.001 par value; 20,000
       shares authorized; 763 shares issued
       and outstanding with a liquidation
       preference of $335,720 in 2005 and
       2,255 shares issued and outstanding
       with a liquidation preference of
       $992,200 in 2004                                 1                 2
      Common stock - $.0001 par value;
       300,000,000 shares authorized;
       85,041,492 shares issued and
       84,967,792 outstanding in 2005;
       70,590,909 shares issued and
       70,517,209 shares outstanding in
       2004                                         8,504             7,059
      Additional paid in capital              157,540,755        76,346,463
      Deferred compensation                      (443,579)         (512,440)
      Accumulated deficit                     (29,535,226)      (29,497,591)
      Less cost of treasury stock of
       73,700 common shares                      (130,295)         (130,295)
               Total                          127,440,160        46,213,198

    TOTAL LIABILITIES AND STOCKHOLDERS'
     EQUITY                                  $201,199,972      $117,368,168


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



                                GASCO ENERGY, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                           For the Year Ended December 31,
                                           2005         2004          2003

    REVENUES
     Gas                               $13,462,977   $2,928,689   $1,206,741
     Oil                                   605,330      195,199       56,702
     Gathering                           1,411,259      143,326           --
     Interest income                     1,383,859      325,001       11,987
          Total                         16,863,425    3,592,215    1,275,430

    OPERATING EXPENSES
     Lease operating                       870,593      638,267      337,278
     Gathering operations                1,166,841      267,450           --
     Depletion, depreciation,
      amortization and asset
      retirement liability accretion     4,843,439    1,102,575      552,923
     General and administrative          5,987,019    4,191,978    2,819,675
     Interest expense                    4,033,168    1,597,775       82,392
          Total                         16,901,060    7,798,045    3,792,268

    LOSS BEFORE CUMULATIVE EFFECT OF
      CHANGE IN ACCOUNTING PRINCIPLE       (37,635)  (4,205,830)  (2,516,838)

    CUMULATIVE EFFECT OF CHANGE IN
     ACCOUNTING
      PRINCIPLE                                 --           --       (9,687)

    NET LOSS                               (37,635)  (4,205,830)  (2,526,525)

    Preferred stock dividends              (33,347)    (140,853)    (304,172)

    NET LOSS ATTRIBUTABLE TO COMMON
       STOCKHOLDERS                       $(70,982) $(4,346,683) $(2,830,697)

    PER COMMON SHARE DATA - BASIC AND
     DILUTED:
      Loss before cumulative effect of
       change in accounting principle       $(0.00)      $(0.07)      $(0.07)
      Cumulative effect of change in
       accounting principle                     --           --           --

    NET LOSS PER COMMON SHARE - BASIC
     AND DILUTED                            $(0.00)       $(0.07)      $(0.07)

    WEIGHTED AVERAGE COMMON SHARES
      OUTSTANDING - BASIC AND DILUTED   72,152,977    63,194,223   41,262,778


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



                                GASCO ENERGY, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                            For the Years Ended December 31,
                                             2005         2004         2003
    CASH FLOWS FROM OPERATING
     ACTIVITIES
      Net loss                             $(37,635) $(4,205,830) $(2,526,525)

      Adjustment to reconcile net loss
       to net cash used in operating
       activities
        Depreciation, depletion and
         impairment expense               4,829,403    1,085,912      541,128
        Accretion of asset retirement
         obligation                          14,036       16,663       11,795
        Stock compensation                  744,235      415,483       94,317
        Non-cash rent expense                48,727
        Landlord incentive payment           30,000
        Amortization of beneficial
         conversion feature                      --      161,514        6,945
        Amortization of deferred
         financing costs                    458,167      294,993        7,758
        Cumulative effect of change in
         accounting principle                    --           --        9,687
        Changes in operating assets
         and liabilities:
          Accounts receivable            (3,862,148)    (545,681)    (403,219)
          Inventory                        (173,068)  (1,009,914)          --
          Prepaid expenses                 (186,999)      59,992     (320,059)
          Accounts payable                 (679,797)    (600,723)     164,303
          Revenue payable                 1,323,376       91,252      185,215
          Advances from joint
           interest owners                1,584,081      891,999           --
          Accrued interest                  148,959      695,139           --
          Accrued expenses               (2,106,305)   1,743,832       36,741
              Net cash provided
                by (used in)
                operating activities      2,135,032     (905,369)  (2,191,914)

    CASH FLOWS FROM INVESTING
     ACTIVITIES
     Cash paid for acquisitions,
      development and exploration       (55,181,914) (25,736,066)  (5,283,426)
     Cash paid for furniture, fixtures
      and other                            (106,790)     (64,053)      (3,264)
     Proceeds from property sales           828,102    4,463,161           --
     Investment in short-term
      investments                                --  (27,000,000)          --
     Proceeds from the sale of short
      term investments                   12,000,000           --           --
     Cash designated as restricted       (6,816,967) (10,313,095)    (250,000)
     Cash undesignated as restricted      3,426,042      250,000      250,000
               Net cash used in
                investing activities    (45,851,527) (58,400,053)  (5,286,690)

    CASH FLOWS FROM FINANCING
     ACTIVITIES
     Proceeds from sale of common
      stock                              79,693,764   21,500,001    2,777,292
     Issuance of convertible notes               --   65,000,000           --
     Exercise of options to purchase
      common stock                        1,275,743       33,336           --
     Cash paid for offering costs          (275,378)  (4,636,828)    (266,721)
     Preferred dividends                    (33,347)     (61,973)      (4,092)
     Proceeds from sale of preferred
      stock                                      --           --    4,862,840
     Proceeds from sale of convertible
      debentures                                 --           --    2,500,000
     Repayment of note payable                   --           --   (1,400,000)
     Proceeds from 16b violation                 --      106,858        1,332
               Net cash provided
                by financing activities  80,660,782   81,941,394    8,470,651

    NET INCREASE IN CASH AND CASH
     EQUIVALENTS                         36,944,287   22,635,972      992,047

    CASH AND CASH EQUIVALENTS:
        BEGINNING OF PERIOD              25,717,081    3,081,109    2,089,062
        END OF PERIOD                   $62,661,368  $25,717,081   $3,081,109


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



                                GASCO ENERGY, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

                                             Three Months Ended December 31,
                                                2005                    2004
    PRODUCTION INFORMATION
      Gas production                           750,392 mcf        126,860 mcf
      Gas price                              $9.58 per mcf      $5.82 per mcf

      Oil production                             4,289 bbl            868 bbl
      Oil price                             $58.37 per bbl     $45.00 per bbl

    REVENUES
      Gas                                       $7,194,049           $738,829
      Oil                                          250,367             39,061
      Gathering                                    483,884            143,326
      Interest income                              404,151            233,531
              Total                              8,332,451          1,154,747

    OPERATING EXPENSES
      Lease operating                              272,478             42,214
      Gathering operations                         482,521            267,450
      Depletion, depreciation and
       amortization                              2,492,183            317,714
      General and administrative                 2,064,922          1,558,762
      Interest expense                           1,008,290          1,368,959
               Total                             6,320,394          3,555,099

                NET INCOME                       2,012,057         (2,400,352)

        Preferred stock dividends                   (5,914)           (17,506)

          NET INCOME ATTRIBUTABLE TO COMMON
                 STOCKHOLDERS                   $2,006,143        ($2,417,858)

    NET INCOME PER COMMON SHARE - BASIC
     AND DILUTED                                     $0.03             ($0.03)

    WEIGHTED AVERAGE COMMON SHARES
     OUTSTANDING:
        BASIC                                   76,656,206         70,517,209
        DILUTED                                 77,135,806         70,517,209



Source: Gasco Energy, Inc.

--30--