CURRENT 2007 2006 2005 2004 2003 2002 2001

For Release at 6:00pm EST on February 28, 2007
GASCO ENERGY ANNOUNCES 2006 FINANCIAL RESULTS; PROVIDES INITIAL 2007 CAPEX BUDGET GUIDANCE;
DRILLS BLACKHAWK WELL IN RECORD 14 DAYS

DENVER – February 28, 2007 – (PR Newswire) – Gasco Energy (AMEX: GSX) today announced financial and operating results for the fourth quarter and full-year ended December 31, 2006.

Full-year 2006 Financial Results
For the year-ended December 31, 2006, Gasco reported a net loss attributable to common shareholders of $55.8 million, or $0.65 per share, as compared to breakeven results for 2005 of $71,000 net loss, or $0.00 per share. All per share figures are basic and diluted. Included in the full-year operating expenses is a non-cash charge of $51 million related to an impairment of the carrying value of oil and gas properties that was incurred in the second quarter of 2006. Net income before the impairment charge (1), a non-GAAP measure, was a net loss for the year of $4.8 million or $0.06 per share.

Total revenues grew by 52% to a company-record $25.7 million, as compared to $16.9 million in 2005. Oil and gas sales for 2006 were a company-record $21.0 million as compared to $14.1 million for the same period in 2005. The $7.0 million increase in oil and gas sales during 2005 is comprised of $17.3 million related to the production increase offset by $10.3 million related to the decrease in commodity prices. Gathering revenues from the company’s pipeline grew to $1.9 million from $1.4 million in 2005. The revenue growth is attributed to increased throughput of natural gas volumes gathered and processed. For the full year, the average prices received for Gasco’s natural gas and liquids were $5.38 per thousand cubic feet of natural gas (Mcf) and $54.86 per barrel of liquid hydrocarbons. This compares to $8.16 per Mcf and $56.91 per barrel for 2005. The company has no hedges in place.

Gasco's total assets at year-end were $165.5 million, down from $201.2 million at year-end 2005. The decline in total assets is attributed to the above-mentioned loss of $55.8 million.

Net cash provided by operating activities for 2006 was a record $9.4 million as compared to $2.1 million in 2005, an increase of 348%.

Fourth Quarter 2006 Financial Results
For the quarter-ended December 31, 2006, Gasco reported a net loss of $1.8 million, or $0.02 per share, as compared to net income for 2005 of $2.0 million, or $0.03 per share. Total revenues were $6.6 million, as compared to $8.3 million in 2005. The decrease in total revenue is attributed to lower prices received for sales of the company’s natural gas offset by increased natural gas production. Oil and gas sales for the fourth quarter 2006 were $5.6 million as compared to $7.4 million for the same period in 2005. For the fourth quarter of 2006 the average price received for sales of Gasco’s natural gas and liquids was $4.96 per Mcf and $46.55 per barrel of liquid hydrocarbons. This compares to $9.58 per Mcf and $58.37 per barrel for the same period in 2005.

Record Quarterly and Annual Production
Estimated cumulative net production for the year-ended December 31, 2006 was 3,817 million cubic feet of natural gas equivalent (MMcfe), an increase of 123% over full-year 2005 production of 1,713 MMcfe. Included in the 2006 equivalent calculation is 21,646 barrels of oil, an increase of 104% over 2005 oil volumes produced.

Estimated cumulative net production for the quarter ended December 31, 2006 was 1,106 MMcfe, an increase of 17% over third quarter 2006 production of 947 MMcfe, and 43% above fourth quarter 2005’s production of 776 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. The Riverbend Project constitutes 100% of Gasco’s gross and net production.

2007 Initial Capital Expenditure Budget
Gasco also today announced an initial budget of $40 million for its 2007 capital expenditure (Capex) program subject to approval by its board of directors. The program will primarily cover the drilling and completion of approximately 10 net wells on Gasco’s Riverbend Project located in the Uinta Basin of Utah and the installation of associated pipeline infrastructure, distribution facilities and geophysical operations. The Capex budget also includes the completion of a well suspended in 2006 in Wyoming. This budget will be funded primarily from cash on hand, cash flow from operations and borrowings under the company’s reserve-based revolving line of credit. Currently borrowing base for the revolving line of credit is $25 million, of which none of the facility is drawn.

Subsequent Events

  • The Company recently reached total depth (TD) on a 12,358’ well in its Riverbend project in a record 14 days. Management has revised its target time to reach TD to 20 days from 25 days, previously.
  • The extremely cold temperatures experienced in our Utah field (night time temperatures as low as 35°F below zero) for much of mid-January severely impacted our ability to flow our production to sales and undertake completion operations. As much as 50% of our production was curtailed for approximately two weeks. Consequently, first quarter 2007 production will be lower than it might otherwise have been.
  • During the first quarter of 2007 the Company reached total depth on its Hilliard test at the Cottonwood Ranch 24-21 well (Gasco 25% working interest) in the Green River Basin of Wyoming. While the well logs showed the presence of hydrocarbons they were not deemed to be present in sufficient quantities to make a commercial completion and the well was plugged and abandoned.
  • The high resolution 2-D seismic program in Utah is underway with the drilling of the shot holes.

Mancos Shale Test - Riverbend Project, Utah
Gasco recently spudded a deep well to test the productive potential of the Wasatch, upper and lower Mesaverde and Blackhawk formations, the Mancos Shale, and Dakota / Morrison sandstones. The Federal 14-31 (100% WI – GSX operates) is currently drilling below 7,800 feet to a proposed total depth of 16,650 feet. The preliminary well cost estimate to drill and complete the well is $7.3 million. Estimated time to reach total depth is 90 days from spud.

The Federal 14-31 is located in the core Riverbend Blackhawk Spring Canyon marine trend where Gasco has the most geological control and continues to have consistent and favorable results. Gasco’s geological and engineering team expects to encounter numerous stacked over-pressure natural gas pay zones throughout the wellbore. Increased activity by industry targeting deeper pay zones is ongoing in the Uinta Basin with encouraging preliminary results. Geological modeling indicates that the Mancos Shale and associated sandstone members are prevalent under much of Gasco’s Uinta Basin leasehold where the natural gas resource can be more efficiently recovered using the proven, modern drilling and completion technologies currently benefiting Rockies operators.

Teleconference Call
A conference call with investors, analysts and other interested parties is scheduled for 11:00 a.m. EST on Thursday, March 1, 2007 to discuss 2006 financial and operating results. You are invited to listen to the call which will also be broadcast live over the Internet at www.gascoenergy.com.

    Date:          Thursday, March 1, 2007

    Time:          11:00 a.m. EST
                   10:00 a.m. CST
                    9:00 a.m. MST
                    8:00 a.m. PST

    Call:          (866) 392-4171 (US/Canada) and (706) 634-6345
                   (International), passcode 1173340

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

    Replay:        Available through Saturday, March 3, 2007 at (800) 642-1687
                   (US/Canada) and (706) 645-9291 (International) using
                   passcode 1173340 and for 30 days at www.gascoenergy.com

   

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 2006 filing on Form 10-K filed with the Securities and Exchange Commission on February 28, 2007.

Contact for Gasco Energy, Inc.: Investor Relations: 303-483-0044

[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 dated February 28, 2007.

 

                              GASCO ENERGY, INC.
                         CONSOLIDATED BALANCE SHEETS

                                                             December 31,
                                                         2006          2005
    ASSETS

    CURRENT ASSETS
     Cash and cash equivalents                      $12,876,879   $62,661,368
     Restricted investment                            3,575,000    10,139,000
     Short-term investments                           6,000,000    15,000,000
     Accounts receivable
       Joint interest billings                        5,955,186     1,792,038
       Revenue                                        3,081,850     3,115,154
     Inventory                                        1,297,498     1,182,982
     Prepaid expenses                                   644,490       645,554
           Total                                     33,430,903    94,536,096

    PROPERTY, PLANT AND EQUIPMENT, at cost
     Oil and gas properties (full cost method)
       Proved properties                            159,407,481    83,972,300
       Unproved properties                           12,538,067    13,323,712
     Wells in progress                                5,215,252            --
     Gathering assets                                12,703,346     4,831,050
     Facilities and equipment                         8,492,632     5,148,388
     Furniture, fixtures and other                      241,009       175,607
           Total                                    198,597,787   107,451,057
       Less accumulated depletion,
        depreciation, amortization
        and impairment                              (68,945,779)   (6,986,662)
           Total                                    129,652,008   100,464,395

    NON-CURRENT ASSETS
     Restricted investment                                   --     3,565,020
     Deferred financing costs                         2,371,507     2,634,461
                                                      2,371,507     6,199,481

    TOTAL ASSETS                                   $165,454,418  $201,199,972

    LIABILITIES AND STOCKHOLDERS' EQUITY

    CURRENT LIABILITIES
       Accounts payable                            $ 16,228,056    $3,095,819
       Revenue payable                                1,678,427     1,658,141
       Advances from joint interest owners            2,955,376     2,476,080
       Accrued interest                                 844,102       844,098
       Accrued expenses                                 595,000       383,000
          Total                                      22,300,961     8,457,138

    NONCURRENT LIABILITIES
       5.5% Convertible Senior Notes                 65,000,000    65,000,000
       Asset retirement obligation                      908,543       223,947
       Deferred rent expense                             72,993        78,727
          Total                                      65,981,536    65,302,674

    COMMITMENTS AND CONTINGENCIES
     (NOTES 5, 12, 13)

    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 as of
      December 31, 2005                                      --             1
    Common stock - $.0001 par value;
     300,000,000 shares authorized;
     86,173,715 shares issued and
     86,100,015 outstanding as of
     December 31, 2006; 85,041,492
     shares issued and 84,967,792 shares
     outstanding as of December 31, 2005                  8,617         8,504
    Additional paid-in-capital                      162,646,592   157,540,755
    Deferred compensation                                    --      (443,579)
    Accumulated deficit                             (85,352,993)  (29,535,226)
    Less cost of treasury stock of
     73,700 common shares                              (130,295)     (130,295)
       Total                                         77,171,921   127,440,160

    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY     $165,454,418  $201,199,972

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,
                                      2006            2005           2004

    REVENUES
      Gas                          $19,851,663     $13,462,977    $2,928,689
      Oil                            1,187,509         605,330       195,199
      Gathering                      1,941,059       1,411,259       143,326
      Interest income                2,694,719       1,383,859       325,001
         Total                      25,674,950      16,863,425     3,592,215

    OPERATING EXPENSES
      Lease operating                3,513,568         870,593       638,267
      Gathering operations           2,718,357       1,166,841       267,450
      Depletion, depreciation
       and amortization             10,885,697       4,843,439     1,102,575
      Impairment                    51,000,000              --            --
      General and
       administrative                9,415,787       5,987,019     4,191,978
      Interest expense               3,959,308       4,033,168     1,597,775
         Total                      81,492,717      16,901,060     7,798,045

    NET LOSS                       (55,817,767)        (37,635)   (4,205,830)

    Preferred stock dividends           (1,393)        (33,347)     (140,853)

    NET LOSS ATTRIBUTABLE TO
     COMMON STOCKHOLDERS          $(55,819,160)       $(70,982)  $(4,346,683)

    NET LOSS PER COMMON
     SHARE - BASIC AND DILUTED          $(0.65)         $(0.00)       $(0.07)

    WEIGHTED AVERAGE COMMON
     SHARES OUTSTANDING -
     BASIC AND DILUTED              85,383,306      72,152,977    63,194,223

  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,
                                        2006         2005             2004
    CASH FLOWS FROM
     OPERATING ACTIVITIES
      Net loss                    $(55,817,767)     $(37,635)    $(4,205,830)
      Adjustment to
       reconcile net loss
       to net cash provided
       by (used in) Operating
       activities
       Depletion, depreciation,
        amortization and
        impairment expense          61,816,513     4,829,403       1,085,912
       Accretion of asset
        retirement obligation           69,184        14,036          16,663
       Stock compensation            4,151,509       744,235         415,483
       Amortization of
        deferred rent expense           (5,734)       48,727              --
       Landlord incentive
        payment                             --        30,000              --
       Amortization of
        beneficial conversion
        feature                             --            --         161,514
       Amortization of
        deferred financing
        costs                          503,216       458,167         294,993
       Changes in operating
        assets and liabilities:
         Accounts receivable        (4,129,844)   (3,862,148)       (545,681)
         Inventory                    (114,516)     (173,068)     (1,009,914)
         Prepaid expenses                1,064      (186,999)         59,992
         Accounts payable            2,376,327    (3,109,102)      1,113,109
         Revenue payable                20,286     1,323,376          91,252
         Advances from joint
          interest owners              479,296     1,584,081         891,999
         Accrued interest                    4       148,959         695,139
         Accrued expenses               12,713       323,000          30,000
            Net cash provided
            by (used in)
            operating activities     9,362,251     2,135,032        (905,369)

    CASH FLOWS FROM
     INVESTING ACTIVITIES
      Cash paid for acquisitions,
       development and
       exploration                 (79,557,785) (55,181,9144)    (25,736,066)
      Cash paid for furniture,
       fixtures and other              (67,994)     (106,790)        (64,053)
      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        9,000,000    12,000,000              --
      Cash designated as
       restricted                       (9,980)   (6,816,967)    (10,313,095)
      Cash undesignated as
       restricted                   10,139,000     3,426,042         250,000
          Net cash used in
           investing activities    (60,496,759)  (45,851,527)    (58,400,053)

    CASH FLOWS FROM FINANCING
     ACTIVITIES
      Exercise of options to
       purchase common stock         1,591,674     1,275,743          33,336
      Cash paid for debt
       issuance costs                 (240,262)     (275,378)     (4,636,828)
      Preferred dividends               (1,393)      (33,347)        (61,793)
      Proceeds from sale
       of common stock                      --    79,693,764      21,500,001
      Issuance of convertible
       notes                                --            --      65,000,000
      Proceeds from 16b
       violation                            --            --         106,858
          Net cash provided by
           financing activities      1,350,019    80,660,782      81,941,394

    NET INCREASE (DECREASE)
     IN CASH AND CASH
     EQUIVALENTS                   (49,784,489)   36,944,287      22,635,972

    CASH AND CASH EQUIVALENTS:

      BEGINNING OF PERIOD           62,661,368    25,717,081       3,081,109

      END OF PERIOD                $12,876,879   $62,661,368     $25,717,081

  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,
                                                    2006           2005
    PRODUCTION INFORMATION
      Gas production                           1,064,567 mcf     750,392 mcf
      Gas price                                $4.96 per mcf   $9.58 per mcf

      Oil production                               6,892 bbl       4,289 bbl
      Oil price                               $46.55 per bbl  $58.37 per bbl

    REVENUES
      Gas                                         $5,278,067      $7,194,049
      Oil                                            320,817         250,367
      Gathering                                      577,304         483,884
      Interest income                                396,179         404,151
         Total                                     6,572,367       8,332,451

    OPERATING EXPENSES
      Lease operating                              1,367,590         272,478
      Gathering operations                           893,323         482,521
      Depletion, depreciation and amortization     2,909,296       2,492,183
      General and administrative                   2,373,956       2,064,922
      Interest expense                               845,970       1,008,290
         Total                                     8,390,135       6,320,394

                    NET INCOME (LOSS)             (1,817,768)      2,012,057

                    Preferred stock dividends             --          (5,914)

        NET INCOME (LOSS) ATTRIBUTABLE TO
         COMMON STOCKHOLDERS                     $(1,817,768)     $2,006,143

    NET INCOME (LOSS) PER COMMON SHARE -
     BASIC AND DILUTED                                $(0.02)          $0.03

    WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
       BASIC                                      85,669,255      76,656,206
       DILUTED                                    85,669,255      82,415,452

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

   Reconciliation of Net Income Before Impairment Charge(1) from Net Income (Unaudited)

                                             Year Ended December 31,
                                        2006           2005           2004
    Net Income (Loss)             $(55,819,160)      $(70,982)   $(4,346,683)
    Adjustments to reconcile
     Net Income before
     Impairment Charge
    Impairment                      51,000,000             --             --
    Net Income Before
     Impairment Charge (1)          (4,819,160)      $(70,982)   $(4,346,683)
    Weighted Average
     Common Shares
     Outstanding -
     Basic and Diluted              85,383,306     72,152,977     63,194,223
    Net Income (Loss)
     before Impairment
     Charge per share                   $(0.06)        $(0.00)        $(0.07)

(1) Net Income Before Impairment Charge is calculated as Net Income plus Impairment.