CURRENT 2007 2006 2005 2004 2003 2002 2001

Gasco Announces 2003 Financial and Operational Results and Year-end Reserves

DENVER, March 29 /PRNewswire-FirstCall/ -- Gasco Energy (OTC Bulletin Board: GASE - News) today announced financial and operational results for the year ended December 31, 2003. Selected financial data for 2003 includes total revenues of $1,275,430, up 430% from 2002's total revenues of $240,648. Higher revenues are attributed to greater oil and gas production and higher average prices received from sales of oil and gas. The net loss for 2003 was $2.5 million, or $0.07 per basic and diluted share, as compared to 2002's net loss of $5.6 million, or $0.16 per basic and diluted share. The lower net loss for 2003 is attributed to increased revenues and a reduction in general and administrative (G&A) expense. G&A for 2003 was $2.8 million, as compared to $5.1 million in 2002. Lower G&A expense is attributed to a reduction in both management salaries and general overhead.

Working capital at year end was $1.2 million versus negative working capital at year-end 2002 of $2.9 million. Total assets grew to $33 million, up from year-end 2002's total assets of $27.5 million.

Operations

Stronger operating results in 2003 are primarily attributable to higher commodity prices and markedly higher oil and gas production. The average price per thousand cubic feet (Mcf) received in 2003 was $4.69 compared to $2.47 in 2002. Gasco's annual equivalent production in 2003 was 269 million cubic feet equivalent (MMcfe), a robust increase over 2002's 66 MMcfe. Natural gas accounted for 96% of 2003's equivalent production. The Company drilled no new wells during 2003, but performed completion work on various well bores that boosted production during the year.

Proved Reserves

Preliminary estimated 2003 year-end, proved reserves were approximately 14.2 billion cubic feet equivalent (Bcfe) as compared to approximately 21.4 Bcfe at year-end 2002. The reduction in proved reserve estimates is primarily attributed to revisions of previous estimates due to a failed recompletion on a well in the fourth quarter which resulted in a reduction of reserves attributed to the proved developed location and the loss of the surrounding proved undeveloped locations. Gasco's reserve mix is 96% natural gas and 4% liquid hydrocarbons, with approximately 22% of total reserves designated as proved developed. At year-end 2002, approximately 28% of reserves were proved developed.

Gasco's estimated, pre-tax future net cash flows discounted at 10% (commonly known as the Securities and Exchange Commission PV-10 figure) for proved reserves at year-end was $16.2 million, versus $12.3 million at year-end 2002. The 2003 PV-10 calculation used net year-end commodity prices of $5.89 per Mcf of natural gas and $29.69 per barrel of crude oil. The 2002 PV-10 calculation used net year-end commodity prices of $3.39 Mcf of gas and $29.60 per barrel of crude oil.

Reserves for 2003 were estimated by Netherland, Sewell & Associates, an independent third-party engineering firm 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. Reserves for 2002 were estimated by James R. Stell, independent petroleum engineer in accordance with all necessary financial requirements.

February 2004 Equity Financing

Subsequent to December 31, 2003, Gasco completed the sale through a private placement of 14,333,334 shares of its common stock to a group of accredited investors at a price of $1.50 per share. Proceeds to the Company, net of fees and estimated expenses were approximately $20,072,000. The financing improved Gasco's financial situation with regard to working capital and cash and cash equivalents available for operations. The Company intends to use the funds from this transaction and its cash on hand to fund the following projects:

     -- Complete the recently announced acquisition of additional interests in
        six producing wells, 13,062 net acres and certain other assets located
        in the Uinta Basin in Utah for approximately $3,175,000.
     -- 2004 CAPEX budget of $13 million for the drilling, completion and
        pipeline connection of wells in the Riverbend Project area.
     -- General corporate purposes.

Management's View

Commenting on 2003's results and prospects for future growth, Gasco CEO, Mark Erickson said: "Gasco is pleased to announce the preliminary use of proceeds from our recent offering. We are excited to ramp up drilling on our Riverbend exploitation project and look forward to our continued partnership with the service parties involved in the Joint Value Enhancement Agreement that we signed in January 2004. Our financial and operational results for 2003 are indicative of a company in transition from early stage acreage aggregator to field-wide exploitation operator. While our oil and gas activity was insignificant, we were able to accomplish production growth and revenue growth while making a concerted effort to control our overhead and other expenses. Gasco enters 2004 a lean company that is well funded and motivated to improve in every financial and operating category. This is the year that we expect to begin setting benchmarks in reserves, production and cash flow, among other metrics, by which investors might judge our performance going forward."

                  [Financial and Operational Tables Follow]



                                GASCO ENERGY, INC.
                           CONSOLIDATED BALANCE SHEETS
                                                     December 31,
                                                 2003            2002
     ASSETS

     CURRENT ASSETS
       Cash and cash equivalents              $3,081,109      $2,089,062
       Restricted cash                           250,000         250,000
       Prepaid expenses and other assets         555,786         198,491
       Accounts receivable                       499,363          96,144
         Total                                 4,386,258       2,633,697

     PROPERTY, PLANT AND EQUIPMENT, at cost
       Oil and gas properties
        (full cost method)
        Proved mineral interests              16,386,252      10,283,488
        Well in progress                              --       1,138,571
        Unproved mineral interests            13,212,039      13,984,536
       Furniture, fixtures and other             166,051         162,787
         Total                                29,764,342      25,569,382
       Less accumulated depreciation,
        depletion, amortization and
        property impairment                   (1,232,634)       (697,578)
         Total                                28,531,708      24,871,804

     OTHER ASSET
       Deferred financing costs                  141,213              --

     TOTAL ASSETS                           $ 33,059,179    $ 27,505,501

     LIABILITIES AND STOCKHOLDERS' EQUITY

     CURRENT LIABILITIES
       Accounts payable                       $2,260,492      $1,910,974
       Accrued expenses                          933,520       2,180,262
       Note payable                                   --       1,400,000
         Total                                 3,194,012       5,491,236

     NONCURRENT LIABILITIES
       8% Convertible Debentures, net of
        unamortized discount $159,722          2,340,278              --
       Asset retirement obligation               142,806              --
         Total                                 2,483,084              --

     STOCKHOLDERS' EQUITY
       Series B Convertible Preferred
        stock - $.001 par value;
        20,000 shares authorized;
        11,734 shares issued and
        outstanding in 2003                           12              --
       Common stock - $.0001 par value;
        100,000,000 shares authorized;
        45,675,936 shares issued and
        45,602,236 shares outstanding
        in 2003; and 40,362,500 shares
        issued and 40,288,800 shares
        outstanding in 2002                        4,568           4,036
       Additional paid in capital             52,979,325      44,958,593
       Deferred compensation                    (179,766)        (52,833)
       Accumulated deficit                   (25,291,761)    (22,765,236)
       Less cost of treasury stock of
        73,700 common shares                    (130,295)       (130,295)
         Total                                27,382,083      22,014,265

     TOTAL LIABILITIES AND
      STOCKHOLDERS' EQUITY                  $ 33,059,179    $ 27,505,501



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

                                      For the Year Ended December 31,
                                    2003             2002          2001

     REVENUES
       Gas                     $1,206,741        $164,508      $36,850
       Oil                         56,702              --           --
       Interest                    11,987          76,140      193,352
         Total                  1,275,430         240,648      230,202

     OPERATING EXPENSES
       General and
        administrative          2,819,675       5,080,287    4,326,065
       Lease operating            337,278         119,809       12,679
       Depletion, depreciation,
        amortization and asset
        retirement liability
        accretion                 552,923         149,109        5,760
       Impairment                                 541,125           --
       Interest                    82,392              --       67,363
         Total                  3,792,268       5,890,330    4,411,867

     OTHER INCOME                      --              --       52,206

     LOSS BEFORE CUMULATIVE
      EFFECT OF CHANGE IN
      ACCOUNTING PRINCIPLE     (2,516,838)     (5,649,682)  (4,129,459)

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

     NET LOSS                  (2,526,525)     (5,649,682)  (4,129,459)

     Preferred stock dividends   (304,172)             --           --
     Preferred stock deemed
      distribution                     --              --   11,400,000

     NET LOSS ATTRIBUTABLE TO
      COMMON STOCKHOLDERS     $(2,830,697)    $(5,649,682) $(15,529,459)

     PER COMMON SHARE DATA
      - BASIC AND DILUTED:
     Loss before cumulative
      effect of change in
      accounting principle         $(0.07)         $(0.16)       $(0.63)
     Cumulative effect of
      change in accounting
      principle                        --              --           --

     NET LOSS PER COMMON
      SHARE - BASIC AND
      DILUTED                      $(0.07)         $(0.16)      $(0.63)

     WEIGHTED AVERAGE COMMON
      SHARES OUTSTANDING -
      BASIC AND DILUTED        41,262,778      36,439,074   24,835,144



                                GASCO ENERGY, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                      For the Years Ended December 31,
                                    2003           2002           2001
     CASH FLOWS FROM
      OPERATING ACTIVITIES
       Net loss               $(2,526,525)    $(5,649,682)  $(4,129,459)
       Adjustment to reconcile
        net loss to net cash
        used in operating
        activities
         Depreciation, depletion
          and impairment expense  541,128         690,234         5,760
         Accretion of asset
          retirement obligation    11,795              --            --
         Amortization of
          deferred compensation    94,317         208,542       423,594
         Amortization of
          beneficial conversion
          feature                   6,945              --            --
         Amortization of offering
          costs                     7,758              --            --
         Cumulative effect of
          change in accounting
          principle                 9,687              --            --
         Changes in operating
          assets and liabilities:
           Prepaid expenses      (320,059)        (74,139)     (121,171)
           Accounts receivable   (403,219)        (63,397)      132,494
           Accounts payable       349,518       1,362,121       (51,872)
           Accrued expenses        36,741       2,136,015            --
            Net cash used in
             operating
             activities        (2,191,914)     (1,390,306)   (3,740,654)

     CASH FLOWS FROM
      INVESTING ACTIVITIES
       Cash paid for furniture,
        fixtures and other         (3,264)       (103,342)      (49,876)
       Cash paid for development
        and exploration        (5,283,426)    (14,437,855)   (7,395,867)
       Cash received upon
        recapitalization and merger    --              --       265,029
            Net cash used in
             investing
             activities        (5,286,690)    (14,541,197)   (7,180,714)

     CASH FLOWS FROM
      FINANCING ACTIVITIES
       Cash designated as
        restricted               (250,000)       (250,000)           --
       Cash undesignated as
        restricted                250,000              --            --
       Preferred dividends         (4,092)             --            --
       Proceeds from sale
        of preferred stock      4,862,840              --    19,000,000
       Proceeds from sale
        of common stock         2,777,292       6,500,000     6,826,218
       Proceeds from sale
        of convertible
        debentures              2,500,000              --            --
       Cash paid for
        offering costs           (266,721)       (526,020)   (2,144,468)
       Proceeds from
        short-term borrowings          --              --       500,000
       Repayment of
        short-term borrowings          --              --      (714,543)
       Repayment of
        note payable           (1,400,000)             --            --
       Repurchase of
        common stock                   --              --      (130,295)
       Distribution to
        Rubicon Oil and Gas, Inc.      --              --    (1,000,000)
       Other                        1,332              --            --
            Net cash provided
             by financing
             activities         8,470,651       5,723,980    22,336,912

     NET INCREASE (DECREASE)
      IN CASH AND CASH
      EQUIVALENTS                 992,047     (10,207,523)   11,415,544

     CASH AND CASH EQUIVALENTS:
       BEGINNING OF PERIOD      2,089,062      12,296,585       881,041
       END OF PERIOD           $3,081,109      $2,089,062   $12,296,585



      The accompanying notes found in Gasco's filing on form 10-K are an
           integral part of the consolidated financial statements.


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 Part I, Item 1 of the Company's latest Annual Report on Form 10-K filed with the Securities and Exchange Commission.

--30--