CURRENT 2007 2006 2005 2004 2003 2002 2001

Gasco Energy Announces First Quarter 2006 Financial and Operational Results

For the first quarter 2006, Gasco reported a net loss attributable to common shareholders of $0.2 million, or breakeven results of $0.00 per share, as compared to a net loss for the same period in 2005 of $1.7 million, or $0.02 per share. All per share figures are basic and diluted. Included in the quarter's G&A expense is $1.0 million in expenses related to the adoption of FAS 123R which requires public companies to expense employee share-based compensation, a non-cash item, each quarter.

Total revenues grew by 465% to a company-record $7.3 million, as compared to $1.3 million in the first quarter 2005. 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 first quarter 2006 were $5.9 million as compared to $0.8 million for the same period in 2005, an increase of 649%. Gathering revenues grew to $0.5 million from $0.1 million in 2005. The revenue growth is attributed to increased natural gas throughput.

Gasco's total assets were $205.4 million at March 31, 2006, up 75% from $117.3 million at March 31, 2005. Cash and investments were $70.4 million as compared to $46 million in the same period in 2005. Working capital at March 31, 2006 was $73.4 million versus $45.4 million at March 31, 2005. Net cash provided by operating activities for the first quarter 2006 was a record $1.1 million as compared to a deficit of $0.5 million in the year-ago period.

Record Quarterly Production

Estimated cumulative net production for the quarter ended March 31, 2006 was 901.0 million cubic feet of natural gas equivalents, an increase of 16% over fourth quarter 2005 production of 776.1 MMcfe, and 512% above first quarter 2005's production of 147.1 MMcfe. Net production increases are attributed to the completion of new wells and behind-pipe recompletions partially offset by normal production declines in existing wells. Net production for the quarter was 6% higher than volumes reported in the company's operations update dated April 10, 2006.

For the first quarter of 2006, the average price received for sales of Gasco's natural gas and liquids was $6.50 per Mcf and $57.08 per barrel of liquid hydrocarbons. This compares to $5.19 per Mcf and $49.58 per barrel for the same period in 2005. The company has no hedges in place.

Conference Call

A conference call with investors, analysts and other interested parties is scheduled for 11:00 a.m. EDT on Wednesday, May 10, 2006 to discuss first quarter 2006 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:      Wednesday, May 10, 2006

    Time:      11:00 a.m. EDT
               10:00 a.m. CDT
                9:00 a.m. MDT
                8:00 a.m. PDT

    Call:      (866) 392-4171 (US/Canada) and (706) 634-6345 (International),
               passcode 8486202

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

    Replay:    Available through Friday, May 12 at (800) 642-1687 (US/Canada)
               and (706) 645-9291 (International) using passcode 8486202 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-Q dated May 9, 2006.

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 the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 3, 2006.




                              GASCO ENERGY, INC.
                         CONSOLIDATED BALANCE SHEETS
                                 (Unaudited)

                                                     March 31,    December 31,
                                                       2006           2005
    ASSETS

    CURRENT ASSETS
      Cash and cash equivalents                    $40,408,462    $62,661,368
      Restricted investment                          3,575,000     10,139,000
      Short-term investments                        30,000,000     15,000,000
      Accounts receivable
        Joint interest billings                      3,065,919      1,792,038
        Revenue                                      2,412,480      3,115,154
      Inventory                                      4,572,897      1,182,982
      Prepaid expenses                                 543,137        645,554
          Total                                     84,577,895     94,536,096

    PROPERTY, PLANT AND EQUIPMENT, at cost
      Oil and gas properties (full cost method)
        Proved mineral interests                    95,796,379     83,972,300
        Unproved mineral interests                  13,892,137     13,323,712
      Wells in progress                              2,868,283             --
      Gathering assets                               6,243,162      4,831,050
      Equipment                                      5,306,332      5,148,388
      Furniture, fixtures and other                    229,857        175,607
          Total                                    124,336,150    107,451,057
      Less accumulated depreciation,
       depletion and amortization                   (9,805,274)    (6,986,662)
          Total                                    114,530,876    100,464,395

    OTHER ASSETS
      Restricted investment                          3,602,243      3,565,020
      Deferred financing costs                       2,519,919      2,634,461
      Debt issuance costs                              208,051             --
        Total                                        6,330,213      6,199,481

    TOTAL ASSETS                                  $205,438,984   $201,199,972

    LIABILITIES AND STOCKHOLDERS' EQUITY

    CURRENT LIABILITIES
      Accounts payable                              $1,167,045       $907,772
      Revenue payable                                1,326,593      1,658,141
      Advances from joint interest owners            3,076,101      2,476,080
      Accrued interest                               1,737,849        844,098
      Accrued expenses                               3,843,141      2,571,047
        Total                                       11,150,729      8,457,138

    NONCURRENT LIABILITIES
      5.5% Convertible Senior Notes                 65,000,000     65,000,000
      Asset retirement obligation                      243,669        223,947
      Deferred rent expense                             78,343         78,727
        Total                                       65,322,012     65,302,674

    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           --              1
      Common stock - $.0001 par value;
       300,000,000 shares authorized;
       85,675,256 shares issued and
       85,601,556 outstanding in 2006
       85,041,492 shares issued and
       84,967,792 shares outstanding in 2005             8,572          8,504
      Additional paid in capital                   158,800,349    157,540,755
      Deferred compensation                                 --       (443,579)
      Accumulated deficit                          (29,712,383)   (29,535,226)
      Less cost of treasury stock of
       73,700 common shares                           (130,295)      (130,295)
        Total                                      128,966,243    127,440,160

    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY    $205,438,984   $201,199,972



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

                                                        Three Months Ended
                                                             March 31,
                                                       2006           2005

    REVENUES
      Gas                                           $5,697,115       $714,732
      Oil                                              232,562         76,795
      Gathering                                        483,139        133,767
      Interest income                                  846,706        360,053
        Total                                        7,259,522      1,285,347

    OPERATING EXPENSES
      Lease operating                                  530,015        156,432
      Gathering operations                             387,793        224,747
      Depletion, depreciation and amortization       2,826,542        372,236
      General and administrative                     2,684,036      1,223,798
      Interest expense                               1,008,293      1,008,262
        Total                                        7,436,679      2,985,475

    NET LOSS                                          (177,157)    (1,700,128)

    Preferred stock dividends                           (1,393)        (7,162)

    NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS     $(178,550)   $(1,707,290)


    NET LOSS PER COMMON SHARE - BASIC AND DILUTED       $(0.00)        $(0.02)

    WEIGHTED AVERAGE COMMON SHARES OUTSTANDING -
     BASIC AND DILUTED                              84,643,556     70,042,691



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

                                                        Three Months Ended
                                                             March 31,
                                                       2006           2005
    CASH FLOWS FROM OPERATING ACTIVITIES
      Net loss                                       $(177,157)   $(1,700,128)

      Adjustment to reconcile net loss to net cash
       used in operating activities
        Depreciation, depletion and
         impairment expense                          2,821,205        369,596
        Accretion of asset retirement obligation         5,338          2,640
        Stock compensation                             989,417        125,400
        Amortization of deferred rent                     (384)        13,735
        Amortization of deferred financing costs       114,542        114,542
        Changes in operating assets and
         liabilities:
          Accounts receivable                         (571,207)      (534,959)
          Inventory                                 (3,389,915)      (498,282)
          Prepaid expenses                             102,417        126,403
          Accounts payable                             259,273     (1,136,233)
          Revenue payable                             (331,548)        75,213
          Advances from joint interest owners          600,021        333,535
          Accrued interest                             893,751        893,750
          Accrued expenses                            (211,664)     1,294,736
            Net cash provided by (used in)
             operating activities                    1,104,089       (520,052)

    CASH FLOWS FROM INVESTING ACTIVITIES
      Cash paid for furniture, fixtures and
       other                                           (56,843)       (44,522)
      Cash paid for acquisitions,
       development and exploration                 (15,174,942)    (6,639,094)
      Proceeds from property sales                          --        828,102
      Increase in short-term investments           (15,000,000)            --
      Proceeds from sale of
       short-term investments                               --      5,000,000
      Cash designated as restricted                    (37,223)      (105,617)
      Cash undesignated as restricted                6,564,000             --
            Net cash used in investing activities  (23,705,008)      (961,131)

    CASH FLOWS FROM FINANCING ACTIVITIES
      Preferred dividends                               (1,393)        (6,809)
      Exercise of options to purchase
       common stock                                    557,457             --
      Cash paid for debt issuance costs               (208,051)            --
      Net cash provided by (used in)
       financing activities                            348,013         (6,809)

    NET DECREASE IN CASH AND CASH EQUIVALENTS      (22,252,906)    (1,487,992)

    CASH AND CASH EQUIVALENTS:

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

    END OF PERIOD                                  $40,408,462    $24,229,089



Source: Gasco Energy, Inc.

--30--