CURRENT 2007 2006 2005 2004 2003 2002 2001

Gasco Energy Announces First Quarter 2005 Financial and Operational Results

DENVER, May 11 /PRNewswire-FirstCall/ -- Gasco Energy (Amex: GSX - News) yesterday reported its financial and operating results for the quarter ended March 31, 2005.

Financial Results

The company reported a net loss for the first quarter 2005 of $1.7 million, or $0.02 per share, as compared to a net loss for the first quarter of 2004 of $578,000 or $0.01 per share. All per share figures are basic and diluted. Total revenues grew by 68% to a company-record $1.3 million, as compared to $767,000 in the same period in 2004. The growth in revenue is attributed to the addition of gathering system revenues and an increase in interest income, $134,000 and $360,000, respectively.

Oil and gas sales for the first quarter 2005 were $792,000 as compared to $752,000 for the same period in 2004. The company attributes the modest 5% increase in oil and gas sales to lower average prices received in the first quarter 2005 and to the sale of approximately 50% of the Company's interest in two wells during 2004 that contributed significantly to first quarter 2004 production.

Net cash used in operating activities for the first quarter 2005 was a deficit of $520,000, down 72% from a deficit of $1.8 million for 2004's same period. The decreased deficit was due to the increased component of non-cash items in the company's net loss for the quarter and the net change in operating assets and liabilities as a result of the company's increased level of operations in 2005 as compared to 2004, offset by the larger net loss in 2005 as compared to 2004.

Operations

Gasco posted record quarterly production of 147.1 million cubic feet of natural gas equivalent (MMcfe) versus 135.9 MMcfe for the first quarter 2004, an increase of 8%. The average price received for sales of Gasco's natural gas and liquids was $5.19 per thousand cubic feet of gas (Mcf) and $49.58 per barrel of liquid hydrocarbons for the first quarter 2005. This compares to $5.53 per Mcf and $32.83 per barrel for the same period in 2004.

The Company's initial 2005 capital expenditure budget is set at $38 million for the drilling, completion and pipeline connection of 20 gross, or approximately 13-14 net, wells in Gasco's Riverbend Project. During the first quarter 2005, the company spudded and reached total depth on five gross wells (approximately 2.9 net wells) in the Riverbend area. Other activity included initial completion operations on five wells and the re-entry of four wells to complete behind-pipe pay zones. Exiting the first quarter 2005, Gasco had 24 gross wells on production and two additional gross wells awaiting completion. Currently, three drilling rigs are operating in the Uinta Basin Riverbend project area.

Management Comment

Commenting on the first quarter 2005 results, Gasco CEO and President, Mark Erickson said: "Gasco is beginning to see the benefits of improved economies of scale in the Riverbend Project. Frac dates are now on a regular schedule, drilling operations are running more smoothly and rig crew performance is looking better. Improving upon that which is in our control offers Gasco a better chance at off-setting rising service costs that are beginning to have an impact on the E&P sector in our areas of operations."

Teleconference Call

A conference call with investors, analysts and other interested parties is scheduled for 11:00 a.m. EDT on Wednesday, May 11, 2005 to discuss 2005 first quarter 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 11, 2005

     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 21330

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

     Replay:    Available until Friday, May 13 at (800) 642-1687 (US/Canada)
                and (706) 645-9291 (International) using passcode 21330 and
                for 30 days at www.gascoenergy.com

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 10, 2005.

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 16, 2005.

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


                              GASCO ENERGY, INC.
                         CONSOLIDATED BALANCE SHEETS
                                 (Unaudited)

                                                  March 31,     December 31,
                                                    2005           2004
     ASSETS

     CURRENT ASSETS
      Cash and cash equivalents                  $24,229,089   $ 25,717,081
      Restricted investment                        3,277,084      3,535,055
      Short-term investments                      22,000,000     27,000,000
      Accounts receivable                          1,580,003      1,045,044
      Inventory                                    1,508,196      1,009,914
      Prepaid expenses                               332,152        458,555
          Total                                   52,926,524     58,765,649

     PROPERTY, PLANT AND EQUIPMENT, at cost
      Oil and gas properties (full cost method)
      Proved mineral interests                    35,667,806     29,811,483
      Unproved mineral interests                  17,666,872     18,449,330
      Gathering assets                             3,216,447      2,269,580
      Equipment                                       90,316         89,900
      Furniture, fixtures and other                  147,041        158,590
          Total                                   56,788,482     50,978,883
     Less accumulated depreciation,
      depletion and amortization                  (2,560,557)    (2,247,032)
          Total                                   54,227,925     48,731,851

     OTHER ASSETS
      Restricted investment                        7,141,628      6,778,040
      Deferred financing costs                     2,978,086      3,092,628
          Total                                   10,119,714      9,870,668

     TOTAL ASSETS                               $117,274,163   $117,368,168

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 10, 2005.

                       

                              GASCO ENERGY, INC.
                   CONSOLIDATED BALANCE SHEETS (continued)
                                 (Unaudited)

                                                   March 31,    December 31,
                                                     2005           2004
     LIABILITIES AND STOCKHOLDERS' EQUITY

     CURRENT LIABILITIES
      Accounts payable                              $310,916     $1,447,149
      Revenue payable                                409,978        334,765
      Advances from joint interest owners          1,225,534        891,999
      Accrued interest                             1,588,889        695,139
      Accrued expenses                             3,972,088      2,677,352
         Total                                     7,507,405      6,046,404

     NONCURRENT LIABILITES
      5.5% Convertible Senior Notes               65,000,000     65,000,000
      Asset retirement obligation                    121,362        108,566
      Deferred rent expense                           13,735             --
         Total                                    65,135,097     65,108,566

     STOCKHOLDERS' EQUITY
      Series B Convertible Preferred stock
        - $.001 par value; 20,000 shares
        authorized; 943 shares issued and
        outstanding with a liquidation
        preference of $414,920 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;
       100,000,000 shares authorized;
       71,415,594 shares issued and
       71,341,894 outstanding in 2005;
       70,590,909 shares issued and
       70,517,209 shares outstanding in 2004           7,142          7,059
      Additional paid in capital                  76,339,572     76,346,463
      Deferred compensation                         (387,040)      (512,440)
      Accumulated deficit                        (31,197,719)   (29,497,591)
      Less cost of treasury stock of
       73,700 common shares                         (130,295)      (130,295)
         Total                                    44,631,661     46,213,198

     TOTAL LIABILITIES AND
      STOCKHOLDERS' EQUITY                      $117,274,661   $117,368,168

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 10, 2005.

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

                                                        Three Months Ended
                                                            March 31,
                                                      2005           2004
     REVENUES
      Gas                                           $714,732       $701,624
      Oil                                             76,795         49,894
      Gathering                                      133,767             --
      Interest income                                360,053         15,257
         Total                                     1,285,347        766,775

     OPERATING EXPENSES
      General and administrative                   1,223,798        845,151
      Lease operating                                156,432        161,068
      Gathering operations                           224,747             --
      Depletion, depreciation and amortization       372,236        237,135
      Interest expense                             1,008,262         67,507
         Total                                     2,985,475      1,310,861

     NET LOSS                                     (1,700,128)      (544,086)

     Preferred stock dividends                        (7,162)       (33,993)

     NET LOSS ATTRIBUTABLE TO COMMON
      STOCKHOLDERS                               $(1,707,290)     $(578,079)

     NET LOSS PER COMMON SHARE
      - BASIC AND DILUTED                             $(0.02)        $(0.01)

     WEIGHTED AVERAGE COMMON SHARES
      OUTSTANDING - BASIC AND DILUTED             70,042,691     55,570,587

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 10, 2005.

 


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

                                                          Three Months Ended
                                                              March 31,
                                                         2005           2004
     CASH FLOWS FROM OPERATING ACTIVITIES
      Net loss                                      $(1,700,128)   $(544,086)
      Adjustment to reconcile net loss to
       net cash used in operating activities
        Depreciation, depletion and impairment
         expense                                        369,596      232,303
        Accretion of asset retirement obligation          2,640        4,832
        Amortization of deferred compensation           125,400       27,656
        Amortization of beneficial conversion
         feature                                             --        8,334
        Non-cash rent expense                            13,735           --
        Amortization of deferred financing costs        114,542        9,310
        Changes in operating assets and
         liabilities:
          Accounts receivable                          (534,959)    (370,713)
          Inventory                                    (498,282)    (614,825)
          Prepaid expenses                              126,403      390,477
          Accounts payable                           (1,136,233)    (385,996)
          Revenue payable                                75,213      245,085
          Advances from joint interest owners           333,535           --
          Accrued interest                              893,750           --
          Accrued expenses                            1,294,736     (844,220)
              Net cash used in operating
               activities                              (520,052)  (1,841,143)

     CASH FLOWS FROM INVESTING ACTIVITIES
      Cash paid for furniture, fixtures
       and other                                        (44,522)     (10,966)
      Cash paid for acquisitions, development
       and exploration                               (6,639,094)  (4,341,561)
      Proceeds from property sales                      828,102           --
      Proceeds from sale of short-term
       investments                                    5,000,000           --
              Net cash used in investing
               activities                              (855,514)  (4,352,527)

     CASH FLOWS FROM FINANCING ACTIVITIES
      Preferred dividends                                (6,809)     (20,555)
      Cash designated as restricted                    (105,617)          --
      Exercise of options to purchase
       common stock                                          --       33,336
      Proceeds from sale of common stock                     --   21,500,001
      Cash paid for offering costs                           --   (1,429,659)
              Net cash provided by (used in)
               financing activities                    (112,426)  20,083,123

     NET INCREASE (DECREASE) IN CASH AND CASH
      EQUIVALENTS                                    (1,487,992)  13,888,753

     CASH AND CASH EQUIVALENTS:

        BEGINNING OF PERIOD                          25,717,081    3,081,109

        END OF PERIOD                               $24,229,089  $16,969,862

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 10, 2005.

--30--