CURRENT 2007 2006 2005 2004 2003 2002 2001

For Release on Wednesday, August 1, 2007
Gasco Energy Announces Second Quarter 2007 Financial and Operational Results

DENVER, Aug. 1 /PRNewswire-FirstCall/ -- Gasco Energy (Amex: GSX - News) today reported its financial and operating results for the quarter ended June 30, 2007.

Financial Results
For the second quarter 2007, Gasco reported a net loss of $66.3 million, or $0.70 per share, as compared to a net loss for the same period in 2006 of $53 million, or $0.62 per share. All per share figures are basic and diluted. Included in the quarter's operating expenses is a non-cash charge of $64.3 million related to an impairment of the carrying value of oil and gas properties. Before the impairment charge, Gasco would have posted a net loss of $2 million or $0.02 per share.

The charge also results in a decrease in total assets. At June 30, 2007 Gasco's total assets were $118 million, as compared to $165 million at December 31, 2006.

Under the full cost method of accounting, capitalized oil and gas property costs less accumulated depletion and net of deferred income taxes (full cost pool) may not exceed an amount equal to the present value, discounted at 10%, of estimated future net revenues from proved oil and gas reserves less the future cash outflows associated with the asset retirement obligations that have been accrued in the balance sheet plus the cost, or estimated fair value, if lower of unproved properties and the costs of any properties not being amortized, if any. Should the full cost pool exceed this ceiling, an impairment is recognized. The present value of estimated future net revenues is computed by applying current oil and gas prices to estimated future production of proved oil and gas reserves as of period-end, less estimated future expenditures to be incurred in developing and producing the proved reserves assuming the continuation of existing economic conditions. However, subsequent commodity price increases may be utilized to calculate the ceiling value.

Commenting on the impairment, Gasco CEO and President Mark Erickson said: "This is an accounting requirement to which we must adhere as a full-cost reporting company. As of June 30, 2007 oil and natural gas prices were $54.09 per barrel and $3.90 per thousand cubic feet (Mcf). Included in the charge is $10.2 million attributed to our Wyoming leasehold. The natural gas price at which we would not have been required to take a ceiling test impairment is $5.82 per Mcf."

Total revenues were up 6% to $6.1 million, as compared to $5.8 million in the second quarter 2006. The increase in total revenue is attributed to higher oil and gas production offset in part by lower commodity prices received and reduced interest income during the second quarter 2007.

Oil and gas sales for the second quarter 2007 were $5.1 million as compared to $4.6 million for the same period in 2006, an increase of 11%, attributed to higher production volumes. Gathering revenues grew to $0.5 million from $0.4 million in 2006. The revenue growth is attributed to increased natural gas throughput in the system.

Lease operating expense (LOE) for the quarter decreased to $0.8 million from $0.9 million in the second quarter 2006. The decrease in LOE is attributed to reduced water hauling charges as a result of a fully operational evaporation pit to handle water disposal in an environmentally responsible manner. Also, fewer workovers in the 2007 period offset in part by modestly higher production taxes contributed to the reduced LOE for the quarter as compared to the same quarter in 2006. On a per-unit basis, LOE for the second quarter 2007 was $0.71 per thousand cubic feet of natural gas equivalent (Mcfe) as compared to $1.00 per Mcfe for the same period in 2006.

Due to increased throughput volumes, gathering expense increased to $0.5 million from $0.4 million in the same period in 2006.

The Company also lowered its general and administrative expense (G&A) to $2.2 million in the second quarter of 2007 from $2.6 million in the same period in 2006. The 15% decrease in G&A expense for the quarter is primarily due to lower consulting and legal expenses partially offset by the hiring of additional personnel. G&A expense includes $0.9 million in expenses in the 2007 period related to employee share-based compensation, a non-cash item. On a per-unit basis, G&A for the second quarter 2007 was $1.97 per Mcfe as compared to $3.00 per Mcfe for the same period in 2006. Exclusive of stock- based compensation expense, G&A for the second quarter was $1.19 per Mcfe.

Depletion, depreciation and amortization (DD&A) was $3.4 million for the second quarter of 2007 as compared to $2.9 million for the same period in 2006.

Six-Month Period
Gasco reported a net loss attributable to common shareholders for the six-months ended June 30, 2007 of $66.5 million, or $0.74 per share, as compared to a net loss for the second half of 2006 of $53.2 million, or $0.62 per share. Included in both periods' operating expenses are the non-cash charges of $64 million and $51 million, respectively, related to the impairment of the carrying value of oil and gas properties as discussed above.

Total revenues decreased 4% to $12.5 million for the first half of 2007, as compared to $13 million in the same period in 2006. For the first half of 2007, gathering system revenues and interest income accounted for $1 million and $0.3 million, respectively.

Oil and gas sales for the first half of 2007 were $11 million, as compared to $10.5 million for the same period in 2006. Net cash provided by operating activities for the first half of 2007 was $4.7 million as compared to $4.3 million for the same period in 2006.

At June 30, 2007, cash and investments were $9 million as compared to $23 million at December 31, 2006.

Long-term debt was $12 million at June 30, 2007 as compared to zero at December 31, 2006. The Company currently has a $250 million credit facility with JPMorgan, of which $37 million is available for borrowing capacity and $12.0 million is drawn.

Record Production Volumes
For the second quarter of 2007, Gasco posted production of 1,124 million cubic feet of natural gas equivalent (MMcfe), versus 863 MMcfe for the second quarter 2006, an increase of 30%. The average price received for sales of Gasco's natural gas and liquids was $4.31 per Mcf and $49.34 per barrel of liquid hydrocarbons for the second quarter 2007. This compares to $5.18 per Mcf and $59.40 per barrel for the same period in 2006.

In the first half of 2007, Gasco posted record first-half production of 2,175 MMcfe versus 1,764 MMcfe for the first half of 2006, a 23% increase. For the first-half 2007, the average price received for sales of Gasco's natural gas and liquids was $4.88 per Mcf of gas and $47.71 per barrel of liquid hydrocarbons. This compares to $5.86 per Mcf and $58.36 per barrel for the same first half period in 2006. The Company has no hedges in place.

    Subsequent Events

    --  Mancos Well Update.  All five of the Mancos frac stages have now been
        completed.  The composite frac plugs are currently being drilled out.
        The Federal 14-31 had an initial sales rate of 3,473 Mcf/d, with
        associated frac fluid, after the remaining four Mancos stages were
        completed The initial Mancos stage flowed at 1,132 Mcf/d, and is
        currently below a bridge plug which allowed for the repairs to the
        well bore.  More detailed flow rates and pressures will be obtained
        once all of the plugs are drilled out.

    --  Drilling Partner. In a separate news release today, Gasco announced
        that a subsidiary of NFR Energy, LLC has agreed to participate in a
        30-well drilling program operated by Gasco.  NFR will earn 67% of
        Gasco's interest in each well by paying NFR's proportionate share of
        the cost of the well plus certain fees and thereby earning a
        proportionate interest in the 40-acre drilling location.

    --  Seismic update.  Approximately 100 linear miles of high resolution 2-D
        seismic have been shot by CGG Veritas in the eastern portion of the
        Riverbend Project area, and are currently being processed.
        Additionally, about 90 linear miles are expected to be shot by the end
        of the third quarter.  Seismic is expected to help delineate
        structural features and provide further definition of the Blackhawk
        marine trends.

Teleconference
A conference call with investors, analysts and other interested parties is scheduled for 10:30 a.m. EDT on Thursday, August 2, 2007 to discuss second quarter 2007 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:         Thursday, August 2, 2007

    Time:         10:30 a.m. EDT
                  9:30 a.m. CDT
                  8:30 a.m. MDT
                  7:30 a.m. PDT

    Call:         (866) 392-4171 (US/Canada) and
                  (706) 634-6345 (International), passcode 6997672

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

    Replay:       Available through Saturday, August 4, 2007 at (800) 642-1687
                  (US/Canada) and (706) 645-9291 (International) using
                  passcode 6997672 and for 30 days at
                  http://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 August 1, 2007.

About Gasco Energy
Gasco Energy, Inc. is a Denver-based natural gas and petroleum exploitation and development and production company engaged in locating and developing hydrocarbons resources, primarily in the Rocky Mountain region. To learn more, visit http://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 amended Form 10-K filed with the Securities and Exchange Commission on April 5, 2007.



                              GASCO ENERGY, INC.
                         CONSOLIDATED BALANCE SHEETS
                                 (Unaudited)


                                                    June 30,      December 31,
                                                      2007            2006
     ASSETS

     CURRENT ASSETS
       Cash and cash equivalents                $   4,797,465  $   12,876,879
       Restricted investment                        1,787,500      3,575,000
       Short-term investments                       2,000,000      6,000,000
       Accounts receivable
         Joint interest billings                    3,674,287      5,955,186
         Revenue                                    1,863,191      3,081,850
       Inventory                                    1,175,491      1,297,498
       Prepaid expenses                               477,357        644,490
            Total                                  15,775,291     33,430,903
     PROPERTY, PLANT AND EQUIPMENT, at cost
       Oil and gas properties (full cost method)
         Proved mineral interests                 205,192,954    159,407,481
         Unproved mineral interests                 9,200,692     12,538,067
       Wells in progress                            1,248,697      5,215,252
       Gathering assets                            13,812,061     12,703,346
       Facilities and equipment                     9,137,623      8,492,632
       Furniture, fixtures and other                  264,773        241,009
           Total                                  238,856,800    198,597,787
       Less accumulated depletion,
        depreciation, amortization and
        impairment                               (139,054,631)   (68,945,779)
           Total                                   99,802,169    129,652,008

     OTHER ASSETS
       Deferred financing costs                     2,112,390      2,371,507

     TOTAL ASSETS                               $ 117,689,850  $ 165,454,418


    The notes contained in Form 10-Q filed on August 1, 2007 are an integral
    part of the consolidated financial statements.



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

                                                  June 30,       December 31,
                                                    2007             2006

     LIABILITIES AND STOCKHOLDERS' EQUITY

     CURRENT LIABILITIES
       Accounts payable                        $   4,174,366   $  16,228,056
       Revenue payable                             1,596,503       1,678,427
       Advances from joint interest owners         1,126,241       2,955,376
       Accrued interest                              869,312         844,102
       Accrued expenses                              290,000         595,000
          Total                                    8,056,422      22,300,961

     NONCURRENT LIABILITIES
       5.5% Convertible Senior Notes              65,000,000      65,000,000
       Long-term debt                             12,000,000               -
       Asset retirement obligation                 1,027,652         908,543
       Deferred rent expense                          68,103          72,993
          Total                                   78,095,755      65,981,536

     STOCKHOLDERS' EQUITY
       Common stock - $.0001 par value;
        300,000,000 shares authorized;
        96,150,959 shares issued and 96,077,259
        outstanding as of June 30, 2007 and
        86,173,715 shares issued and 86,100,015
        outstanding as of December 31, 2006            9,615           8,617
       Additional paid-in capital                183,482,162     162,646,592
       Accumulated deficit                      (151,823,809)    (85,352,993)
       Less cost of treasury stock of 73,700
        common shares                               (130,295)       (130,295)
          Total                                   31,537,673      77,171,921

     TOTAL LIABILITIES AND STOCKHOLDERS'
      EQUITY                                   $ 117,689,850   $ 165,454,418

    The notes contained in Form 10-Q filed on August 1, 2007 are an integral
    part of the consolidated financial statements.



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


                                                       Three Months Ended
                                                             June 30,
                                                       2007           2006

    REVENUES
      Gas                                      $   4,535,627   $  4,312,905
      Oil                                            588,580        297,167
      Gathering                                      472,381        369,256
      Rental income                                  343,875              -
      Interest income                                171,007        805,000
        Total                                      6,111,470      5,784,328

    OPERATING EXPENSES
      Lease operating                                802,712        866,749
      Gathering operations                           552,231        371,583
      Depletion, depreciation and amortization     3,367,397      2,943,531
      Impairment                                  64,300,000     51,000,000
      General and administrative                   2,220,578      2,589,007
      Interest expense                             1,163,194      1,049,541
        Total                                     72,406,112     58,820,411

    NET LOSS                                   $ (66,294,642)  $(53,036,083)



    NET LOSS PER COMMON SHARE -
     BASIC AND DILUTED                         $       (0.70)  $      (0.62)

    WEIGHTED AVERAGE COMMON SHARES OUTSTANDING-
     BASIC AND DILUTED                            94,468,912     85,267,977



    The notes contained in Form 10-Q filed on August 1, 2007 are an integral
    part of the consolidated financial statements.



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


                                                         Six Months Ended
                                                              June 30,
                                                        2007           2006

    REVENUES
      Gas                                         $ 10,007,565  $  10,010,020
      Oil                                              969,347        529,729
      Gathering                                        959,047        852,395
      Rental income                                    343,875              -
      Interest income                                  271,367      1,651,706
          Total                                     12,551,201     13,043,850

    OPERATING EXPENSES
      Lease operating                                1,398,974      1,396,764
      Gathering operations                             906,951        759,376
      Depletion, depreciation and amortization       5,703,515      5,770,073
      Impairment                                    64,300,000     51,000,000
      General and administrative                     4,546,655      5,273,043
      Interest expense                               2,165,922      2,057,834
          Total                                     79,022,017     66,257,090

    NET LOSS                                       (66,470,816)   (53,213,240)

    Preferred stock dividends                                -         (1,393)

    NET LOSS ATTRIBUTABLE TO COMMON
          STOCKHOLDERS                            $(66,470,816) $ (53,214,633)


    NET LOSS PER COMMON SHARE - BASIC AND DILUTED $      (0.74) $       (0.62)

    WEIGHTED AVERAGE COMMON SHARES  OUTSTANDING -
     BASIC AND DILUTED                              90,210,121     85,630,039


    The notes contained in Form 10-Q filed on August 1, 2007 are an integral
    part of the consolidated financial statements.



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

                                                         Six Months Ended
                                                             June 30,
                                                       2007           2006
    CASH FLOWS FROM OPERATING ACTIVITIES
     Net loss                                     $(66,470,816) $ (53,213,240)
     Adjustment to reconcile net loss to
      net cash used in operating activities
        Depletion, depreciation, amortization
         and impairment expense                     69,959,073     56,756,570
        Accretion of asset retirement obligation        44,442         13,503
        Stock-based compensation                     1,835,766      2,276,065
        Amortization of deferred rent                   (4,890)        (1,368)
        Amortization of deferred financing costs       259,117        241,048
        Changes in operating assets and liabilities:
          Accounts receivable                        3,499,558       (436,722)
          Inventory                                    122,007     (2,606,071)
          Prepaid expenses                             167,133        158,071
          Accounts payable                          (2,522,430)     1,160,286
          Revenue payable                              (81,924)      (446,064)
          Advances from joint interest owners       (1,829,135)       488,297
          Accrued interest                              25,210              -
          Accrued expenses                            (305,000)       (47,702)
            Net cash provided by operating
             activities                              4,698,111      4,342,673

    CASH FLOWS FROM INVESTING ACTIVITIES
      Cash paid for furniture, fixtures and other      (23,764)       (59,071)
      Cash paid for acquisitions, development
       and exploration                             (49,735,532)   (33,692,479)
      Increase in short-term investments                     -    (15,000,000)
      Proceeds from sale of short-term
       investments                                   4,000,000              -
      Cash designated as restricted                          -        (71,436)
      Cash undesignated as restricted                1,787,500      8,351,500
            Net cash used in investing activities  (43,971,796)   (40,471,486)

    CASH FLOWS FROM FINANCING ACTIVITIES
      Proceeds from issuance of common stock        19,300,000              -
      Borrowings under line of credit               12,000,000              -
      Cash paid for stock offering costs              (105,729)             -
      Preferred dividends                                    -         (1,393)
      Exercise of options to purchase common stock           -      1,275,985
      Cash paid for debt issuance costs                      -       (240,262)
      Net cash provided by financing activities     31,194,271      1,034,330

     NET DECREASE IN CASH AND CASH EQUIVALENTS      (8,079,414)   (35,094,483)

     CASH AND CASH EQUIVALENTS:
        BEGINNING OF PERIOD                         12,876,879     62,661,368
        END OF PERIOD                             $  4,797,465  $  27,566,885

        The notes contained in Form 10-Q filed on August 1, 2007 are an
        integral part of the consolidated financial statements.

 

________________________

Source: Gasco Energy, Inc.