CURRENT 2007 2006 2005 2004 2003 2002 2001

Gasco Energy Announces Second Quarter 2005 Financial and Operational Results

DENVER, Aug. 10 /PRNewswire-FirstCall/ -- Gasco Energy (Amex: GSX - News) yesterday reported its financial and operating results for the quarter and six months ended June 30, 2005.

Financial Results

The company reported a net loss for the second quarter 2005 of $1.0 million, or $0.01 per share, as compared to a net loss for the second quarter of 2004 of $800,000 or $0.01 per share. All per share figures are basic and diluted. Total revenues grew by 209% to a company-record $2.5 million, as compared to $810,000 in the same period in 2004. The growth in revenue is attributed in part to the addition of gathering system revenues and an increase in interest income, $322,000 and $355,000, respectively.

Oil and gas sales for the second quarter 2005 were $1.9 million as compared to $777,000 for the same period in 2004. The company attributes the 144% increase in oil and gas sales to higher sales volumes and a modest increase in average prices received.

First-half 2005

The company reported a net loss for the six-months ended June 30, 2005 of $2.7 million, or $0.04 per share, as compared to a net loss for the second half of 2004 of $1.4 million or $0.02 per share. Total revenues grew by 137% to a company-record $3.8 million, as compared to $1.6 million in the same period in 2004. The growth in revenue is attributed in part to the addition of gathering system revenues and an increase in interest income, $456,000 and $715,000, respectively.

Oil and gas sales for the first half of 2005 were $2.7 million as compared to $1.5 million for the same period in 2004. The company attributes the 80% increase in oil and gas sales to higher average prices received in the second quarter 2005 and to higher sales volumes in the second quarter 2005.

Operations

Gasco posted record quarterly production of 300.2 million cubic feet of natural gas equivalent (MMcfe) versus 130.3 MMcfe for the second quarter 2004, an increase of 129%. The average price received for sales of Gasco's natural gas and liquids was $6.12 per thousand cubic feet of gas (Mcf) and $52.44 per barrel of liquid hydrocarbons for the second quarter 2005. This compares to $5.96 per Mcf and $36.36 per barrel for the same period in 2004.

Gasco posted record first-half production of 447.3 MMcfe versus 266.2 MMcfe for the second half of 2004, a 68% increase. For the first-half 2005, the average price received for sales of Gasco's natural gas and liquids was $5.82 per Mcf and $51.23 per barrel of liquid hydrocarbons. This compares to $5.74 per Mcf and $34.34 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 half of 2005, the company spudded and reached total depth on nine gross wells (approximately 4.8 net wells) in the Riverbend area. Other activity included initial completion operations on 12 wells and the re-entry of eight wells to complete behind-pipe pay zones. Exiting the second quarter 2005, Gasco had 30 gross wells on production and one additional gross well in completion. Currently, three drilling rigs are operating in the Uinta Basin Riverbend project area, two for Gasco Energy and one drilling inside of the JVEA.

Teleconference Call

A conference call with investors, analysts and other interested parties is scheduled for 11:00 a.m. EDT on Wednesday, August 10, 2005 to discuss 2005 second 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, August 10, 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 8090556

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

      Replay:    Available through Friday, August 12 at (800) 642-1687
                 (US/Canada) and (706) 645-9291 (International) using passcode
                 8090556 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 August 9, 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)

                                                   June 30,     December 31,
                                                     2005           2004
    ASSETS

    CURRENT ASSETS
      Cash and cash equivalents                  $20,642,843    $25,717,081
      Restricted investment                        3,277,084      3,535,055
      Short-term investments                      13,000,000     27,000,000
      Accounts receivable
        Joint interest billings                    4,015,253        429,779
        Revenue                                    1,207,085        615,265
      Inventory                                      566,440      1,009,914
      Prepaid expenses                               274,699        458,555
         Total                                    42,983,404     58,765,649

    PROPERTY, PLANT AND EQUIPMENT, at cost
      Oil and gas properties (full cost method)
        Proved mineral interests                  46,554,580     29,811,483
        Unproved mineral interests                17,945,375     18,449,330
        Gathering assets                           3,560,325      2,469,580
        Equipment                                     97,398         89,900
      Furniture, fixtures and other                  168,886        158,590
         Total                                    68,326,564     50,978,883
      Less accumulated depreciation,
       depletion and amortization                 (3,322,087)    (2,247,032)
         Total                                    65,004,477     48,731,851

    OTHER ASSETS
      Restricted investment                        5,556,489      6,778,040
      Deferred financing costs                     2,863,544      3,092,628
         Total                                     8,420,033      9,870,668

    TOTAL ASSETS                                $116,407,914   $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 August 9, 2005.



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

                                                    June 30,    December 31,
                                                      2005          2004

    LIABILITIES AND STOCKHOLDERS' EQUITY

    CURRENT LIABILITIES
      Accounts payable                            $1,454,997     $1,447,149
      Revenue payable                                781,131        334,765
      Advances from joint interest owners          2,508,560        891,999
      Accrued interest                               844,098        695,139
      Accrued expenses                             1,812,213      2,677,352
        Total                                      7,400,999      6,046,404

    NONCURRENT LIABILITIES
      5.5% Convertible Senior Notes               65,000,000     65,000,000
      Asset retirement obligation                    156,665        108,566
      Deferred rent expense                           53,724             --
        Total                                     65,210,389     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;
       300,000,000 shares authorized;
       71,420,136 shares issued and
       71,346,436 outstanding in 2005;
       70,590,909 shares issued and
       70,517,209 shares outstanding in 2004           7,142          7,059
      Additional paid in capital                  76,332,167     76,346,463
      Deferred compensation                         (215,903)      (512,440)
      Accumulated deficit                        (32,196,586)   (29,497,591)
      Less cost of treasury stock of
       73,700 common shares                         (130,295)      (130,295)
        Total                                     43,796,526     46,213,198

    TOTAL LIABILITIES AND
     STOCKHOLDERS' EQUITY                       $116,407,914   $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 August 9, 2005.



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

                                                      Three Months Ended
                                                           June 30,
                                                     2005           2004

    REVENUES
      Gas                                         $1,760,425       $731,163
      Oil                                            111,441         45,992
      Gathering                                      322,130             --
      Interest income                                354,904         33,148
        Total                                      2,548,900        810,303

    OPERATING EXPENSES
      General and administrative                   1,374,923        918,083
      Lease operating                                205,270        255,744
      Gathering operations                           191,781             --
      Depletion, depreciation and amortization       767,470        264,204
      Interest expense                             1,008,323         93,253
        Total                                      3,547,767      1,531,284

                     NET LOSS                       (998,867)      (720,981)

              Preferred stock dividends              (14,050)       (78,893)

           NET LOSS ATTRIBUTABLE TO COMMON
                    STOCKHOLDERS                 $(1,012,917)     $(799,874)


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

    WEIGHTED AVERAGE COMMON SHARES
     OUTSTANDING - BASIC AND DILUTED              70,677,053     63,369,148

     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 9, 2005.



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

                                                       Six Months Ended
                                                           June 30,
                                                     2005           2004

    REVENUES
      Gas                                         $2,475,157     $1,432,787
      Oil                                            188,236         95,886
      Gathering                                      455,897             --
      Interest income                                714,957         48,405
        Total                                      3,834,247      1,577,078

    OPERATING EXPENSES
      General and administrative                   2,598,721      1,763,234
      Lease operating                                361,702        416,812
      Gathering operations                           416,528             --
      Depletion, depreciation and amortization     1,139,706        501,339
      Interest expense                             2,016,585        160,760
        Total                                      6,533,242      2,842,145

                        NET LOSS                  (2,698,995)    (1,265,067)

                Preferred stock dividends            (21,212)      (112,886)

             NET LOSS ATTRIBUTABLE TO COMMON
                      STOCKHOLDERS               $(2,720,207)   $(1,377,953)


    NET LOSS PER COMMON SHARE - BASIC
     AND DILUTED                                      $(0.04)        $(0.02)

    WEIGHTED AVERAGE COMMON SHARES
     OUTSTANDING - BASIC AND DILUTED              70,128,560     59,271,972


     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 9, 2005.



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

                                                      Six Months Ended
                                                           June 30,
                                                      2005          2004
    CASH FLOWS FROM OPERATING ACTIVITIES
      Net loss                                   $(2,698,995)   $(1,265,067)

    Adjustment to reconcile net loss
     to net cash used in operating activities
      Depreciation, depletion and
       impairment expense                          1,133,707        491,676
      Accretion of asset
       retirement obligation                           5,999          9,663
      Stock compensation                             378,969         90,524
      Amortization of beneficial
       conversion feature                                 --         16,668
      Non-cash rent expense                           23,724             --
      Landlord incentive payment                      30,000             --
      Amortization of deferred
       financing costs                               229,084         18,620
      Changes in operating assets
       and liabilities:
        Accounts receivable                       (4,177,294)      (589,504)
        Inventory                                    443,474       (949,342)
        Prepaid expenses                             183,856        102,012
        Accounts payable                            (67,586)        232,116
        Revenue payable                              446,366        484,233
        Advances from joint interest owners        1,616,561        214,993
        Accrued interest                             148,959             --
        Accrued expenses                            (865,139)      (633,558)
            Net cash used in
             operating activities                 (3,168,315)    (1,776,966)

    CASH FLOWS FROM INVESTING ACTIVITIES
    Cash paid for furniture,
     fixtures and other                              (68,948)       (37,551)
    Cash paid for acquisitions,
     development and exploration                 (18,123,387)    (7,461,894)
    Proceeds from property sales                     828,102             --
    Proceeds from sale of
     short-term investments                       14,000,000             --
        Net cash used in
         investing activities                     (3,364,233)    (7,499,445)

        CASH FLOWS FROM FINANCING ACTIVITIES
    Preferred dividends                              21,212)        (20,569)
    Cash designated as restricted                   (159,020)            --
    Cash undesignated as restricted                1,638,542        250,000
    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
         financing activities                      1,458,310     20,333,109

    NET INCREASE (DECREASE) IN CASH
     AND CASH EQUIVALENTS                         (5,074,238)    11,056,698

    CASH AND CASH EQUIVALENTS:

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

      END OF PERIOD                             $ 20,642,843    $14,137,807

     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 9, 2005.

 

--30--