CURRENT 2007 2006 2005 2004 2003 2002 2001


Gasco Energy Announces Third Quarter 2005 Financial and Operational Results

DENVER, Nov. 3 /PRNewswire-FirstCall/ -- Gasco Energy (Amex: GSX - News) today reported its financial and operating results for the quarter and nine months ended September 30, 2005.

Financial Results

For the first time in company history, Gasco reported net income for a reporting period. Net income for the third quarter 2005 was $643,000, or $0.01 per share, as compared to a net loss for the third quarter of 2004 of $564,000 or $0.01 per share. All per share figures are basic and diluted. Total revenues grew by 446% to a company-record $4.7 million, as compared to $860,000 in the same period in 2004. The growth in total revenue is attributed to higher commodity prices received, increased production and growing gathering system revenues.

Oil and gas sales for the third quarter 2005 were a company-record $4.0 million as compared to $817,000 for the same period in 2004. The company attributes the 390% increase in oil and gas sales to higher sales volumes and an increase in average commodity prices received.

9-month Period

Gasco reported a net loss for the nine months ended September 30, 2005 of approximately $2.1 million, or $0.03 per share, as compared to a net loss for the same period in 2004 of $1.9 million or $0.03 per share. Total revenues grew by 250% to another company-record $8.5 million, as compared to $2.4 million in the same period in 2004. The growth in total revenue is attributed to higher commodity prices received, increased production and growing gathering system revenues.

Oil and gas sales for the nine-month period of 2005 were $6.6 million as compared to $2.3 million for the same period in 2004. The company attributes the 186% increase in oil and gas sales to higher average commodity prices received in the second and third quarters of 2005 and to higher sales volumes in the nine-month period of 2005.

Net cash provided by operating activities for the nine months ended September 30, 2005 was $2.2 million. This compares to net cash used in operating activities of $1.7 million in the same period in 2004. It is the first time Gasco has posted operating cash flow.

Operations

Gasco posted record quarterly production of 489 million cubic feet of natural gas equivalent (MMcfe) versus 138 MMcfe for the third quarter 2004, an increase of 254%. The average price received for sales of Gasco's natural gas and liquids was $8.02 per thousand cubic feet of gas (Mcf) and $62.40 per barrel of liquid hydrocarbons for the third quarter 2005. This compares to $5.84 per Mcf and $42.22 per barrel for the same period in 2004.

Gasco posted record nine-month production of 937 MMcfe versus 404 MMcfe for the same period in 2004, a 132% increase. For the nine months of 2005, the average price received for sales of Gasco's natural gas and liquids was $6.98 per Mcf and $55.93 per barrel of liquid hydrocarbons. This compares to $5.78 per Mcf and $37.07 per barrel for the same period in 2004.

During the first nine months of 2005, the company spudded 16 wells (11.1 net) and reached total depth on 14 gross wells (9.1 net wells) in the Riverbend area. Other activity included initial completion operations on 16 wells and the re-entry of nine wells to complete behind-pipe pay zones. Exiting the third quarter 2005, Gasco had 35 gross wells on production and one additional gross well in completion. Currently, three drilling rigs are operating in the Riverbend project area, two for Gasco Energy and one drilling inside of the JVEA.

2005 CAPEX Increased to $50 Million

The Company's 2005 initial capital expenditure budget of $38 million has been increased to $50 million to allow for increased activity in the fourth quarter. Upon completion of its 2005 drilling program, Gasco anticipates that it will have spudded 22 wells, drilled and completed 20 wells (13 net) and conducted completion operations on two additional wells. The increased budget includes spudding two additional wells, initial completion operations on two wells, and increased costs associated with the company's drilling program.

Teleconference Call

A conference call with investors, analysts and other interested parties is scheduled for 11:00 a.m. EST on Friday, November 4, 2005 to discuss 2005 third 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. Included in the conference call will be a slide show highlighting financial and operating results. Gasco will also cover in detail the recently identified Blackhawk Formation Spring Canyon marine trend and its impact on exploitation opportunities in the Riverbend Project. The slides that accompany the conference call will be available at 9:00 a.m. EST at www.gascoenergy.com and will also be presented in conjunction with the webcast.


     Date:      Friday, November 4, 2005

     Time:      11:00 a.m. EST
                10:00 a.m. CST
                 9:00 a.m. MST
                 8:00 a.m. PST

     Call:      (866) 392-4171 (US/Canada) and (706) 634-6345 (International),
                pass code 1843031

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

     Replay:    Available through Monday, November 7 at (800) 642-1687
                (US/Canada) and (706) 645-9291 (International) using pass code
                1843031 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 November 3, 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.




                                GASCO ENERGY, INC.
                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)

                                               September 30,    December 31,
                                                    2005            2004
    ASSETS

    CURRENT ASSETS
     Cash and cash equivalents                 $12,651,002     $25,717,081
     Restricted investment                       3,575,000       3,535,055
     Short-term investments                     10,000,000      27,000,000
     Accounts receivable
      Joint interest billings                      204,788         429,779
      Revenue                                    2,254,314         615,265
     Inventory                                   1,836,054       1,009,914
     Prepaid expenses                              251,419         458,555
        Total                                   30,772,577      58,765,649

    PROPERTY, PLANT AND EQUIPMENT, at cost
     Oil and gas properties (full cost method)
      Proved mineral interests                  67,973,865      29,811,483
      Unproved mineral interests                13,003,729      18,449,330
      Gathering assets                           4,302,260       2,469,580
      Equipment                                    118,144          89,900
     Furniture, fixtures and other                 185,326         158,590
        Total                                   85,583,324      50,978,883
     Less accumulated depreciation,
      depletion and amortization                (4,530,199)     (2,247,032)
        Total                                   81,053,125      48,731,851

    OTHER ASSETS
     Restricted investment                       5,307,884       6,778,040
     Deferred financing costs                    2,749,002       3,092,628
        Total                                    8,056,886       9,870,668

    TOTAL ASSETS                             $ 119,882,588   $ 117,368,168



    Accompanying notes are an integral part of the consolidated financial
    statements and are in Gasco's 10-Q filed on 11/3/05.



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

                                               September 30,    December 31,
                                                   2005            2004

    LIABILITIES AND STOCKHOLDERS' EQUITY

    CURRENT LIABILITIES
     Accounts payable                             $598,616      $1,447,149
     Revenue payable                             1,340,885         334,765
     Advances from joint interest owners         1,235,305         891,999
     Accrued interest                            1,737,849         695,139
     Accrued expenses                            4,223,089       2,677,352
        Total                                    9,135,744       6,046,404

    NONCURRENT LIABILITES
     5.5% Convertible Senior Notes              65,000,000      65,000,000
     Asset retirement obligation                   167,745         108,566
     Deferred rent expense                          69,897              --
        Total                                   65,237,642      65,108,566

    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 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;
       71,978,392 shares issued and
       71,904,692 outstanding in 2005;
       70,590,909 shares issued and
       70,517,209 shares outstanding in 2004         7,198           7,059
     Additional paid in capital                 77,517,563      76,346,463
     Deferred compensation                        (337,982)       (512,440)
     Accumulated deficit                       (31,547,283)    (29,497,591)
     Less cost of treasury stock of
      73,700 common shares                        (130,295)       (130,295)
        Total                                   45,509,202      46,213,198

    TOTAL LIABILITIES AND STOCKHOLDERS'
     EQUITY                                   $119,882,588    $117,368,168



    Accompanying notes are an integral part of the consolidated financial
    statements and are in Gasco's 10-Q filed on 11/3/05.



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

                                                      Three Months Ended
                                                        September 30,
                                                    2005            2004

    REVENUES
     Gas                                        $3,793,771        $757,073
     Oil                                           166,727          60,252
     Gathering                                     471,478              --
     Interest income                               264,751          43,065
        Total                                    4,696,727         860,390

    OPERATING EXPENSES
     Lease operating                               236,413         179,241
     Gathering operations                          267,792              --
     Depletion, depreciation and amortization    1,211,550         283,522
     General and administrative                  1,323,376         869,982
     Interest expense                            1,008,293          68,056
        Total                                    4,047,424       1,400,801

    NET INCOME (LOSS)                              649,303        (540,411)

    Preferred stock dividends                       (6,212)        (23,754)

    NET INCOME (LOSS) ATTRIBUTABLE TO COMMON
     STOCKHOLDERS                                 $643,091       $(564,165)

    NET INCOME (LOSS) PER COMMON SHARE
        BASIC                                        $0.01          $(0.01)
        DILUTED                                      $0.01          $(0.01)

    WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
        BASIC                                   70,991,812      65,835,129
        DILUTED                                 75,838,798      65,835,129



     Accompanying notes are an integral part of the consolidated financial
     statements and are in Gasco's 10-Q filed on 11/3/05.



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

                                                      Nine Months Ended
                                                        September 30,
                                                    2005            2004

    REVENUES
     Gas                                        $6,268,928      $2,189,860
     Oil                                           354,963         156,138
     Gathering                                     927,375              --
     Interest income                               979,708          91,470
        Total                                    8,530,974       2,437,468

    OPERATING EXPENSES
     Lease operating                               598,115         596,053
     Gathering operations                          684,320              --
     Depletion, depreciation and amortization    2,351,256         784,861
     General and administrative                  3,922,097       2,633,216
     Interest expense                            3,024,878         228,816
        Total                                   10,580,666       4,242,946

    NET LOSS                                    (2,049,692)     (1,805,478)

    Preferred stock dividends                      (27,433)       (136,640)

    NET LOSS ATTRIBUTABLE TO COMMON
     STOCKHOLDERS                              $(2,077,125)    $(1,942,118)

    NET LOSS PER COMMON SHARE -
     BASIC AND DILUTED                              $(0.03)         $(0.03)

    WEIGHTED AVERAGE COMMON SHARES
     OUTSTANDING - BASIC AND DILUTED            70,661,070      61,289,142



    Accompanying notes are an integral part of the consolidated financial
    statements and are in Gasco's 10-Q filed on 11/3/05.



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

                                                      Nine Months Ended
                                                        September 30,
                                                    2005            2004
    CASH FLOWS FROM OPERATING ACTIVITIES
     Net loss                                  $(2,049,692)    $(1,805,478)
     Adjustment to reconcile net loss to
      net cash used in operating activities
        Depreciation, depletion and
         impairment expense                      2,341,819         770,411
        Accretion of asset retirement
         obligation                                  9,437          14,450
        Stock compensation                         539,378         241,002
        Amortization of beneficial conversion
         feature                                        --          25,002
        Non-cash rent expense                       39,897              --
        Landlord incentive payment                  30,000              --
        Amortization of deferred financing costs   343,626          27,930
        Changes in operating assets and
         liabilities:
          Accounts receivable                   (1,414,058)          74,489
          Inventory                               (826,140)              --
          Prepaid expenses                         207,136         155,865
          Accounts payable                        (988,953)     (1,296,167)
          Revenue payable                        1,006,120           8,427
          Advances from joint interest owners      343,306         971,272
          Accrued interest                       1,042,710              --
          Accrued expenses                       1,545,737        (908,416)
            Net cash provided by (used in)
             operating activities                2,170,323      (1,721,213)

    CASH FLOWS FROM INVESTING ACTIVITIES
     Cash paid for furniture, fixtures and
      other                                        (85,388)        (50,575)
     Cash paid for acquisitions, development
      and exploration                          (35,356,065)    (12,187,200)
     Proceeds from property sales                  828,102       4,314,984
     Proceeds from sale of short-term
      investments                               17,000,000              --
     Cash designated as restricted                (208,331)             --
     Cash undesignated as restricted             1,638,542         250,000
        Net cash used in investing activities  (16,183,140)     (7,672,791)

    CASH FLOWS FROM FINANCING ACTIVITIES
     Preferred dividends                           (21,501)        (26,962)
     Exercise of options to purchase
      common stock                                 968,239          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     946,738      20,076,716

    NET INCREASE (DECREASE) IN CASH AND CASH
     EQUIVALENTS                               (13,066,079)     10,682,712

    CASH AND CASH EQUIVALENTS:

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

      END OF PERIOD                           $ 12,651,002     $13,763,821

    Accompanying notes are an integral part of the consolidated financial
    statements and are in Gasco's 10-Q filed on 11

--30--