-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
 MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
 TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
 Q6WeqZlZuUeFmDXFWMTHOPp/RlHWSeETdpgBflbtdObQN5EIBu3sDHlh+mzFgrfG
 2aEIJLkq+cT555PCBYAqYA==

<SEC-DOCUMENT>0000867665-99-000012.txt : 19990414
<SEC-HEADER>0000867665-99-000012.hdr.sgml : 19990414
ACCESSION NUMBER:		0000867665-99-000012
CONFORMED SUBMISSION TYPE:	10-K
PUBLIC DOCUMENT COUNT:		2
CONFORMED PERIOD OF REPORT:	19981231
FILED AS OF DATE:		19990413

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			ABRAXAS PETROLEUM CORP
		CENTRAL INDEX KEY:			0000867665
		STANDARD INDUSTRIAL CLASSIFICATION:	CRUDE PETROLEUM & NATURAL GAS [1311]
		IRS NUMBER:				742584033
		STATE OF INCORPORATION:			NV
		FISCAL YEAR END:			1231

	FILING VALUES:
		FORM TYPE:		10-K
		SEC ACT:		
		SEC FILE NUMBER:	000-19118
		FILM NUMBER:		99592908

	BUSINESS ADDRESS:	
		STREET 1:		500 N LOOP 1604 EAST STE 100
		CITY:			SAN ANTONIO
		STATE:			TX
		ZIP:			78232
		BUSINESS PHONE:		2104904788

	MAIL ADDRESS:	
		STREET 1:		500 N LOOP 1604 EAST STE 100
		CITY:			SAN ANTONIO
		STATE:			TX
		ZIP:			78232
</SEC-HEADER>
<DOCUMENT>
<TYPE>10-K
<SEQUENCE>1
<DESCRIPTION>ANNUAL REPORT ON FORM 10K
<TEXT>

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K
                                   (Mark One)

[X]ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE ACT
OF 1934

                   For the Fiscal Year Ended December 31, 1998

[ ]TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
ACT OF 1934

                         Commission File Number 0-19118

                          ABRAXAS PETROLEUM CORPORATION

             (Exact name of Registrant as specified in its charter)


                Nevada                              74-2584033
- --------------------------------------------------------------------------------
     (State or Other Jurisdiction of     (I.R.S. Employer Identification Number)
      Incorporation or Organization)
- ------------------------------------------------ -------------------------------

                        500 N. Loop 1604 East, Suite 100
                            San Antonio, Texas 78232
                    (Address of principal executive offices)

        Registrant's telephone number,
        including area code                      (210)  490-4788

           SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:
                                      None

           SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:
                     Common Stock, par value $.01 per share

        Indicate by check mark whether the  registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes X No __

        Indicate by check mark if disclosure of  delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of  registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. [ ]

        The aggregate market value of the voting stock (which consists solely of
shares of Common Stock) held by non-affiliates of the registrant as of March 22,
1999,  (based  upon the average of the $2.06 per share "Bid" and $2.44 per share
"Asked" prices), was approximately $10,725,000 on such date.

        The number of shares of the issuer's  Common  Stock,  par value $.01 per
share,  outstanding as of March 22, 1999 was 6,330,426 shares of which 4,766,739
shares were held by non-affiliates.

Documents  Incorporated  by  Reference:   Portions  of  the  registrant's  Proxy
Statement  relating to the 1999 Annual Meeting of Shareholders to be held on May
28, 1999 have been incorporated by reference herein (Part III).



<PAGE>


                          ABRAXAS PETROLEUM CORPORATION
                                    FORM 10-K
                                TABLE OF CONTENTS

                                     PART I
                                                                        Page

Item 1.  Business. ............................................................4
         General  .............................................................4
         Business Strategy ....................................................5
         Recent Developments...................................................5
         Markets and Customers.................................................6
         Risk Factors..........................................................6
         Regulation of Crude Oil and Natural Gas Activities...................12
         Natural Gas Price Controls...........................................12
         State Regulation of Crude Oil and Natural Gas Production.............14
         Royalty Matters......................................................15
         Environmental Matters  ..............................................16
         Employees............................................................18

Item 2.  Properties...........................................................19
         Primary Operating Areas..............................................19
         Exploratory and Developmental Acreage................................20
         Productive Wells.....................................................20
         Reserves Information.................................................21
         Crude Oil and Natural Gas Production and Sales Price ................22
         Drilling Activities..................................................23
         Office Facilities....................................................24
         Other Properties.....................................................24

Item 3.  Legal Proceedings....................................................24

Item 4.  Submission of Matters to a Vote of
           Security Holders...................................................24
Item 4a. Executive Officers of the Company....................................24

                                     PART II

Item 5.  Market for Registrant's Common Equity
           and Related Stockholder Matters....................................25
         Market Information...................................................25
         Holders..............................................................26
         Dividends............................................................26

Item 6.  Selected Financial Data..............................................27

Item 7.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations........................27
         Results of Operations................................................27
         Liquidity and Capital Resources......................................30

Item 7a. Quantitative and Qualitative Disclosures about Market Risk...........36

Item 8.  Financial Statements and Supplementary Data..........................34

Item 9.  Changes in and Disagreements with Accountants
          on Accounting and Financial Disclosure..............................37




                                       2
<PAGE>
                                    PART III



Item 10.  Directors and Executive Officers of the Registrant  ................37
Item 11.  Executive Compensation..............................................37

Item 12.  Security Ownership of Certain Beneficial Owners and Management......37

Item 13.  Certain Relationships and Related Transactions......................37



                                            PART IV



Item 14.  Exhibits, Financial Statement Schedules,
            and Reports on Form 8-K...........................................38





                                       3
<PAGE>
                DISCLOSURE REGARDING FORWARD-LOOKING INFORMATION

        This report includes "forward-looking  statements" within the meaning of
Section 27A of the  Securities  Act of 1933, as amended,  and Section 21E of the
Securities  Exchange  Act of 1934.  All  statements  other  than  statements  of
historical  facts  included in this report  regarding  the  Company's  financial
position, liquidity, cash flow from operations,  internal cash flow projections,
business  strategy,  budgets,  reserve  estimates,  development and exploitation
opportunities  and  projects,  behind pipe zones,  classification  of  reserves,
projected  costs,  potential  reserves,  availability  or sufficiency of capital
resources  and  plans  and  objectives  of  management  for  future   operations
including,   but  not  limited  to,  statements  including,  any  of  the  terms
"anticipates",   "expects",  "estimates",   "believes"  and  similar  terms  are
forward-looking statements.  Although the Company believes that the expectations
reflected in such  forward-looking  statements  are  reasonable,  it can give no
assurance  that such  expectations  will prove to have been  correct.  Important
factors that could cause actual results to differ  materially from the Company's
expectations  ("Cautionary  Statements")  are disclosed under "Risk Factors" and
elsewhere in this report including,  without limitation, in conjunction with the
forward-looking  statements  included in this report. All subsequent written and
oral forward-looking  statements  attributable to the Company, or persons acting
on its behalf,  are  expressly  qualified  in their  entirety by the  Cautionary
Statements.

PART I

Item 1. Business

General

        Abraxas Petroleum  Corporation,  a Nevada corporation  ("Abraxas" or the
"Company"),   is  an  independent   energy  company  engaged  primarily  in  the
acquisition,  exploration,  exploitation and production of crude oil and natural
gas.  Since January 1, 1991,  the Company's  principal  means of growth has been
through the acquisition and subsequent development and exploitation of producing
properties and related assets.  The Company  utilizes a disciplined  acquisition
strategy,  focusing  its efforts on  producing  properties  and  related  assets
characterized  by a concentration  of operations,  significant and  quantifiable
development potential,  historically low operating expenses and the potential to
reduce general and administrative ("G&A") expense per Mcfe. The Company seeks to
complement   its   acquisition   and   development   activities  by  selectively
participating in exploration  projects with experienced  industry partners.  The
Company's principal areas of operation are Texas and western Canada. At December
31, 1998, the Company owned interests in 766,494 gross acres (494,647 net acres)
and operates properties  accounting for 69% of its PV-10,  affording the Company
substantial  control over the timing and  incurrence  of  operating  and capital
expenditures.  PV-10 means estimated future net revenue, discounted at a rate of
10% per  annum,  before  income  taxes and with no price or cost  escalation  or
de-escalation  in accordance with  guidelines  promulgated by the Securities and
Exchange  Commission.  An Mcf is one thousand cubic feet of natural gas. MMcf is
used to  designate  one million  cubic feet of natural gas and Bcf refers to one
billion cubic feet of natural gas. Mcfe means thousands of cubic feet of natural
gas equivalents,  using a conversion ratio of one barrel of crude oil to six Mcf
of natural gas.  MMcfe means  millions of cubic feet of natural gas  equivalents
and Bcfe means billions of cubic feet of natural gas  equivalents.  The term Bbl
means  one  barrel  of crude oil and  MBbls is used to  designate  one  thousand
barrels of crude oil.

        At December 31, 1998, the Company's estimated total proved reserves were
244 Bcfe and  aggregate  PV-10 was $182  million.  As of December 31, 1998,  the
Company had net natural gas processing  capacity of 108 MMcf per day through its
19 natural gas processing  plants and compression  facilities in Canada,  giving
the Company  substantial  control over its  Canadian  production  and  marketing
activities.
                                       4
<PAGE>
                                Business Strategy

        The Company's primary business  objectives are to increase its reserves,
production and cash flow through the following:

o    Improved Liquidity. In March 1999, the Company sold $63.5 million aggregate
     principal  amount of 12.875%  Senior  Secured  Notes due 2003 (the "Secured
     Notes"). The sale of the Secured Notes increased the Company's cash balance
     to  approximately  $21 million,  allowing the Company to meet its near-term
     debt service  requirements and facilitating  limited capital  expenditures.
     The Company has historically  funded its operations  primarily through cash
     flow from  operations and borrowings  under the Credit Facility (as defined
     below). As a result of the sale of the Secured Notes, the Company's ability
     to incur additional indebtedness will be substantially limited and thus, in
     the current  environment of depressed crude oil and natural gas prices, the
     Company will rely on cash on hand, cash flow from  operations,  asset sales
     and  equity  issuances  to fund  crude  oil and  natural  gas  exploitation
     activities and acquisitions.

o   Low Cost  Operations.  The Company  seeks to maintain low  operating and G&A
    expenses per Mcfe by operating a majority of its  producing  properties  and
    related  assets and by  maintaining  a high rate of production on a per well
    basis.  As a result of this  strategy,  the  Company has  achieved  per unit
    operating and G&A expenses that compare favorably with similar companies and
    that have  historically  been lower than currently  depressed  crude oil and
    natural gas prices realized by the Company.

o   Exploitation of Existing Properties.  The Company will allocate a portion of
    its operating  cash flow to the  exploitation  of its producing  properties.
    Management believes that the proximity of the Company's undeveloped reserves
    to existing  production makes development of these properties less risky and
    more  cost-effective  than other  drilling  opportunities  available  to the
    Company.  Given the Company's high degree of operating  control,  the timing
    and incurrence of operating and capital  expenditures  is largely within the
    Company's discretion.

o   Producing Property  Acquisitions.  As cash flow permits, the Company intends
    to continue to acquire  producing  crude oil and natural gas properties that
    can  increase  cash  flow,   production  and  reserves  through  operational
    improvements  and  additional  development.  The  Company  expects  that the
    combination  of low crude oil and  natural  gas  prices,  limited  access to
    liquidity through the capital markets and reduced availability on commercial
    bank  lines  will   result  in  an  increase   in   attractive   acquisition
    opportunities  offered  by  crude  oil and  natural  gas  companies  seeking
    additional liquidity.

o   Focused Exploration  Activity. In periods of increased crude oil and natural
    gas prices,  the Company intends to allocate a portion of its capital budget
    to the drilling of exploratory wells that have high reserve  potential.  The
    Company  believes  that by devoting a relatively  small amount of capital to
    high  impact,  high  risk  projects  while  reserving  the  majority  of its
    available  capital for  development  projects,  it can reduce drilling risks
    while still benefiting from the potential for significant reserve additions.

Recent Developments

       In  November  1998,  Abraxas  sold  all of  its  interests  in  producing
properties  located in the Wamsutter area of southwestern  Wyoming (the "Wyoming
Properties") to a limited  partnership (the  "Partnership") for $58.6 million in
cash.  A  subsidiary  of  Abraxas  owns a one  percent  equity  interest  in the
Partnership  and  acts as  general  partner  of the  Partnership.  Abraxas  also
receives a management fee and  reimbursement  of certain overhead costs from the
Partnership.

       In January  1999,  Canadian  Abraxa  Petroleum  Limited,  a  wholly-owned
subsidiary of the Company  ("Canadian  Abraxas") acquired all of the outstanding
common  shares of New Cache  Petroleums  Ltd.  ("New Cache") for an aggregate of
$78.0 million in cash and the assumption of approximately  $10.0 million in debt
(the "New Cache Debt").  New Cache is an independent  energy company  engaged in
the acquisition,  exploration,  development, production and gathering of natural
gas and crude oil. New Cache owns  interests in 285 gross wells (88.5 net wells)
and 445,294 gross (256,524 net) acres located  primarily in western  Canada,  as
well as three natural gas processing plants. At December 31, 1998, New Cache had
estimated  total  proved  reserves of 77 Bcfe (75%  natural gas) with a PV-10 of
$55.6 million all of which were proved developed.

       In March 1999, the Company sold the Secured Notes.  The net proceeds from
the sale of the Secured Notes, after deducting estimated offering expenses,  was
                                       5
<PAGE>
approximately  $61  million.   The  Company  used  the  net  proceeds  to  repay
outstanding  indebtedness  under its  revolving  credit  facility  (the  "Credit
Facility")  of  approximately  $34.5  million  and the New  Cache  Debt with the
balance of approximately $16.5 million to be used for general corporate
purposes,  including  interest  payments on Abraxas' and Canadian Abraxas' 11.5%
Senior Notes due 2004, Series D (the "Series D Notes").

Markets and Customers

        The revenues generated by the Company's  operations are highly dependent
upon the prices of, and demand for crude oil and natural gas. Historically,  the
markets  for crude oil and  natural  gas have been  volatile  and are  likely to
continue to be volatile  in the future.  The prices  received by the Company for
its crude oil and natural gas  production  and the level of such  production are
subject to wide fluctuations and depend on numerous factors beyond the Company's
control  including  seasonality,  the  condition  of the  United  States and the
Canadian  economies  (particularly the manufacturing  sector),  foreign imports,
political conditions in other oil-producing and natural gas-producing countries,
the actions of the  Organization of Petroleum  Exporting  Countries and domestic
regulation,  legislation and policies.  Decreases in the prices of crude oil and
natural  gas have had,  and could have in the future,  an adverse  effect on the
carrying  value of the Company's  proved  reserves and the  Company's  revenues,
profitability and cash flow.

        In order to manage its  exposure to price risks in the  marketing of its
crude oil and natural  gas, the Company from time to time has entered into fixed
price delivery contracts,  financial swaps and crude oil and natural gas futures
contracts as hedging devices. To ensure a fixed price for future production, the
Company may sell a futures  contract  and  thereafter  either (i) make  physical
delivery of crude oil or natural gas to comply with such  contract or (ii) buy a
matching futures contract to unwind its futures position and sell its production
to a customer.  Such  contracts  may expose the Company to the risk of financial
loss in certain circumstances, including instances where production is less than
expected,  the Company's  customers  fail to purchase or deliver the  contracted
quantities of crude oil or natural gas, or a sudden, unexpected event materially
impacts  crude oil or natural gas prices.  Such  contracts may also restrict the
ability of the Company to benefit  from  unexpected  increases  in crude oil and
natural gas prices.  See  "Management's  Discussion  and  Analysis of  Financial
Condition and Results of Operations - Liquidity and Capital Resources.

        Substantially  all of the Company's crude oil and natural gas is sold at
current  market  prices  under  short term  contracts,  as is  customary  in the
industry.  During the year ended  December 31, 1998, 4 purchasers  accounted for
approximately  58% of the Company's crude oil and natural gas sales. The Company
believes  that there are  numerous  other  companies  available  to purchase the
Company's  crude  oil and  natural  gas and that the loss of any or all of these
purchasers would not materially  affect the Company's  ability to sell crude oil
and natural gas.

Risk Factors
Lack of Liquidity

        The Company has historically funded its operations primarily through its
cash flow from  operations  and borrowings  under the Credit  Facility and other
credit  sources.  Due to  severely  depressed  crude oil and  natural gas market
prices, the Company's cash flow from operations has been substantially  reduced.
The Company  anticipates  that it will have two  principal  sources of liquidity
during the next 12 months: (i) cash on hand, including the net proceeds from the
sale of the Secured  Notes and after the repayment of the New Cache Debt and all
amounts  outstanding  under  the  Credit  Facility  and (ii) cash  generated  by
operations.  See "-- High  Degree of  Leverage,"  "Management's  Discussion  and
Analysis of Financial  Condition  and Results of  Operations  --  Liquidity  and
Capital  Resources"  and the  Consolidated  Financial  Statements  and the notes
thereto.

        The  Company's  ability to raise funds through  additional  indebtedness
will be  substantially  limited  by the  terms of the  Indenture  governing  the
Secured Notes (the "Secured Notes  Indenture")  and the Indenture  governing the
Series D Notes (the "Series D Indenture"  and,  together  with the Secured Notes
Indenture, the "Indentures").  Additionally,  substantially all of the Company's
crude oil and natural gas properties  and natural gas processing  facilities are
subject  to a lien or  floating  charge for the  benefit  of the  holders of the
Secured  Notes,  further  limiting  the  Company's  ability to incur  additional
indebtedness.  The Company may also choose to issue  equity  securities  or sell
certain of its  assets to fund its  operations,  although  the  Indentures  will
substantially  limit the  Company's use of the proceeds of any such asset sales.
Due to the  Company's  diminished  cash flow from  operations  and the resulting
depressed  prices  for its  common  stock,  there can be no  assurance  that the
Company would be able to obtain equity  financing on terms  satisfactory  to the
Company.
                                       6
<PAGE>
        The Company has  implemented  a number of measures to conserve  its cash
resources,  including  postponement  of exploration  and  development  projects.
However, while these measures will help conserve the Company's cash resources in
the near term,  they will also limit the  Company's  ability  to  replenish  its
depleting  reserves,  which could negatively impact the Company's operating cash
flow and results of operations in the future. See "-- Depletion of Reserves."

High Degree of Leverage

        As of December  31, 1998,  the  Company's  total debt and  stockholders'
equity  (deficit)  were  approximately   $299.7  million  and  $(63.5)  million,
respectively.  In addition,  the Company had $22.3  million of unused  borrowing
capacity  under the Credit  Facility at December 31, 1998. In January 1999,  the
Company and Canadian  Abraxas  completed the  acquisition of New Cache requiring
approximately  $61  million  in cash  and  approximately  $17.0  million  of the
available  borrowing  capacity  under the  Credit  Facility.  In March  1999 the
Company sold $63.5 million of the Secured Notes and repaid all amounts due under
the  Credit  Facility  and  the New  Cache  Debt.  After  giving  effect  to the
acquisition of New Cache and the sale of the Secured Notes,  the Company's total
debt and  stockholders'  equity (deficit) would have been  approximately  $347.5
million  and  $(90.0)  million at  December  31,  1998.  The  Company  may incur
additional  indebtedness in the future in connection with acquiring,  developing
and exploiting  producing  properties,  although the Company's  ability to incur
additional  indebtedness is limited by the terms of the Indentures.  The Secured
Notes are secured by substantially all of the Company's  existing and future oil
and gas producing properties.

        The Company's level of indebtedness  will have several important effects
on its future  operations  including (i) a substantial  portion of the Company's
cash flow from  operations  will be  dedicated to the payment of interest on the
Secured  Notes and the  Series  D.  Notes  and will not be  available  for other
purposes;  (ii) covenants  contained in the Indentures  will limit the Company's
ability  to borrow  additional  funds or to dispose of assets and may affect the
Company's flexibility in planning for, and reacting to, changes in its business,
including  possibly  limiting  acquisition  activities;  and (iii) the Company's
ability  to obtain  additional  financing  in the future  for  working  capital,
capital  expenditures,  acquisitions,  interest  payments,  scheduled  principal
payments,  general  corporate  purposes or other purposes will be  substantially
limited.

        The Company's ability to meet its debt service obligations and to reduce
its total indebtedness will be dependent upon the Company's future  performance,
which will be subject to general economic conditions and to financial,  business
and other  factors  affecting the  operations of the Company,  many of which are
beyond  its  control.  Based  upon  the  current  level  of  operations  and the
historical  production of the producing  properties and related assets currently
owned by the Company,  the Company  believes that its cash flow from operations,
and cash currently on hand,  including the proceeds from the sale of the Secured
Notes,  will be  adequate  to meet  its  anticipated  requirements  for  working
capital, capital expenditures,  interest payments,  scheduled principal payments
and general  corporate  or other  purposes for the  remainder  of 1999.  See the
Company's   Consolidated   Financial   Statements  and  the  notes  thereto  and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations  -  Liquidity  and Capital  Resources."  No  assurance  can be given,
however,  that the  Company's  business will continue to generate cash flow from
operations at or above current levels or that the  historical  production of the
producing  properties and related assets  currently  owned by the Company can be
sustained  in the  future.  The  Company's  cash  flow from  operations  will be
negatively affected by among other things, currently depressed commodity prices.
Further,  the Company's  operating cash flow could be negatively affected by the
Company's limited ability, due to its diminished liquidity and ability to borrow
funds, to acquire producing properties, to undertake exploration and development
projects and to otherwise replenish its depleting reserves. See "-- Depletion of
Reserves."

        If the Company is unable to generate  cash flow from  operations  in the
future to service the Notes,  the Series D Notes and its other  debt,  it may be
required  to  refinance  all or a portion  of its debt or to  obtain  additional
financing. The Company's ability to refinance all or a portion of its debt or to
obtain additional financing will be substantially limited under the terms of the
Indentures.  Also,  substantially all of the Company's crude oil and natural gas
properties  and  natural  gas  processing  facilities  are  subject to a lien or
floating  charge for the  benefit of the  holders of the Notes.  There can be no
assurance  that any such  refinancing  would be possible or that any  additional
financing  could be obtained.  In addition,  the Secured  Notes and the Series D
Notes  are  subject  to  certain  limitations  on  redemption.  See "--  Lack of
Liquidity" and "Management's  Discussion and Analysis of Financial Condition and
Results of Operations --Liquidity and Capital Resources."
                                       7
<PAGE>
Depletion of Reserves

        The  rate of  production  from  crude  oil and  natural  gas  properties
declines as reserves  are  depleted.  Except to the extent the Company  acquires
additional   properties   containing   proved  reserves,   conducts   successful
exploration  and  development   activities  or,  through  engineering   studies,
identifies  additional  behind-pipe zones or secondary  recovery  reserves,  the
proved  reserves of the Company will decline as reserves  are  produced.  Future
crude oil and natural gas  production  is therefore  highly  dependent  upon the
Company's  level of success in acquiring  or finding  additional  reserves.  The
Company's ability to acquire or find additional reserves in the near future will
be  severely  diminished  by  its  lack  of  available  funds  for  acquisition,
exploration  and development  projects.  The Company has implemented a number of
measures to conserve its cash resources,  including  postponement of exploration
and development projects.  However,  while these measures will help conserve the
Company's  cash  resources in the near term,  they will also limit the Company's
ability to replenish its depleting  reserves,  which could negatively impact the
Company's operating cash flow in the future. See "-- Lack of Liquidity."

        The  Company's  ability to continue to acquire  producing  properties or
companies that own such properties  assumes that major  integrated oil companies
and  independent  oil companies  will continue to divest many of their crude oil
and  natural  gas  properties.  There can be no  assurance,  however,  that such
divestitures  will  continue  or that the Company  will be able to acquire  such
properties at acceptable prices or develop additional reserves in the future. In
addition,  under the terms of the  Indentures,  the Company's  ability to obtain
additional  financing in the future for acquisitions and capital expenditures is
limited.

Industry Conditions; Impact on Company's Profitability

        The  Company's  revenue,  profitability  and  future  rate of growth are
substantially  dependent upon  prevailing  prices for crude oil and natural gas.
Crude oil and natural gas prices can be  extremely  volatile and in recent years
have been depressed by excess total domestic and imported  supplies.  Prices are
also affected by actions of state and local  governmental  agencies,  the United
States and foreign  governments and international  cartels.Prices  for crude oil
and natural gas have declined to historic lows on an  inflation-adjusted  basis.
There can be no assurance  that  commodity  prices will rise or will not further
decrease.  These external  factors and the volatile nature of the energy markets
make it  difficult to estimate  future  prices of crude oil and natural gas. The
substantial  or extended  decline in the prices of crude oil and natural gas has
had a material adverse effect on the Company's  financial  condition and results
of operations,  including reduced cash flow and borrowing capacity. All of these
factors  are beyond the control of the  Company.  Sales of crude oil and natural
gas are seasonal in nature,  leading to substantial  differences in cash flow at
various times throughout the year. Federal and state regulation of crude oil and
natural gas production and transportation,  general economic conditions, changes
in supply and changes in demand all could adversely affect the Company's ability
to produce and market its crude oil and natural  gas. If market  factors were to
change  dramatically,  the financial impact on the Company could be substantial.
The  availability of markets and the volatility of product prices are beyond the
control of the Company and thus represent a significant risk.

        The Company periodically reviews the carrying value of its crude oil and
natural gas properties  under the full cost  accounting  rules of the SEC. Under
these rules,  capitalized costs of proved oil and natural gas properties may not
exceed the present value of proved reserves,  discounted at 10%.  Application of
the ceiling test requires  pricing future revenue at the  unescalated  prices in
effect as of the end of each  fiscal  quarter  and  requires  a  write-down  for
accounting  purposes if the ceiling is exceeded,  even if prices were  depressed
for only a short  period of time.  The Company was  required to  write-down  the
carrying  value of its crude oil and natural gas properties at December 31, 1998
by $61.2  million and may be required to  write-down  the carrying  value of its
crude oil and  natural gas  properties  in the future when crude oil and natural
gas prices are depressed or unusually  volatile.  When a write-down is required,
it results in a charge to earnings, but does not impact cash flow from operating
activities.  The Company  sustained  a charge to  earnings  of $61.2  million at
December 31, 1998, as a result of the write-down. Once incurred, a write-down of
crude oil and natural gas  properties  is not  reversible  at a later date.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Liquidity and Capital Resources."

        In order to manage its  exposure to price risks in the  marketing of its
crude oil and natural  gas, the Company from time to time has entered into fixed
price delivery contracts,  financial swaps and crude oil and natural gas futures
contracts as hedging devices. To ensure a fixed price for future production, the
Company may sell a futures  contract  and  thereafter  either (i) make  physical
                                        8
<PAGE>
delivery of crude oil or natural gas to comply with such  contract or (ii) buy a
matching futures contract to unwind its futures position and sell its production
to a customer.  Such  contracts  may expose the Company to the risk of financial
loss in certain circumstances, including instances where production is less than
expected,  the Company's  customers  fail to purchase or deliver the  contracted
quantities of crude oil or natural gas, or a sudden, unexpected event materially
impacts  crude oil or natural gas prices.  Such  contracts may also restrict the
ability of the Company to benefit  from  unexpected  increases  in crude oil and
natural gas prices.  See  "Management's  Discussion  and  Analysis of  Financial
Condition and Results of Operations -- Liquidity and Capital Resources."

Reliance on Estimates of Proved Reserves and Future Net Revenue Information

        There are numerous  uncertainties  inherent in estimating  quantities of
proved  reserves and in projecting  future rates of production and the timing of
development  expenditures,  including  many  factors  beyond the  control of the
Company.  The reserve data included in this report represent only estimates.  In
addition,  the  estimates  of future net revenue  from proved  reserves  and the
present value thereof are based upon certain assumptions about future production
levels,  prices  and  costs  that may not  prove to be  correct  over  time.  In
particular,  estimates of crude oil and natural gas reserves, future net revenue
from  proved  reserves  and the PV-10  thereof for the crude oil and natural gas
properties  are based on the  assumption  that future  crude oil and natural gas
prices remain the same as crude oil and natural gas prices at December 31, 1998.
The average sales prices as of such date used for purposes of such  estimates of
the Company were $9.95 per Bbl of crude oil, $8.97 per Bbl of NGLs and $1.90 per
Mcf of natural gas. It is also assumed that the Company will make future capital
expenditures  of  approximately  $31.7  million  in  the  aggregate,  which  are
necessary  to develop and realize  the value of proved  undeveloped  reserves on
these  properties.  Any  significant  variance  in  actual  results  from  these
assumptions  could also  materially  affect the estimated  quantity and value of
reserves  set  forth  herein.  See  "Management's  Discussion  and  Analysis  of
Financial   Condition  and  Results  of  Operations  --  Liquidity  and  Capital
Resources" and "Business -- Reserves Information."

Net Losses

        The  Company  has  experienced  recurring  losses.  For the years  ended
December 31, 1994,  1995, 1997 and 1998, the Company recorded net losses of $2.6
million,  $1.6  million  $6.7  million  and  $84.0  million,  respectively.  See
"Management's  Discussion  and Analysis of Financial  Conditions  and Results of
Operations" and the Company's  Consolidated  Financial  Statements and the notes
thereto  included in this  document.  There can be no assurance that the Company
will become profitable in the future.

Foreign Operations

        The Company's  operations  are subject to the risks of  restrictions  on
transfers of funds, export duties and quotas, domestic and international customs
and tariffs,  and changing  taxation  policies,  foreign exchange  restrictions,
political  conditions and  governmental  regulations.  In addition,  the Company
receives a substantial  portion of its revenue in Canadian dollars. As a result,
fluctuations  in the exchange  rates of the Canadian  dollar with respect to the
U.S.  dollar could have an adverse effect on the Company's  financial  position,
results of operations  and cash flows.  The Company's  stockholders'  equity was
negatively   impacted  by   approximately   $6.0  million  during  1998  due  to
fluctuations in the foreign currency translation rate. The Company may from time
to time engage in hedging programs intended to reduce the Company's  exposure to
currency fluctuations.

Integration of Operations

        The Company's future operations and earnings will be dependent, in part,
upon the Company's  ability to integrate the operations of New Cache.  There can
be no assurance  that the Company will be able to  successfully  integrate  such
operations  with  those of the  Company,  and a  failure  to do so would  have a
material  adverse  effect  on  the  Company's  financial  position,  results  of
operations and cash flows. Additionally, although the Company does not currently
have any specific acquisition plans, the need to focus management's attention on
integration  of the new  operations,  as well as other  factors,  may  limit the
Company's  ability to successfully  pursue  acquisitions or other  opportunities
related to its business for the foreseeable future. Also, successful integration
of  operations  will be subject  to  numerous  contingencies,  some of which are
beyond management's  control.  These contingencies  include general and regional
economic  conditions,  prices for crude oil and  natural  gas,  competition  and
changes in regulation.

Operating Hazards; Uninsured Risks

        The nature of the crude oil and natural gas  business  involves  certain
operating  hazards  such as crude  oil and  natural  gas  blowouts,  explosions,
                                       9
<PAGE>
formations  with abnormal  pressures,  cratering and crude oil spills and fires,
any of which could result in damage to or  destruction  of crude oil and natural
gas wells,  destruction  of  producing  facilities,  damage to life or property,
suspension of  operations,  environmental  damage and possible  liability to the
Company. In accordance with customary industry practices,  the Company maintains
insurance  against  some,  but not all, of such risks and some,  but not all, of
such  losses.  The  occurrence  of such an event not fully  covered by insurance
could have a material  adverse effect on the financial  condition and results of
operations of the Company.

Restrictions Imposed by Terms of the Company's Indebtedness

        The Indentures  restrict,  among other things,  the Company's ability to
incur additional indebtedness,  incur liens, pay dividends or make certain other
restricted  payments,   consummate  certain  asset  sales,  enter  into  certain
transactions  with  affiliates,  merge or  consolidate  with any other person or
sell,  assign,   transfer,   lease,  convey  or  otherwise  dispose  of  all  or
substantially all of the assets of the Company. See "Management's Discussion and
Analysis of  Financial  Condition  and  Results of  Operations  - Liquidity  and
Capital Resources." A breach of any of these covenants could result in a default
under the Indentures. Upon the occurrence of an event of default, holders of the
Secured  Notes and the Series D Notes could elect to  accelerate  the payment of
the notes.  There can be no  assurance  that the assets of the Company  would be
sufficient  to repay the Secured  Notes  and/or the Series D Notes in full.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Liquidity and Capital Resources."

Possible Delisting of Common Stock on The Nasdaq National Market

        Recently,  the Company  received  notification  from The Nasdaq National
Market ("NMS") that the Company did not meet the minimum net tangible assets and
"inside bid" price  requirements for NMS listed companies.  The Company has also
been  notified  that it does not meet the  minimum  market  value of the "public
float" for NMS listed  companies.  The Company has requested a hearing regarding
the proposed  delisting  of the  Company's  Common Stock on the Nasdaq  National
Market and  intends to request an  exception  from the  designated  criteria  to
permit  continued  inclusion  of the  Company's  common  stock  on the  NMS.  No
assurance  can be given that the  Company's  request  for an  exception  will be
granted.  The Company's common stock will continue to be traded on the NMS until
action by the Nasdaq Review Panel.

        If the Company's Common Stock is no longer traded on the NMS Market, the
Company  intends to apply for listing  its Common  Stock on The  American  Stock
Exchange or on a regional  exchange,  such as the Boston Stock Exchange.  If the
Company's  Common  Stock is not  approved  for  listing  on The  American  Stock
Exchange or a regional exchange,  trading in the Company's Common Stock would be
conducted in the over-the-counter  market in the "pink sheets" or the electronic
bulletin board administered by the National  Association of Securities  Dealers,
Inc. In such an event,  the liquidity  and market price of the Company's  Common
Stock may be  adversely  impacted.  As a result,  an  investor  may find it more
difficult to obtain accurate stock quotations.

Shares Eligible for Future Sale

        At March 22,  1999,  the Company had  6,330,426  shares of Common  Stock
outstanding of which 1,563,687 shares were held by affiliates.  In addition,  at
March 22, 1999,  the Company had  1,566,810  shares of Common  Stock  subject to
outstanding  options  granted under certain stock option plans (of which 501,422
shares were vested at March 22, 1999) and 225,500 shares  issuable upon exercise
of warrants.

        All of the shares of Common Stock held by affiliates  are  restricted or
control  securities under Rule 144 promulgated under the Securities Act of 1933,
as amended (the "Securities  Act"). The shares of the Common Stock issuable upon
exercise of the stock options have been registered under the Securities Act. The
shares of the Common Stock issuable upon exercise of the warrants are subject to
certain  registration rights and, therefore,  will be eligible for resale in the
public  market  after a  registration  statement  covering  such shares has been
declared  effective.  Sales of shares of Common Stock under Rule 144 or pursuant
to a registration statement could have a material adverse effect on the price of
the Common  Stock and could  impair the  Company's  ability to raise  additional
capital through the sale of its equity securities.

Competition

        The Company  encounters strong  competition from major oil companies and
independent  operators in acquiring  properties  and leases for the  exploration
for, and production of, crude oil and natural gas.  Competition is  particularly
intense with respect to the acquisition of desirable  undeveloped  crude oil and
natural gas leases. The principal competitive factors in the acquisition of such
undeveloped  crude  oil and  natural  gas  leases  include  the  staff  and data
necessary to identify,  investigate and purchase such leases,  and the financial
                                       10
<PAGE>
resources  necessary to acquire and develop such leases.  Many of the  Company's
competitors have financial resources, staff and facilities substantially greater
than those of the Company. In addition, the producing,  processing and marketing
of crude oil and natural gas is affected by a number of factors which are beyond
the control of the Company, the effect of which cannot be accurately predicted.

        The principal  resources necessary for the exploration and production of
crude oil and  natural  gas are  leasehold  prospects  under which crude oil and
natural gas reserves may be discovered,  drilling rigs and related  equipment to
explore for such reserves and  knowledgeable  personnel to conduct all phases of
crude  oil and  natural  gas  operations.  The  Company  must  compete  for such
resources  with  both  major  crude oil  companies  and  independent  operators.
Although the Company believes its current operating and financial  resources are
adequate  to  preclude  any  significant  disruption  of its  operations  in the
immediate future, the continued  availability of such materials and resources to
the Company cannot be assured.

        The Company  faces  significant  competition  for  obtaining  additional
natural gas supplies for  gathering  and  processing  operations,  for marketing
NGLs, residue gas, helium,  condensate and sulfur, and for transporting  natural
gas and liquids.  The Company's  principal  competitors include major integrated
oil  companies  and  their  marketing  affiliates  and  national  and  local gas
gatherers,  brokers,  marketers and  distributors  of varying  sizes,  financial
resources  and  experience.  Certain  competitors,  such as major  crude oil and
natural gas companies,  have capital  resources and control  supplies of natural
gas substantially greater than the Company. Smaller local distributors may enjoy
a marketing advantage in their immediate service areas.

        The  Company  competes  against  other  companies  in  its  natural  gas
processing  business both for supplies of natural gas and for customers to which
it sells its products.  Competition  for natural gas supplies is based primarily
on location  of natural  gas  gathering  facilities  and  natural gas  gathering
plants,   operating   efficiency  and   reliability  and  ability  to  obtain  a
satisfactory  price for products  recovered.  Competition for customers is based
primarily on price and delivery capabilities.

Certain Business Risks

        The  Company  intends  to  continue  acquiring  producing  crude oil and
natural gas  properties  or  companies  that own such  properties.  Although the
Company  performs  a review  of the  acquired  properties  that it  believes  is
consistent with industry practices,  such reviews are inherently incomplete.  It
generally is not feasible to review in depth every individual  property involved
in each  acquisition.  Ordinarily,  the Company will focus its review efforts on
the  higher-valued  properties and will sample the remainder.  However,  even an
in-depth  review  of all  properties  and  records  may not  necessarily  reveal
existing  or  potential  problems  nor will it  permit  the  Company  to  become
sufficiently familiar with the properties to assess fully their deficiencies and
capabilities.  Inspections  may not  always  be  performed  on every  well,  and
environmental problems, such as ground water contamination,  are not necessarily
observable even when an inspection is undertaken.  Furthermore, the Company must
rely on information,  including financial, operating and geological information,
provided by the seller of the properties  without being able to verify fully all
such information and without the benefit of knowing the history of operations of
all such properties.

        In addition, a high degree of risk of loss of invested capital exists in
almost all exploration and development  activities which the Company undertakes.
No assurance  can be given that crude oil or natural gas will be  discovered  to
replace reserves currently being developed,  produced and sold, or that if crude
oil or natural gas reserves are found, they will be of a sufficient  quantity to
enable the Company to recover the  substantial  sums of money  incurred in their
acquisition,  discovery  and  development.  Drilling  activities  are subject to
numerous risks, including the risk that no commercially  productive crude oil or
natural gas reservoirs will be encountered. The cost of drilling, completing and
operating wells is often uncertain.  The Company's  operations may be curtailed,
delayed or canceled as a result of numerous  factors  including  title problems,
weather  condition,  compliance with governmental  requirements and shortages or
delays in the delivery of equipment.  The availability of a ready market for the
Company's  natural gas  production  depends on a number of  factors,  including,
without  limitation,  the demand for and supply of natural gas, the proximity of
natural  gas  reserves  to  pipelines,   the  capacity  of  such  pipelines  and
governmental regulations.

Government Regulation

        The Company's  business is subject to certain  federal,  state and local
laws and regulations relating to the exploration for and development, production
and marketing of crude oil and natural gas, as well as environmental  and safety
matters.  Such laws and  regulations  have  generally  become more  stringent in
recent years, often imposing greater liability on a larger number of potentially
responsible  parties.   Because  the  requirements  imposed  by  such  laws  and
regulations  are  frequently  changed,  the  Company  is unable to  predict  the
                                       11
<PAGE>
ultimate cost of compliance with such  requirements.  There is no assurance that
laws and  regulations  enacted  in the  future  will not  adversely  affect  the
Company's financial condition and results of operations.

Dependence on Key Personnel

        The  Company  depends  to a large  extent on Robert  L. G.  Watson,  its
Chairman of the Board, President and Chief Executive Officer, for its management
and business and financial contacts. The unavailability of Mr. Watson would have
a material adverse effect on the Company's  business.  The Company's  success is
also  dependent  upon  its  ability  to  employ  and  retain  skilled  technical
personnel.  While  the  Company  has not to  date  experienced  difficulties  in
employing or retaining such personnel,  its failure to do so in the future could
adversely  affect  its  business.   The  Company  has  entered  into  employment
agreements  with Mr.  Watson  and each of the  Company's  vice  presidents.  The
employment agreements terminate on December 31, 1999 except that the term may be
extended for an  additional  year if by December 1 of the prior year neither the
Company  nor the  officer  has given  notice that it does not wish to extend the
term.  Except in the event of a change in control,  Mr. Watson's and each of the
vice president's employment is terminable at will by the Company for any reason,
without notice or cause.

Limitations   on  the   Availability   of  the  Company's  Net  Operating   Loss
Carryforwards

        At December  31,  1998,  the  Company  had,  subject to the  limitations
discussed below,  $46.6 million of net operating loss carryforwards for U.S. tax
purposes,  of which it is  estimated a maximum of $43.8  million may be utilized
before it expires.  These loss  carryforwards will expire from 2002 through 2018
if not  utilized.  At December 31,  1998,  the Company had  approximately  $11.9
million of net operating loss  carryforwards  for Canadian tax purposes of which
$200,000  will expire in 2002,  $5.0 million  will expire in 2003,  $3.2 million
will expire in 2004 and $3.5 will expire in 2005. As a result of the acquisition
of certain  partnership  interests  and crude oil and natural gas  properties in
1990 and 1991,  an ownership  change under  Section 382 of the Internal  Revenue
Code of 1986, as amended (Section 382), occurred in December 1991.  Accordingly,
it is  expected  that  the use of the  U.S.  net  operating  loss  carryforwards
generated  prior  to  December  31,  1991 of $4.9  million  will be  limited  to
approximately $235,000 per year.

        During  1992,  the  Company  acquired  100% of the  common  stock  of an
unrelated  corporation.  The use of net operating loss carryforwards of $837,000
acquired in the acquisition are limited to approximately $115,000 per year.

        As a result of the  issuance of  additional  shares of common  stock for
acquisitions  and sales of common stock,  an additional  ownership  change under
Section 382 occurred in October 1993.  Accordingly,  it is expected that the use
of all U.S. net operating  loss  carryforwards  generated  through  October 1993
(including those subject to the 1991 and 1992 ownership changes discussed above)
of $8.9 million will be limited to approximately  $1.0 million per year, subject
to the lower limitations described above. Of the $8.9 million net operating loss
carryforwards  existing at October 1993, it is anticipated  that the maximum net
operating  loss that may be utilized  before it expires is $6.1 million.  Future
changes in ownership may further limit the use of the Company's carryforwards.

        In addition to the Section 382  limitations,  uncertainties  exist as to
the future  utilization of the operating loss  carryforwards  under the criteria
set forth under FASB Statement No. 109. Therefore, the Company has established a
valuation allowance of $5.9 million and $32.8 million for deferred tax assets at
December 31, 1997 and 1998, respectively.

Regulation of Crude Oil and Natural Gas Activities

Regulatory Matters

        The  Company's  operations  are  affected  from time to time in  varying
degrees by political developments and federal,  state, provincial and local laws
and regulations.  In particular, oil and gas production operations and economics
are, or in the past have been, affected by price controls, taxes,  conservation,
safety,  environmental,  and other laws relating to the petroleum  industry,  by
changes in such laws and by constantly changing administrative regulations.

      Price Regulations

         In the recent past,  maximum  selling prices for certain  categories of
crude oil, natural gas,  condensate and NGLs were subject to federal regulation.
In 1981, all federal price controls over sales of crude oil, condensate and NGLs
were lifted. In 1993, the Congress deregulated natural gas prices for all "first
                                       12
<PAGE>
sales" of natural gas. As a result,  all sales of the  Company's  United  States
produced  crude  oil,  natural  gas,  condensate  and NGLs may be sold at market
prices, unless otherwise committed by contract.

        Crude oil and natural gas exported  from Canada is subject to regulation
by the National Energy Board ("NEB") and the government of Canada. Exporters are
free to negotiate prices and other terms with  purchasers,  provided that export
contracts  in  excess  of two  years  must  continue  to meet  certain  criteria
prescribed by the NEB and the  government  of Canada.  Crude oil and natural gas
exports for a term of less than two years must be made pursuant to an NEB order,
or, in the case of exports for a longer duration, pursuant to an NEB license and
Governor in Council approval.

        The provincial governments of Alberta, British Columbia and Saskatchewan
also  regulates  the  volume  of  natural  gas that may be  removed  from  these
provinces  for   consumption   elsewhere   based  on  such  factors  as  reserve
availability, transportation arrangements and marketing considerations.

    The North American Free Trade Agreement

         On January 1, 1994, the North American Free Trade  Agreement  ("NAFTA")
among the governments of the United States,  Canada and Mexico became effective.
In the context of energy  resources,  Canada  remains free to determine  whether
exports  to the  U.S.  or  Mexico  will be  allowed  provided  that  any  export
restrictions  do not: (i) reduce the  proportion  of energy  resources  exported
relative to the total supply of the energy  resource  (based upon the proportion
prevailing  in the most recent 36 month  period);  (ii)  impose an export  price
higher than the domestic price; or (iii) disrupt normal channels of supply.  All
three  countries are  prohibited  from imposing  minimum  export or import price
requirements.

        NAFTA contemplates the reduction of Mexican  restrictive trade practices
in the energy sector and prohibits discriminatory border restrictions and export
taxes.  The agreement  also  contemplates  clearer  disciplines on regulators to
ensure fair  implementation of any regulatory changes and to minimize disruption
of  contractual  arrangements,  which is  important  for  Canadian  natural  gas
exports.

    United States Natural Gas Regulation.

        Historically, interstate pipeline companies generally acted as wholesale
merchants by  purchasing  natural gas from  producers  and  reselling the gas to
local distribution  companies and large end users.  Commencing in late 1985, the
Federal Energy Regulatory Commission (the "FERC") issued a series of orders that
have had a major impact on interstate natural gas pipeline operations,  services
and  rates,  and thus have  significantly  altered  the  marketing  and price of
natural gas.  The FERC's key rule making  action,  order No. 636 ("Order  636"),
issued in April 1992,  required each interstate pipeline to, among other things,
"unbundle" its traditional  bundled sales services and create and make available
on an open and  nondiscriminatory  basis numerous  constituent services (such as
gathering  services,  storage services,  firm and  interruptible  transportation
services,  and standby  sales and gas  balancing  services),  and to adopt a new
ratemaking methodology to determine appropriate rates for those services. To the
extent the pipeline  company or its sales affiliate makes natural gas sales as a
merchant,  it does so pursuant to private  contracts in direct  competition with
all of the sellers, such as the Company;  however,  pipeline companies and their
affiliates  were not required to remain  "merchants" of natural gas, and most of
the interstate pipeline companies have become "transporters only." In subsequent
orders, the FERC largely affirmed the major features of Order 636. By the end of
1994, the FERC had concluded the Order 636  restructuring  proceedings,  and, in
general,  accepted rate filings implementing Order 636 on every major interstate
pipeline.  The federal  appellate  courts have largely  affirmed the features of
Order 636 and numerous  related orders  pertaining to the individual  pipelines.
The  Company  does not  believe  that  Order 636 and the  related  restructuring
proceedings  affect it any  differently  than other  natural gas  producers  and
marketers with which it competes.

        In recent  years the FERC also has  pursued a number of other  important
policy initiatives which could significantly affect the marketing of natural gas
in the United States.  Some of the more notable of these regulatory  initiatives
include (i) a series of orders in individual pipeline proceedings articulating a
policy of generally  approving the voluntary  divestiture of interstate pipeline
owned  gathering  facilities by interstate  pipelines to their  affiliates  (the
so-called  "spin  down" of  previously  regulated  gathering  facilities  to the
pipeline's  nonregulated   affiliates),   (ii)  the  completion  of  rule-making
involving the regulation of pipelines with marketing  affiliates under Order No.
497,  (iii) various  FERC's orders  adopting  rules proposed by the Gas Industry
Standards Board which were designed to further standardize  pipeline tariffs and
business  practices,  (iv) a notice of  proposed  rulemaking  that,  among other
things, proposes (aa) to eliminate the cost-based price cap currently imposed on
natural gas  transactions  of less than one year in duration,  (bb) to establish
mandatory  "transparent"  capacity  auctions of  short-term  capacity on a daily
basis, and (cc) to permit interstate pipelines to negotiate terms and conditions
of service with  individual  customers,  (v) a notice of inquiry which continues
                                       13
<PAGE>
the FERC's  review of its  regulatory  policies  with  respect to the pricing of
long-term pipeline transportation services by presenting a range of questions to
the  industry  dealing  with  current  cost based  pricing  of new and  existing
capacity and alternative rate mechanism  options,  including the desirability of
pricing interstate  pipeline capacity utilizing  market-based  rates,  incentive
rates, or indexed rates, and (vi) a notice of proposed  rulemaking that proposes
generic  procedures  to  expedite  the FERC's  handling  of  complaints  against
interstate  pipelines  with the goals of encouraging  and supporting  consensual
resolution of complaints  and  organizing  the complaint  procedures so that all
complaints are handled in a timely and fair manner. Several of these initiatives
are intended to enhance competition in natural gas markets,  although some, such
as "spin  downs," may have the adverse  effect of  increasing  the cost of doing
business  on some in the  industry  as a result of the  monopolization  of those
facilities  by  their  new,   unregulated  owners.  As  to  all  of  these  FERC
initiatives, the ongoing, or, in some instances,  preliminary evolving nature of
these regulatory  initiatives  makes it impossible at this time to predict their
ultimate impact on the Company's business.

        Since Order 636 FERC decisions  involving  onshore  facilities have been
more liberal in their  reliance  upon  traditional  tests for  determining  what
facilities are "gathering" and therefore exempt from federal regulatory control.
In many  instances,  what  was  once  classified  as  "transmission"  may now be
classified as "gathering."  The Company ships certain of its natural gas through
gathering  facilities owned by others,  including  interstate  pipelines,  under
existing long term contractual arrangements.  Although these FERC decisions have
created the potential for  increasing  the cost of shipping the Company's gas on
third party gathering  facilities,  the Company's  shipping  activities have not
been materially affected by these decisions.

        Commencing  in October  1993,  the FERC issued a series of rules  (Order
Nos. 561 and 561-A)  establishing  an indexing  system under which oil pipelines
will be able to change their transportation rates, subject to prescribed ceiling
levels. The indexing system,  which allows or may require pipelines to make rate
changes to track changes in the Producer Price Index for Finished  Goods,  minus
one percent,  became effective January 1, 1995. In certain circumstances,  these
rules permit oil pipelines to establish rates using  traditional cost of service
or other  methods of rate making.  The Company does not believe that there rules
affect it any  differently  that other crude oil producers  and  marketers  with
which it competes.

        Additional  proposals and proceedings  that might affect the natural gas
industry in the United States are considered from time to time by Congress,  the
FERC, state regulatory bodies and the courts. The Company cannot predict when or
if any such  proposals  might  become  effective  or their effect if any, on the
Company's  operations.  The oil and gas industry  historically  has been heavily
regulated;  thus  there  is no  assurance  that the  less  stringent  regulatory
approach  recently  pursued by the FERC and Congress will continue  indefinitely
into the future.

    State and Other Regulation

        All of the  jurisdictions  in which the Company owns producing crude oil
and natural gas properties have statutory provisions  regulating the exploration
for and production of crude oil and natural gas, including  provisions requiring
permits for the drilling of wells and maintaining bonding  requirements in order
to drill or operate wells and provisions  relating to the location of wells, the
method of  drilling  and  casing  wells,  the  surface  use and  restoration  of
properties  upon which wells are  drilled and the  plugging  and  abandoning  of
wells. The Company's  operations are also subject to various  conservation  laws
and  regulations.  These  include the  regulation  of the size of  drilling  and
spacing  units or proration  units and the density of wells which may be drilled
and the unitization or pooling of crude oil and natural gas properties.  In this
regard,  some  states  allow the  forced  pooling  or  integration  of tracts to
facilitate exploration while other states rely on voluntary pooling of lands and
leases.  In  addition,  state  conservation  laws  establish  maximum  rates  of
production from crude oil and natural gas wells,  generally prohibit the venting
or  flaring  of  natural  gas and  impose  certain  requirements  regarding  the
ratability of  production.  Some states,  such as Texas and  Oklahoma,  have, in
recent years, reviewed and substantially revised methods previously used to make
monthly  determinations  of  allowable  rates  of  production  from  fields  and
individual  wells.  The effect of these  regulations  is to limit the amounts of
crude oil and natural gas the Company can produce  from its wells,  and to limit
the number of wells or the location at which the Company can drill.

        State  and  provincial  regulation  of  gathering  facilities  generally
includes   various   safety,   environmental,   and   in   some   circumstances,
non-discriminatory  take  requirements,  but  does  not  generally  entail  rate
regulation.  Natural gas gathering has received greater  regulatory  scrutiny at
both  the  state  and  federal  levels  in the wake of the  interstate  pipeline
restructuring  under  Order 636.  For  example,  on August 19,  1997,  the Texas
Railroad  Commission enacted a Natural Gas Transportation  Standards and Code of
Conduct to provide  regulatory  support  for the State's  more active  review of
rates,  services and practices  associated with the gathering and transportation
of gas by an entity that provides such services to others for a fee, in order to
prohibit such entities from unduly discriminating in favor of their affiliates.
                                       14
<PAGE>
        In the event the Company  conducts  operations  on federal or Indian oil
and  gas  leases,   such  operations   must  comply  with  numerous   regulatory
restrictions, including various non-discrimination statutes, and certain of such
operations must be conducted  pursuant to certain on-site  security  regulations
and other permits issued by various federal agencies. In addition,  the Minerals
Management Service ("MMS") has recently issued a final rule to clarify the types
of costs  that are  deductible  transportation  costs for  purposes  of  royalty
valuation of production  sold off the lease.  In particular,  MMS will not allow
deduction of costs  associated  with marketer fees,  cash out and other pipeline
imbalance  penalties,  or  long-term  storage  fees.  Further,  the MMS has been
engaged in a three-year  process of  promulgating  new rules and  procedures for
determining  the  value of oil  produced  from  federal  lands for  purposes  of
calculating  royalties  owed to the  government.  The oil and gas  industry as a
whole has resisted the proposed rules under an assumption  that royalty  burdens
will substantially increase. The Company cannot predict what, if any, effect any
new rule will have on its operations.

Canadian Royalty Matters

        In  addition  to  Canadian   federal   regulation,   each  province  has
legislation  and  regulations  that govern land  tenure,  royalties,  production
rates,  environmental  protection  and other  matters.  The royalty  regime is a
significant factor in the profitability of crude oil and natural gas production.
Royalties payable on production from lands other than Crown lands are determined
by  negotiations  between the mineral owner and the lessee.  Crown royalties are
determined  by  governmental  regulation  and  are  generally  calculated  as  a
percentage  of the  value of the  gross  production,  and the rate of  royalties
payable  generally  depends  in  part  on  prescribed  preference  prices,  well
productivity,  geographical  location,  field  discovery  date  and the type and
quality of the petroleum product produced.

        From time to time the  governments of Canada,  Alberta and  Saskatchewan
have established incentive programs which have included royalty rate reductions,
royalty  holidays and tax credits for the purpose of  encouraging  crude oil and
natural gas exploration or enhanced planning projects.

        Regulations  made  pursuant  to the Mines  and  Minerals  Act  (Alberta)
provide  various  incentives for exploring and developing  crude oil reserves in
Alberta.  Crude oil produced from horizontal  extensions commenced at least five
years after the well was originally spudded may qualify for a royalty reduction.
A 24-month,  8,000 cubic meters exemption is available to production from a well
that has not  produced  for a 12-month  period,  if  resuming  production  after
January 31, 1993. In addition,  crude oil production from eligible new field and
new pool  wildcat  wells and deeper pool test wells  spudded or  deepened  after
September 30, 1992, is entitled to a 12-month royalty exemption (to a maximum of
CDN $1  million).  Crude oil  produced  from low  productivity  wells,  enhanced
recovery  schemes (such as injection  wells) and  experimental  projects is also
subject to royalty reductions.

        The Alberta  government  also  introduced  the Third Tier Royalty with a
base rate of 10% and a rate cap of 25% from oil pools discovered after September
30, 1992. The new oil royalty reserved to the Crown has a base rate of 10% and a
rate cap of 30% and for old oil a base rate of 10% and a rate cap of 35%.

        Effective  January 1, 1994, the  calculation  and payment of natural gas
royalties  became subject to a simplified  process.  The royalty reserved to the
Crown, subject to various incentives,  is between 15% or 30%, in the case of new
natural gas, and between 15% and 35%, in the case of old natural gas,  depending
upon a prescribed or corporate  average  reference  price.  Natural gas produced
from qualifying exploratory gas wells spudded or deepened after July 1, 1985 and
before June 1, 1988  continues  to be  eligible  for a royalty  exemption  for a
period of 12 months,  or such later time that the value of the exempted  royalty
quantity  equals  a  prescribed  maximum  amount.   Natural  gas  produced  from
qualifying  intervals  in eligible  natural  gas wells  spudded or deepened to a
depth below 2,500 meters is also subject to a royalty  exemption,  the amount of
which depends on the depth of the well.

        In Alberta, a producer of crude oil or natural gas is entitled to credit
against the royalties  payable to the Crown by virtue of the Alberta Royalty Tax
Credit ("ARTC") program. The ARTC program is based on a price-sensitive formula,
and the ARTC rate  currently  varies  between 75% for prices for crude oil at or
below  CDN $100 per  cubic  meter  and 35% for  prices  above CDN $210 per cubic
meter.  The ARTC rate is  currently  applied to a maximum of CDN $2.0 million of
Alberta  Crown  royalties  payable  for each  producer  or  associated  group of
producers. Crown royalties on production from producing properties acquired from
corporations claiming maximum entitlement to ARTC will generally not be eligible
for ARTC. The rate is  established  quarterly  based on average "par price",  as
determined  by the  Alberta  Department  of Energy  for the  previous  quarterly
period.  On December 22,  1997,  the  Government  of Alberta gave notice that it
intended to review the ARTC program with  expected  changes to take effect prior
to 2001.

        The  Government  of  Saskatchewan's  fiscal  regime  for the oil and gas
industry  provides an incentive  to  encourage  the drilling on new vertical oil
wells through a revised royalty/tax structure for mew vertical oil wells and 15
                                       15
<PAGE>
incremental  production from new of expanded water flood projects..  This "third
tier"  Crown  royalty  rate is price  sensitive  and  varies  between  heavy and
non-heavy oil (from a minimum off 10% for heavy oil at a base price to a maximum
of 35% for non-heavy oil at a price above the base price).  Previous  time-based
royalty/tax  holidays  applicable  to  vertically  drilled  oil wells  have been
replaced with volume-based  royalty/tax  reduction incentives in which a maximum
royalty of 5% will apply to various volumes depending on the depth and nature of
the well  (up to  25,000  cubic  meters  of oil in the case of deep  exploratory
wells).  The maximum royalty  applicable to the first 12,000 cubic meters of oil
has been increased from 5% to 10% for production from certain  horizontal wells.
In addition,  royalty/tax  holidays for deep horizontal wells have been replaced
with a 25,000 cubic meters volume incentive (5% maximum  royalty).  Oil produced
from qualified  reactivated  oil wells are subject to a maximum new royalty rate
of 5% for the first 5 years  following  the  re-activation  in the case of wells
reactivated  after 1993 and shut-in or suspended  prior to January 1, 1993. With
respect to qualifying  exploratory natural gas wells, the first 25 million cubic
meters of natural gas produced will be subject to an incentive  maximum  royalty
rate of 5%. On  February  9, 1998,  the  Government  of  Saskatchewan  announced
further royalty incentive programs to encourage oil and gas exploration.

        Producers of oil and natural gas in British  Columbia are also  required
to pay  annual  rental  payments  in respect to Crown  lease and  royalties  and
freehold  production  taxes in  respect of oil and gas  produced  from Crown and
freehold lands  respectively.  The amount payable as a royalty in respect of oil
depends  on the  vintage  of  the  oil  (whether  it  was  produced  from a pool
discovered  before or after October 31, 1975), the quantity of oil produced in a
month and the value of the oil. Oil produced from newly  discovered pools may be
exempt from the payment of a royalty for the first 36 months of production.  The
royalty  payable on natural  gas is  determined  by a sliding  scale  based on a
reference  price which is the greater of the amount obtained by the producer and
at prescribed  minimum price. Gas produced in association with oil has a minimum
royalty  of 8% while the  royalty  in  respect of other gas may not be less that
15%.

        Crude oil and natural gas royalty  holidays and  reductions for specific
wells reduce the amount of Crown  royalties paid to the provincial  governments.
The ARTC  program  provides  a rebate  on Crown  royalties  paid in  respect  of
eligible producing properties.

Environmental Matters

        The  Company's  operations  are  subject  to  numerous  federal,  state,
provincial  and local laws and  regulations  controlling  the  generation,  use,
storage,  and discharge of materials into the environment or otherwise  relating
to the protection of the environment. These laws and regulations may require the
acquisition of a permit or other  authorization  before construction or drilling
commences;  restrict  the  types,  quantities,  and  concentrations  of  various
substances  that  can be  released  into  the  environment  in  connection  with
drilling, production, and gas processing activities;  suspend, limit or prohibit
construction,  drilling  and other  activities  in certain  lands  lying  within
wilderness,  wetlands,  and other protected areas;  require remedial measures to
mitigate  pollution from historical and on-going  operations such as use of pits
and plugging of abandoned wells;  restrict  injection of liquids into subsurface
aquifers that may contaminate  groundwater;  and impose substantial  liabilities
for pollution  resulting from the Company's  operations.  Environmental  permits
required  for  the   Company's   operations   may  be  subject  to   revocation,
modification, and renewal by issuing authorities.  Governmental authorities have
the  power to  enforce  compliance  with  their  regulations  and  permits,  and
violations are subject to injunction,  civil fines, and even criminal penalties.
Management of the Company  believes that it is in  substantial  compliance  with
current  environmental  laws and  regulations,  and that the Company will not be
required to make material  capital  expenditures  to comply with existing  laws.
Nevertheless,   changes  in  existing  environmental  laws  and  regulations  or
interpretations  thereof could have a significant  impact on the Company as well
as the oil and gas  industry  in  general,  and thus the  Company  is  unable to
predict the ultimate cost and effect of future changes in environmental laws and
regulations.

        In  the  United  States,   the   Comprehensive   Environment   Response,
Compensation,  and Liability Act  ("CERCLA"),  also known as the "Superfund" and
comparable state statutes impose strict, joint, and several liability on certain
classes of persons who are  considered to have  contributed  to the release of a
"hazardous  substance" into the environment.  These persons include the owner or
operator of a disposal site or sites where a release occurred and companies that
dispose or arranged for the disposal of the hazardous substances released at the
site.  Under  CERCLA such  persons or  companies  may be liable for the costs of
cleaning  up  the  hazardous   substances  that  have  been  released  into  the
environment  and for damages to natural  resources,  and it is not  uncommon for
neighboring  land  owners and other third  parties to file  claims for  personal
injury,  property damage, and recovery of response costs allegedly caused by the
hazardous  substances released into the environment.  The Resource  Conservation
and Recovery Act ("RCRA") and  comparable  state statues  govern the disposal of
"solid  waste" and  "hazardous  waste" and authorize  imposition of  substantial
civil and  criminal  penalties  for  noncompliance.  Although  CERCLA  currently
excludes  petroleum  from the  definition of "hazardous  substance,"  state laws
affecting  the  Company's   operations  impose  cleanup  liability  relating  to
petroleum and petroleum related products.  In addition,  although RCRA currently
classifies  certain  oilfield wastes as  "non-hazardous,"  such  exploration and
                                       16
<PAGE>
production  wastes could be reclassified as hazardous wastes thereby making such
wastes subject to more stringent handling and disposal requirements.

        The  Company  currently  owns or  leases,  and has in the past  owned or
leased,  numerous  properties  that  for  many  years  have  been  used  for the
exploration  and  production  of oil and gas.  Although the Company has utilized
operating and disposal practices that were standard in the industry at the time,
hydrocarbons  or other wastes may have been  disposed of or released on or under
the  properties  owned or leased by the Company or on or under  other  locations
where such  wastes  have been taken for  disposal.  In  addition,  many of these
properties  have been operated by third parties whose  treatment and disposal or
release of  hydrocarbons  or other wastes was not under the  Company's  control.
These properties and the wastes disposed thereon may be subject to CERCLA, RCRA,
and  analogous  state  laws.  The  Company's  operations  are also  impacted  by
regulations  governing the disposal of naturally occurring radioactive materials
("NORM").  The Company must comply with the Clean Air Act and  comparable  state
statutes which prohibit the emissions of air  contaminants,  although a majority
of the Company's  activities are exempted under a standard exemption.  Moreover,
owners,  lessees and  operators  of oil and gas  properties  are also subject to
increasing  civil  liability  brought by surface  owners and adjoining  property
owners.  Such claims are  predicated on the damage to or  contamination  of land
resources  occasioned  by drilling and  production  operations  and the products
derived  therefrom,  and are  usually  causes  of  action  based on  negligence,
trespass, nuisance, strict liability and fraud.

        United  States  federal  regulations  also  require  certain  owners and
operators of facilities that store or otherwise handle oil, such as the Company,
to prepare and implement spill prevention,  control and countermeasure plans and
spill response plans relating to possible  discharge of oil into surface waters.
The federal Oil Pollution Act ("OPA") contains numerous requirements relating to
prevention of and response to oil spills into waters of the United  States.  For
facilities that may affect state waters, OPA requires an operator to demonstrate
$10 million in financial  responsibility.  State laws mandate  crude oil cleanup
programs with respect to contaminated soil.

        The  Company's  Canadian  operations  are also subject to  environmental
regulation pursuant to local, provincial and federal legislation which generally
require  operations  to be conducted in a safe and  environmentally  responsible
manner.  Canadian  environmental   legislation  provides  for  restrictions  and
prohibitions  relating to the  discharge of air, soil and water  pollutants  and
other substances  produced in association with certain crude oil and natural gas
industry  operations,  and  environmental  protection  requirements,   including
certain  conditions  of  approval  and  laws  relating  to  storage,   handling,
transportation and disposal of materials or substances which may have an adverse
effect on the environment.  Environmental legislation can affect the location of
wells and  facilities  and the extent to which  exploration  and  development is
permitted.  In addition,  legislation requires that well and facilities sites be
abandoned and reclaimed to the  satisfaction  of the provincial  authorities.  A
breach of such  legislation may result in the imposition of fines of issuance of
clean-up orders.

        Certain federal  environmental  laws that may affect the Company include
the Canadian  Environmental  Assessment Act which ensures that the environmental
effects of projects receive careful  consideration  prior to licenses or permits
being issued, to insure that projects that are to be carried out in Canada or on
federal lands do not cause significant adverse environmental effects outside the
jurisdictions  in which they are  carried  out,  and to ensure  that there is an
opportunity for public  participation in the environmental  assessment  process;
the  Canadian   Environmental   Protection   Act  ("CEPA")  which  is  the  most
comprehensive  federal environmental statute in Canada, and which controls toxic
substances  (broadly  defined),  includes standards relating to the discharge of
air,  soil and water  pollutants,  provides  for broad  enforcement  powers  and
remedies and imposes significant  penalties for violations;  the National Energy
Board  Act which can  impose  certain  environmental  protection  conditions  on
approvals issued under the Act; the Fisheries Act which prohibits the depositing
of a  deleterious  substance of any type in water  frequented  by fish or in any
place under any condition  where such  deleterious  substance may enter any such
water and provides for significant  penalties;  the Navigable Waters  protection
Act which  requires  any work which is built in, on,  over,  under,  thorough or
across any navigable water to be approved by the Minister of Transportation, and
which  attracts  severe  penalties  and remedies for  non-compliance,  including
removal of the work.

        In Alberta,  environmental  compliance  has been governed by the Alberta
Environmental  Protection and Enhancement Act ("AEPEA") since September 1, 1993.
In addition to consolidation a variety of environmental statutes, the AEPEA also
imposes  certain  new  environmental  responsibilities  on oil and  natural  gas
operators in Alberta. The AEPEA sets out environmental  standards and compliance
for  releases,  clean-up  and  reporting.  The Act provides for a broad range of
liabilities, enforcement actions and penalties.
                                       17
<PAGE>
        British  Columbia's  Environmental  Assessment Act become effective June
30, 1995. This legislation rolls the previous  processes for the review of major
energy   projects  into  a  single   environmental   assessment   process  which
contemplates public participation in the environmental review.

        Saskatchewan's  Environmental  Management  and  Protection  Act  is  the
primary  environmental   legislation  for  that  province.   This  Act  provides
significant  enforcement  and penalty  provisions,  and includes a  compensation
scheme  respecting  losses or damage from  spills.  The Clean Air Act provides a
permitting  scheme  for  certain   industrial   activities,   broad  enforcement
provisions  and  significant  penalties for  non-compliance.  The  Environmental
Assessment Act provides that certain development activities which can affect the
environment  must  undergo  environmental   assessment  and  approval  from  the
provincial government.

        The Company is not currently involved in any administrative, judicial or
legal  proceedings  arising under domestic or foreign  federal,  state, or local
environmental protection laws and regulations,  or under federal or state common
laws,  which would have a material  adverse  effect on the  Company's  financial
position or results of operations.  Moreover,  the Company  maintains  insurance
against costs of clean-up  operations,  but it is not fully insured  against all
such risks.  A serious  incident of pollution  may, as it has in the past,  also
result in the suspension or cessation of operations in the affected area.

        The  Company  has  a  Corporate  Environmental  Policy  and  a  detailed
Environmental  Management  System in place to ensure  continued  compliance with
environmental, health and safety laws and regulations. The Company believes that
is has obtained and is in compliance  with all material  environmental  permits,
authorizations and approvals.

Title to Properties

        As is customary in the crude oil and natural gas  industry,  the Company
makes only a cursory  review of title to  undeveloped  crude oil and natural gas
leases at the time they are acquired by the Company.  However,  before  drilling
commences, the Company requires a thorough title search to be conducted, and any
material  defects in title are remedied  prior to the time actual  drilling of a
well begins. To the extent title opinions or other investigations  reflect title
defects,  the Company,  rather than the seller of the undeveloped  property,  is
typically obligated to cure any title defect at its expense. If the Company were
unable to remedy or cure any title  defect of a nature such that it would not be
prudent to commence  drilling  operations  on the  property,  the Company  could
suffer a loss of its entire  investment  in the property.  The Company  believes
that it has good  title to its crude oil and  natural  gas  properties,  some of
which are subject to immaterial  encumbrances,  easements and restrictions.  The
crude oil and natural  gas  properties  owned by the Company are also  typically
subject to royalty and other similar non-cost bearing interests customary in the
industry. The Company does not believe that any of these encumbrances or burdens
will materially affect the Company's ownership or use of its properties.

Employees

        As of March 22,  1999,  Abraxas and its  subsidiaries  had 86  full-time
employees,  including six executive officers,  six non-executive  officers,  six
petroleum  engineers,  one landmen,  one  geophysicist,  four geologists,  seven
managers,  28  secretarial,  accounting  and  clerical  personnel  and 27  field
personnel.   Additionally,   Abraxas   also  retains   contract   pumpers  on  a
month-to-month  basis.  Abraxas retains  independent  geologic,  geophysical and
engineering  consultants  from time to time on a limited  basis and  expects  to
continue to do so in the future.
                                       18
<PAGE>
Item 2.  Properties.
Primary Operating Areas

Texas

        The Company's U.S.  operations are  concentrated in South and West Texas
with over 99% of the PV-10 of the  Company's  U.S.  crude  oil and  natural  gas
properties  located in those two regions.  The Company operates 84% of its wells
in Texas.  Operations in South Texas are concentrated along the Edwards trend in
Live Oak and Dewitt  Counties  and in the  Frio/Vicksburg  trend in San Patricio
County.  The  Company  owns an average  71%  working  interest in 115 wells with
average  daily  production  of 863 net Bbls of crude oil and NGLs and 10,285 net
Mcf of natural gas per day for the year ended  December 31, 1998.  The Company's
West  Texas  operations  are  concentrated  along the deep  Devonian/Ellenberger
formations  and shallow Cherry Canyon  sandstones in Ward County,  the Spraberry
trend in  Midland  County  and in the  Sharon  Ridge  Clearfork  Field in Scurry
County.  The  Company  owns an average  72%  working  interest in 264 wells with
average  daily  production of 1,264 net Bbls of crude oil and NGLs and 6,926 net
Mcf of natural gas per day for the year ended December 31, 1998.  During 1998, a
total of 11 new wells (9.6 net) were drilled by the Company in Texas with a 100%
success rate.

Western Canada

        In  January  1996,  the  Company  invested  $3.0  million  in Grey  Wolf
Exploration Ltd. ("Grey Wolf"), a privately held Canadian corporation, which, in
turn,  invested these proceeds in newly-issued shares of Cascade Oil & Gas, Ltd.
("Cascade"), an Alberta-based corporation whose common shares were traded on The
Alberta Stock Exchange.  In November 1997, Grey Wolf merged with Cascade,  which
later  changed  its name to Grey Wolf  Exploration  Inc.  Abraxas  and  Canadian
Abraxas own approximately 48% of the outstanding capital stock of Grey Wolf. The
shares of Grey Wolf are traded on the  Alberta  Stock  Exchange  and the Toronto
Stock  Exchange  under the symbol  "GWX." Grey Wolf  manages the  operations  of
Canadian Abraxas pursuant to a management agreement between Canadian Abraxas and
Grey Wolf. Under the management agreement, Canadian Abraxas reimburses Grey Wolf
for  reasonable  costs or  expenses  attributable  to  Canadian  Abraxas and for
administrative  expenses based upon the percentage that Canadian  Abraxas' gross
revenue bears to the total gross revenue of Canadian Abraxas and Grey Wolf.

        The Company owns  producing  properties  in Western  Canada,  consisting
primarily of natural gas  reserves,  and  interests  ranging from 10% to 100% in
approximately  200 miles of natural  gas  gathering  systems  and 19 natural gas
processing  plants. As of December 31, 1998,  Canadian Abraxas and Grey Wolf had
estimated net proved  reserves of 98,905 Mmcfe (88% natural gas) with a PV-10 of
$87.3 million,  95% if which was attributable to proved developed reserves.  For
the year ended December 31, 1998, the Canadian properties produced an average of
approximately  999 net Bbls of crude oil and NGL's per day and 48,435 net Mcf of
natural gas per day from 100.8 net wells. The natural gas processing  plants had
aggregate  capacity of approximately  263 MMcf of natural gas per day (108.5 net
MMcf).

        In January 1999, Canadian Abraxas acquired all of the outstanding common
shares of New Cache for an aggregate of $78.0 million in cash and the assumption
of the New Cache Debt which was  repaid in March 1999 from the  proceeds  of the
sale of the Secured  Notes.  As of December  31, 1998,  New Cache had  estimated
total  proved  reserves  of 77 Bcfe  (75%  natural  gas)  with a PV-10  of $55.6
million,  all of which was  attributable to proved developed  reserves.  For the
year ended  December 31, 1998,  New Cache  produced an average of  approximately
1,389 net Bbls of crude oil and NGL's per day and 25.3 net MMcf of  natural  gas
per day.  New Cache  owns  interests  in 285 gross  wells  (88.5 net  wells) and
445,294  gross  (256,524  net)  acres as well as three  natural  gas  processing
plants.
                                       19
<PAGE>
Exploratory and Developmental Acreage

        Abraxas'  principal  crude oil and  natural  gas  properties  consist of
non-producing and producing crude oil and natural gas leases, including reserves
of crude oil and natural gas in place.  The following table  indicates  Abraxas'
interest in developed and undeveloped acreage as of December 31, 1998:

                        Developed and Undeveloped Acreage
                             As of December 31, 1998

                    Developed Acreage (1)       Undeveloped Acreage (2)
                 ---------------------------- -----------------------------
                 Gross Acres (3) Net Acres (4)Gross Acres (3)  Net Acres
                                                                  (4)
                 -------------  ------------  -------------  --------------
 Canada              213,763        120,470       439,782        290,427
 Texas                43,659         27,090        17,704         14,646
 N. Dakota             1,544            985            --             --
 Oklahoma              3,041          1,405            --             --
 Colorado                160             36            --             --
 Mississippi              40              2            --             --
 New Mexico              160             30            --             --
 Kansas                1,280            277            --             --
 Wyoming               9,139          6,965        36,182         32,314
 Alabama                  40             --            --             --
                 -------------  ------------  -------------  --------------
         Total       272,826        157,260       493,668        337,387
- ---------------
(1)  Developed  acreage  consists of acres spaced or  assignable  to  productive
     wells.
(2)  Undeveloped  acreage is  considered to be those leased acres on which wells
     have not been  drilled  or  completed  to a point  that  would  permit  the
     production of commercial  quantities of oil and gas,  regardless of whether
     or not such acreage contains proved reserves.
(3)  Gross acres  refers to the number of acres in which  Abraxas owns a working
     interest.
(4)  Net  acres  represents  the  number  of acres  attributable  to an  owner's
     proportionate  working interest and/or royalty interest in a lease (e.g., a
     50% working interest in a lease covering 320 acres is equivalent to 160 net
     acres).

Productive Wells

        The following table sets forth the total gross and net productive  wells
of Abraxas,  expressed  separately for crude oil and natural gas, as of December
31, 1998:

                              Productive Wells (1)
                             As of December 31, 1998

    State/Country              Crude Oil                   Natural Gas
                       --------------------------  ----------------------------
                        Gross(2)       Net(3)       Gross(2)        Net(3)
    -----------------  ------------  ------------  ------------   -------------
    Canada                  50.0          10.6          201.0          90.2
    Texas                  276.0         201.1          103.0          78.5
    N. Dakota                2.0           1.4             -             -
    Oklahoma                 5.0           1.8            5.0           2.0
    Colorado                 1.0           0.2             -              -
    Mississippi              1.0           0.1             -              -
    New Mexico               1.0           0.2             -              -
    Wyoming                    -             -           13.0           2.0
    Alabama                  1.0            -              -             -
    Kansas                   3.0           0.7            1.0           0.2
                       ============  ============  ============   =============
            Total          340.0         216.1          323.0         172.9
                       ============  ============  ============   =============
- ------------
(1)  Productive wells are producing wells and wells capable of production.
(2)  A gross well is a well in which  Abraxas  owns an  interest.  The number of
     gross wells is the total number of wells in which Abraxas owns an interest.
(3)  A net well is deemed to exist when the sum of fractional  ownership working
     interests  in gross wells equals one. The number of net wells is the sum of
     Abraxas' fractional working interest owned in gross wells.
(4)  Included  in the above wells are 23 gross and 21 net crude oil and 11 gross
     and 3 net natural gas wells with multiple completions.

                                       20
<PAGE>
         Substantially  all of  Abraxas'  existing  crude  oil and  natural  gas
properties are pledged to secure Abraxas'  indebtedness under the Secured Notes.
See   "Management's   Discussion   of   Financial   Condition   and  Results  of
Operations--Liquidity and Capital Resources".

Reserves Information

        The crude oil and natural gas reserves of Abraxas have been estimated as
of January 1, 1999,  January 1, 1998 and January 1, 1997 and of Canadian Abraxas
as of January 1, 1997, by DeGolyer & MacNaughton, of Dallas, Texas. The reserves
of Canadian Abraxas and Grey Wolf as of January 1, 1999 and January 1, 1998 have
been estimated by McDaniel & Associates  Consultants  Ltd. of Calgary,  Alberta.
Crude oil and natural gas  reserves,  and the  estimates of the present value of
future net revenues therefrom,  were determined based on then current prices and
costs.  Reserve  calculations  involve the  estimate  of future net  recoverable
reserves  of crude oil and  natural  gas and the timing and amount of future net
revenues to be received therefrom.  Such estimates are not precise and are based
on  assumptions  regarding a variety of factors,  many of which are variable and
uncertain.

        The following table sets forth certain  information  regarding estimates
of the Company's  crude oil,  natural gas liquids and natural gas reserves as of
January 1, 1999, January 1, 1998 and January 1, 1997:

                                                Estimated Proved Reserves
                                      ----------------------------------------
                                        Proved       Proved         Total
                                       Developed   Undeveloped     Proved
                                      -----------  ------------ --------------
      As of January 1, 1997(1)
        Crude oil (MBbls)                 7,871         1,930         9,801
        NGLs (MBbls)                      7,090         1,144        8,234
        Natural gas (MMcf)              157,660        19,600      177,260

      As of January 1, 1998(1)(2)(3)
        Crude oil (MBbls)                 7,075         1,873         8,948
        NGLs (MBbls)                      7,178         1,651         8,829
        Natural gas (MMcf)              186,490        34,824       221,314

      As of January 1, 1999(1)(2)(3)
        Crude oil (MBbls)                 3,985         1,628         5,613
        NGLs (MBbls)                      1,834           248         2,082
        Natural gas (MMcf)              144,588        52,890       197,478

- ------------------
(1)     Includes 120,000, 128,900 and 31,900 barrels of crude oil reserves owned
        by Grey Wolf of which 57,600,  69,500 and 16,400  barrels are applicable
        to the minority interests share of these reserves as of January 1, 1997,
        1998 and 1999, respectively.
(2)     Includes  131,300  and 443,500  barrels of natural gas liquids  reserves
        owned by Grey Wolf of which 70,889 and 227,600 barrels are applicable to
        the minority interests share of these reserves as of January 1, 1998 and
        1999, respectively.
(3)     Includes  7,446 and 28,610  Mmcf of natural gas  reserves  owned by Grey
        Wolf of which  4,020 and  14,700  Mmcf are  applicable  to the  minority
        interests  share of these  reserves  as of  January  1,  1998 and  1999,
        respectively.

        There are numerous  uncertainties  inherent in estimating  crude oil and
natural gas reserves and their estimated  values,  including many factors beyond
the control of the producer.  The reserve data set forth herein  represent  only
estimates. Reserve engineering is a subjective process of estimating underground
accumulations  of crude oil and  natural gas that cannot be measured in an exact
                                       21
<PAGE>
manner.  The  accuracy of any  reserve  estimate is a function of the quality of
available data and of engineering and geological interpretation and judgment. As
a result, estimates of different engineers often vary. In addition, estimates of
reserves  are  subject to  revision  by the  results of  drilling,  testing  and
production  subsequent  to the  date of  such  estimates.  Accordingly,  reserve
estimates are often  different  from the quantities of crude oil and natural gas
that are ultimately  recovered.  The  meaningfulness of such estimates is highly
dependent upon the accuracy of the assumptions upon which they are based.

        In  general,  the volume of  production  from crude oil and  natural gas
properties  declines as reserves are depleted.  Except to the extent the Company
acquires   properties   containing   proved  reserves  or  conducts   successful
exploration  and  development  activities,  or both, the proved  reserves of the
Company will decline as reserves are produced.  The  Company's  future crude oil
and natural gas  production  is  therefore  highly  dependent  upon its level of
success in acquiring or finding additional reserves.

        The Company  files  reports of its  estimated  crude oil and natural gas
reserves  with the  Department  of  Energy  and the  Bureau of the  Census.  The
reserves  reported  to these  agencies  are  required  to be reported on a gross
operated  basis and  therefore  are not  comparable to the reserve data reported
herein.

Crude Oil, Natural Gas Liquids, and Natural Gas Production and Sales Prices

        The following  table presents the net crude oil, net natural gas liquids
and net natural gas production  for Abraxas,  the average sales price per Bbl of
crude oil and natural gas  liquids and per Mcf of natural gas  produced  and the
average cost of production per BOE of production sold, for the three years ended
December 31, 1998:

                                       1998           1997            1996
                                  --------------- -------------- ---------------
     Crude oil production (Bbls)         728,560        936,716         425,188
     Natural gas production(Mcf)      24,929,866     21,050,045       6,350,069
     Natural gas liquids
         production (Bbls)               867,443        992,266         299,509
     Mmcfe                                34,506         32,624          10,698
     Average sales price per
         Bbl of crude oil ($)             $13.65         $18.63          $20.85
     Average sales price per
         MCF of natural gas ($)           $ 1.54         $ 1.79          $ 1.97
     Average sales price per
         Bbl of natural gas               
         liquids ($)                      $ 6.81         $10.75          $14.55
     Average sales price per Mcfe($)      $ 1.57         $ 2.02          $ 2.40
     Average cost of production($)
         per BOE produced (1)             $ 2.93         $ 2.74          $ 3.28
        

(1)     Oil and gas were combined by converting  gas to a barrel oil  equivalent
        ("BOE")  on the  basis  of 6 Mcf  gas =1 Bbl of  oil.  Production  costs
        include direct  operating  costs, ad valorem taxes and gross  production
        taxes.
                                       22
<PAGE>
Drilling Activities

        The following table sets forth Abraxas' gross and net working  interests
in  exploratory,  development,  and service wells drilled during the three years
ended December 31, 1998:

                            1998                  1997                1996
                     ---------------------  ------------------  ----------------
                     Gross(1)     Net(2)     Gross       Net      Gross     Net
                     ---------   ---------  --------   -------  --------  ------
Exploratory(3)

  Productive(4)

     Crude oil            1.0         1.0          -        -       2.0     1.2

     Natural gas          7.0         5.6       10.0      7.9       2.0     1.2

     Dry holes(5)         9.0         7.3        2.0      1.8       4.0     1.4
                     ---------   ---------  ---------  -------  --------  ------
  Total                  17.0        13.9       12.0      9.7       8.0     3.8
                     =========   =========  =========  =======  ========  ======
Development(6)

  Productive

     Crude oil            3.0         2.4       25.0     22.3      20.0    15.8

     Natural gas         30.0        23.9       20.0     14.9      10.0     3.7

     Service(7)           1.0         1.0          -        -       1.0     1.0

     Dry holes            3.0         2.2        3.0      2.0         -       -
                     ---------   ---------  ---------  -------  --------  ------
  Total                  37.0        29.5       48.0     39.2      31.0    20.5
                     =========   =========  =========  =======  ========  ======

(1)      A gross well is a well in which Abraxas owns an interest.
(2)      The  number of net wells  represents  the total  percentage  of working
         interests  held in all wells (e.g.,  total  working  interest of 50% is
         equivalent  to 0.5  net  well.  A  total  working  interest  of 100% is
         equivalent to 1.0 net well).
(3)      An exploratory  well is a well drilled to find and produce crude oil or
         natural gas in an unproved  area,  to find a new  reservoir  in a field
         previously  found to be  producing  crude oil or natural gas in another
         reservoir, or to extend a known reservoir.
(4)      A productive well is an exploratory or a development well that is not a
         dry hole.
(5)      A dry hole is an exploratory or development  well found to be incapable
         of producing  either crude oil or natural gas in sufficient  quantities
         to justify completion as a crude oil or natural gas well.
(6)      A development  well is a well drilled within the proved area of a crude
         oil or natural  gas  reservoir  to the depth of  stratigraphic  horizon
         (rock layer or  formation)  noted to be  productive  for the purpose of
         extracting proved crude oil or natural gas reserves.
(7)      A  service  well is used for  water  injection  in  secondary  recovery
         projects or for the disposal of produced water.

        As of March 22, 1999, the Company had one well in process of drilling.
                                       23
<PAGE>
Office Facilities

        The Company's executive and administrative offices are located at 500 N.
Loop 1604 East,  Suite 100,  San Antonio,  Texas  78232.  The Company owns a 16%
limited partnership  interest in the Partnership which owns the office building.
The Company also has an office in Midland,  Texas. These offices,  consisting of
approximately  12,650  square  feet in San  Antonio  and  1,090  square  feet in
Midland,  are leased until March 2006 from unaffiliated  parties at an aggregate
rate of approximately  $18,000 per month.  Grey Wolf leases 8,683 square feet of
office space in Calgary,  Alberta pursuant to a lease with an unaffiliated third
party which expires on December 31, 2001 at a rate of approximately  CDN $15,000
per month.  New Cache  leases  7,427  square  feet of office  space in  Calgary,
Alberta  pursuant  to a  lease  which  expires  on  July  1,  2001  at a rate of
approximately CDN $12,400 per month.

Other Properties

        The Company owns 10 acres of land, an office building,  shop,  warehouse
and house in Sinton,  Texas,  160 acres of land in Coke County,  Texas and a 50%
interest in  approximately  2.0 acres of land in Bexar County,  Texas. All three
properties  are used for the storage of tubulars and production  equipment.  The
Company also owns 21 vehicles which are used in the field by employees.

Item 3. Legal Proceedings

        General.  From time to time,  the  Company  is  involved  in  litigation
relating  to  claims  arising  out of its  operations  in the  normal  course of
business.  As of March  22,  1999,  the  Company  was not  engaged  in any legal
proceedings  that are  expected,  individually  or in the  aggregate,  to have a
material adverse effect on the Company.

        Hornburg  Litigation.  In May 1995,  certain  plaintiffs filed a lawsuit
against  the  Company  alleging   negligence  and  gross  negligence,   tortious
interference  with contract,  conversion and waste.  In March 1998, a jury found
against the  Company  and on May 22,  1998 final  judgment in the amount of $1.3
million was entered.  The Company has filed an appeal.  Management believes that
the  plaintiffs'  claims  are  without  merit  and that  damages  should  not be
recoverable  under this action;  however,  the ultimate  effect on the Company's
financial  position and results of operations cannot be determined at this time.
The Company had not established a reserve for this matter at December 31, 1998.

Item 4. Submission of Matters to a Vote of Security Holders

        No matter was  submitted  to a vote of  security  holders of the Company
during the fourth quarter of the fiscal year ended December 31, 1998.

Item 4a. Executive Officers of the Company

        Certain information is set forth below concerning the executive officers
of the  Company,  each of whom has been  selected to serve until the 1999 annual
meeting of directors and until his successor is duly elected and qualified.

        Robert L. G.  Watson,  age 48,  has  served as  Chairman  of the  Board,
President,  Chief Executive  Officer and a director of Abraxas since 1977. Since
May 1996,  Mr. Watson has also served as Chairman of the Board and a director of
Grey Wolf.  In November  1996,  Mr.  Watson was  elected  Chairman of the Board,
President and as a director of Canadian Abraxas. In January 1999, Mr. Watson was
elected  Chairman  of the Board and  director  of New  Cache.  Prior to  joining
Abraxas, Mr. Watson was employed in various petroleum engineering positions with
Tesoro  Petroleum  Corporation,  a crude oil and  natural  gas  exploration  and
production  company,  from 1972  through  1977,  and DeGolyer &  McNaughton,  an
independent petroleum engineering firm, from 1970 to 1972. Mr. Watson received a
Bachelor of Science  degree in Mechanical  Engineering  from Southern  Methodist
University  in 1972 and a Master  of  Business  Administration  degree  from the
University of Texas at San Antonio in 1974.

        Chris E. Williford,  age 48, was elected Vice  President,  Treasurer and
Chief  Financial  Officer  of Abraxas in January  1993,  and as  Executive  Vice
President and a director of Abraxas in May 1993. In November 1996, Mr. Williford
was elected Vice  President  and  Assistant  Secretary of Canadian  Abraxas.  In
January 1999, Mr. Williford was elected Assistant  Secretary of New Cache. Prior
to joining  Abraxas,  Mr.  Williford  was Chief  Financial  Officer of  American
Natural  Energy  Corporation,  a  crude  oil and  natural  gas  exploration  and
production  company,  from July 1989 to  December  1992 and  President  of Clark
Resources Corp., a crude oil and natural gas exploration and production company,
from  January  1987 to May 1989.  Mr.  Williford  received a Bachelor of Science
degree in Business Administration from Pittsburgh State University in 1973.
                                       24
<PAGE>
        Robert W. Carington,  Jr., age 37, was elected  Executive Vice President
and a director of the Company in July 1998.  Prior to joining the  Company,  Mr.
Carington  was a Managing  Director  with  Jefferies  & Company,  Inc.  Prior to
joining  Jefferies & Company,  Inc. in January  1993,  Mr.  Carington was a Vice
President at Howard, Weil, Labouisse,  Friedrichs, Inc. Prior to joining Howard,
Weil, Labouisse,  Freidrichs,  Inc., Mr. Carington was a petroleum engineer with
Unocal  Corporation  from  1983 to 1990.  Mr.  Carington  received  a degree  of
Bachelor of Science in Mechanical Engineering from Rice University in 1983 and a
Masters of Business Administration from the University of Houston in 1990.



                                     PART II


Item 5. Market for Registrant's Common Equity and Related Stockholder Matters.

Market Information

        Abraxas  Common Stock is traded on the NASDAQ Stock Market and commenced
trading on May 7, 1991. The following table sets forth certain information as to
the high and low bid  quotations  quoted  on  NASDAQ  for  1996,  1997 and 1998.
Information with respect to  over-the-counter  bid quotations  represents prices
between dealers,  does not include retail  mark-ups,  mark-downs or commissions,
and may not necessarily represent actual transactions.


               Period                                   High           Low 

        1996
               First Quarter.............................$7.75        $4.13
               Second Quarter.............................7.25         5.00
               Third Quarter..............................7.13         4.75
               Fourth Quarter............................10.50         5.75
        1997
               First Quarter............................$14.00        $8.88
               Second Quarter............................14.13        10.00
               Third Quarter.............................15.75        12.50
               Fourth Quarter............................19.50        13.88
        1998
               First Quarter............................$15.00        $7.00
               Second Quarter............................11.25         8.25
               Third Quarter............................. 9.50         5.31
               Fourth Quarter............................ 7.56         4.00

        Recently,  the  Company  received  notification  from  The NMS  that the
Company  did not meet the  minimum net  tangible  assets and "inside  bid" price
requirements for NMS listed  companies.  The Company has also been notified that
it does not meet the minimum  market value of the "public  float" for NMS listed
companies.  The Company has requested a hearing regarding the proposed delisting
of the  Company's  Common  Stock on the NMS and intends to request an  exception
from the  designated  criteria to permit  continued  inclusion of the  Company's
common stock on the NMS. No assurance  can be given that the  Company's  request
for an exception will be granted. The Company's common stock will continue to be
traded on the Nasdaq NMS until action by the Nasdaq Review Panel..

        If the Company's Common Stock is no longer traded on The Nasdaq National
Market,  the  Company  intends  to apply for  listing  its  Common  Stock on The
American  Stock  Exchange or on a regional  exchange,  such as the Boston  Stock
Exchange.  If the  Company's  Common  Stock is not  approved  for listing on The
American Stock Exchange or a regional exchange,  trading in the Company's Common
Stock would be conducted in the over-the-counter  market in the "pink sheets" or
the  electronic  bulletin  board  administered  by the National  Association  of
Securities Dealers, Inc. In such an event, the liquidity and market price of the
Company's Common Stock may be adversely  impacted.  As a result, an investor may
find it more difficult to obtain accurate stock quotations.
                                       25
<PAGE>
Holders

        As of March 22,  1999  Abraxas  had  6,330,426  shares  of common  stock
outstanding and had approximately 1,650 stockholders of record.

Dividends

        Abraxas has not paid any cash  dividends  on its Common  Stock and it is
not presently determinable when, if ever, Abraxas will pay cash dividends in the
future.  The  Indentures  prohibit  the  payment  of cash  dividends  and  stock
dividends on the  Company's  Common  Stock.  See  "Management's  Discussion  and
Analysis of  Financial  Condition  and  Results of  Operations  - Liquidity  and
Capital Resources".


                                       26
<PAGE>





Item 6. Selected Financial Data

        The following  selected financial data are derived from the consolidated
financial statements of Abraxas. The data should be read in conjunction with the
Consolidated  Financial  Statements of the Company and Notes thereto,  and other
financial information included herein. See "Financial Statements."
<TABLE>
<CAPTION>

                                                         Year Ended December 31,
                                          ------------------------------------------------------
                                            1998        1997       1996        1995       1994
                                          --------   --------    --------     --------  --------
                                                   (In thousands except per share data)
<S>                                       <C>        <C>         <C>          <C>       <C>    
Total revenue                             $ 60,804   $ 70,931    $ 26,653     $13,817   $11,349
Income (loss) from continuing operations  $(83,960)  $ (6,485)   $  1,940     $(1,208)  $   113
Income (loss) per common share  from
  continuing operations                   $ (13.26)  $  (1.11)   $    .23     $  (.34)  $   .02
Weighted average shares outstanding          6,331      6,025       6,794       4,635     4,310
Total assets                              $291,498   $338,528    $304,842     $85,067   $75,361
Long-term debt                            $299,698   $248,617    $215,032     $41,601   $41,296
Total shareholders' equity (deficit)      $(63,522)  $ 26,813    $ 35,656     $37,062   $28,502

</TABLE>

Item 7. Management's  Discussion And Analysis Of Financial Condition And Results
Of Operations

        The following is a discussion of the  Company's  consolidated  financial
condition,  results  of  operations,   liquidity  and  capital  resources.  This
discussion  should  be read  in  conjunction  with  the  Consolidated  Financial
Statements of the Company and the Notes thereto. See "Financial Statements".

Results of Operations

        The factors which most  significantly  affect the  Company's  results of
operations  are (1) the sales  prices of crude  oil,  natural  gas  liquids  and
natural  gas,  (2) the level of total  sales  volumes of crude oil,  natural gas
liquids and natural gas, (3) the level of and interest  rates on borrowings  and
(4) the level and success of exploration and development activity.

        Selected   Operating  Data.  The  following  table  sets  forth  certain
operating data of the Company for the periods presented:


                                                Years Ended December 31,
                                      -----------------------------------------
                                           (dollars in thousands, except
                                                  per unit data)

                                            1998         1997         1996
                                       ------------- ------------ ------------
Operating revenue:
  Crude oil sales                         $    9,948   $   17,453   $    8,864
  NGLs sales                                   5,905       10,668        4,359
  Natural gas sales                           38,410       37,705       12,526
  Gas Processing revenue                       3,159        3,568          600
  Other                                        2,663        1,537          304
                                        ============= ============ ============
Total operating revenue                      $60,084   $   70,931   $   26,653
                                        ============= ============ ============

Operating income (loss)                   $  (56,500)  $   15,150   $    8,826

Crude oil production (MBbls)                   728.6        936.7        425.2
NGLs production (MBbls)                        867.4        992.3        299.5
Natural gas production (MMcf)               24,929.9     21,050.0      6,350.0

Average crude oil sales price (per Bbl)   $    13.65   $    18.63   $    20.85
Average NGLs sales price (per Bbl)        $     6.81   $    10.75   $    14.55
Average natural gas sales price (per Mcf) $     1.54   $     1.79   $     1.97

                                       27
<PAGE>

Comparison of Year Ended December 31, 1998 to Year Ended December 31, 1997

        Operating  Revenue.  During the year ended December 31, 1998,  operating
revenue from crude oil,  natural gas and natural gas liquids sales,  and natural
gas processing revenues decreased by $12.0 million from $69.4 million in 1997 to
$57.4 million in 1998, of which $11.8  million was  attributable  to the Wyoming
Properties.  This decrease was primarily  attributable to a decline in commodity
prices.  Production  volumes increased from 32,624 MMcfe in 1997 to 34,506 MMcfe
for the year ended December 1998, of which 8,609 MMcfe were  attributable to the
Wyoming Properties. Crude oil and natural gas liquids sales volumes decreased by
17.2% from 1,930 MBbls in 1997 to 1,596 MBbls during 1998, and natural gas sales
volumes  increased  by 18.4%  from  21.1  Bcf in 1997 to 24.9  Bcf in 1998.  The
increase in natural gas sales volumes was  attributable to increased  production
attributable  to the  Company's  ongoing  development  program on  existing  and
acquired properties. Crude oil sales volumes decreased 22.2% to 729 MBbls during
1998 from 937 MBbls in 1997 due primarily to the Company's decreased emphasis on
crude oil development  projects during 1998 because of the continuing decline in
crude oil prices. Natural gas liquids sales volumes decreased 12.6% to 867 MBbls
in 1998 from 992 MBbls in 1997. Approximately 66 MBbls of the decline in natural
gas  liquids  was  attributable  to the loss of  production  from the  Company's
Wyoming  Properties.  In the ten and one-half  months that the Company owned the
Wyoming  Properties  during 1998,  they  contributed  89 MBbls of crude oil, 454
MBbls of natural  gas liquids  and 5.4 Bcf of natural  gas  production.  Average
sales prices in 1998 were $13.65 per Bbl of crude oil,  $6.81 per Bbl of natural
gas liquids and $1.54 per Mcf of natural gas compared to $18.63 per Bbl of crude
oil,  $10.75 per Bbl of natural  gas liquids and $1.79 per Mcf of natural gas in
1997.  The Company  also had gas  processing  revenue of $3.1 million in 1998 as
compared to $3.6 million in 1997.

        Lease Operating Expense. Lease operating expense ("LOE") and natural gas
processing costs increased by $2.0 million from $16.1 million for the year ended
December  31, 1997 to $18.1  million for the same period of 1998,  of which $2.0
million  was  attributable  to the  Wyoming  Properties.  The  increase  was due
primarily to the greater number of wells owned by the Company for the year ended
December 31, 1998  compared to the year ended  December 31, 1997.  The Company's
LOE on a per Mcfe  basis for 1998 was $0.49  per Mcfe as  compared  to $0.46 per
Mcfe in 1997.  Natural gas processing cost remained  constant at $1.2 million in
1998 as compared to $1.2 million in 1997.

        G&A Expense.  G&A expense increased from $4.2 million for the year ended
December  31, 1997 to $5.3 million for the year ended  December  31, 1998,  as a
result  of the  Company's  hiring  additional  staff.  The  sale of the  Wyoming
Properties  will not have a material  effect on G&A expense.  The  Company's G&A
expense  on a per Mcfe  basis was $0.16 per Mcfe in 1998  compared  to $0.13 per
Mcfe for 1997.

        DD&A  Expense.  Due to the  increase  in sales  volumes of crude oil and
natural gas, depreciation, depletion and amortization ("DD&A") expense increased
by $600,000  from $30.6  million for the year ended  December  31, 1997 to $31.2
million  for the year  ended  December  31,  1998,  of which  $3.4  million  was
attributable to the Wyoming Properties. The Company's DD&A expense on a per Mcfe
basis for 1998 was $0.90 per Mcfe as compared to $0.94 per Mcfe in 1997.

        Interest Expense and Preferred Dividends. Interest expense and preferred
dividends  increased by $6.2 million from $24.6 million to $30.8 million for the
year end December 31, 1998 compared to 1997.  This increase was  attributable to
inc