-----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,
 N4HnKmg8Nx8EYP15yXZRKUCBC85Zncp9xyyjX5JRI0KVM8b+NQmQ/6k4ONIMnpPZ
 XAEAuY0ta4J8sUBnYzqCAw==

<SEC-DOCUMENT>0000867665-05-000030.txt : 20050329
<SEC-HEADER>0000867665-05-000030.hdr.sgml : 20050329
<ACCEPTANCE-DATETIME>20050329163938
ACCESSION NUMBER:		0000867665-05-000030
CONFORMED SUBMISSION TYPE:	10-K
PUBLIC DOCUMENT COUNT:		8
CONFORMED PERIOD OF REPORT:	20041231
FILED AS OF DATE:		20050329
DATE AS OF CHANGE:		20050329

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:		1934 Act
		SEC FILE NUMBER:	001-16071
		FILM NUMBER:		05710124

	BUSINESS ADDRESS:	
		STREET 1:		500 N LOOP 1604 E 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
<FILENAME>apb10k2004.txt
<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, 2004

[ ]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:
                     Common Stock, par value $.01 per share

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

     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. [ X ]

     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Act) [ ] Yes [X] No


     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 June 30,
2004,  based  upon the  closing  per  share  price of  $1.66  was  approximately
$53,719,000 on such date.

     The number of shares of the registrant's  common stock, par value $0.01 per
share,  outstanding  as of  March  18,  2005  was  36,813,758  shares  of  which
32,715,439 shares were held by non-affiliates.


                                       1
<PAGE>
Documents  Incorporated  by  Reference:   Portions  of  the  registrant's  Proxy
Statement relating to the 2005 Annual Meeting of Shareholders to be held on June
1, 2005 have been incorporated by reference herein (Part III).



                                       2
<PAGE>
<TABLE>
<CAPTION>

                          ABRAXAS PETROLEUM CORPORATION
                                    FORM 10-K
                                TABLE OF CONTENTS
                                     PART I
<S>                                                                                                  <C>
                                                                                                     Page

Item 1.  Business.......................................................................................5
          General.......................................................................................6
          Markets and Customers.........................................................................7
          Risk Factors..................................................................................8
          Regulation of  Natural Gas and Crude Oil Activities..........................................14
          Environmental Matters  ......................................................................16
          Title to Properties..........................................................................17
          Employees....................................................................................17

Item 2.  Properties....................................................................................18
          Primary Operating Areas......................................................................18
          Exploratory and Developmental Acreage........................................................18
          Productive Wells.............................................................................19
          Reserves Information.........................................................................19
          Crude Oil, Natural Gas Liquids and Natural Gas Production and Sales Prices ..................21
          Drilling Activities..........................................................................21
          Office Facilities............................................................................22
          Other Properties.............................................................................22

Item 3.   Legal Proceedings............................................................................23

Item 4.   Submission of Matters to a Vote of Security Holders..........................................23

Item 4A.  Executive Officers of Abraxas................................................................23


                                     PART II

Item 5.   Market for Registrant's Common Equity, Related Stockholder Matters and Issuer
          Purchases of Equity Securities...............................................................24
          Market Information...........................................................................24
          Holders......................................................................................24
          Dividends....................................................................................24
          Recent Sales of Unregistered Securities......................................................24

Item 6.   Selected Financial Data......................................................................25

Item 7.   Management's Discussion and Analysis of Financial Condition and Results of Operations........26
          General......................................................................................26
          Results of Operations........................................................................28
          Liquidity and Capital Resources..............................................................32
          Critical Accounting Policies.................................................................41
          New Accounting Pronouncements................................................................43

Item 7A.  Quantitative and Qualitative Disclosures about Market Risk...................................43

Item 8.   Financial Statements and Supplementary Data..................................................44

Item 9.   Changes in and Disagreements with Accountants
          on Accounting and Financial Disclosure.......................................................44

                                       3
<PAGE>

Item 9A.   Controls and Procedures.....................................................................45

Item 9B.  Other Information............................................................................45
                                    PART III

Item 10.  Directors and Executive Officers of the Registrant  .........................................45

Item 11.  Executive Compensation.......................................................................45

Item 12.  Security Ownership of Certain Beneficial Owners and Management and
           Related Stockholder Matters.................................................................45

Item 13.  Certain Relationships and Related Transactions...............................................45

Item 14.  Principal Accounting  Fees and Services .....................................................46

                                     PART IV

Item 15.  Exhibits, Financial Statement Schedules......................................................46


           SIGNATURES..................................................................................50

</TABLE>


                                       4
<PAGE>


                           FORWARD-LOOKING INFORMATION

     We make forward-looking  statements throughout this document.  Whenever you
read a statement  that is not simply a  statement  of  historical  fact (such as
statements  including words like "believe",  "expect",  "anticipate",  "intend",
"plan", "seek", "estimate",  "could", "potentially" or similar expressions), you
must  remember  that  these  are  forward  looking  statements,   and  that  our
expectations may not be correct, even though we believe they are reasonable. The
forward-looking  information  contained in this document is generally located in
the material set forth under the headings "Summary" "Risk Factors",  "Business",
and "Management's  Discussion and Analysis of Financial Condition and Results of
Operations" but may be found in other locations as well.  These  forward-looking
statements  generally  relate to our plans and objectives for future  operations
and are based upon our  management's  reasonable  estimates of future results or
trends.  The factors that may affect our  expectations  regarding our operations
include, among others, the following:

     o   our high debt level;

     o   our success in development, exploitation and exploration activities;

     o   our ability to make planned capital expenditures;

     o   declines in our production of natural gas and crude oil;

     o   prices for natural gas and crude oil;

     o   our ability to raise equity capital or incur additional indebtedness;

     o   political  and  economic   conditions   in  oil  producing   countries,
         especially those in the Middle East;

     o   prices and availability of alternative fuels;

     o   our restrictive debt covenants;

     o   our acquisition and divestiture activities;

     o   results of our hedging activities; and

     o   other factors discussed elsewhere in this report.

                                     PART I

Item 1. Business


     As part of a series of  restructuring  transactions  approved  in 2004,  we
adopted  a  plan  to  dispose  of our  operations  and  interest  in  Grey  Wolf
Exploration  Inc.("Grey  Wolf"), a wholly-owned  Canadian  subsidiary of Abraxas
Petroleum  Corporation.  In February 2005 Grey Wolf closed on an initial  public
offering ("IPO")  resulting in our substantial  divestiture of our capital stock
in Grey Wolf. As a result of the disposal of Grey Wolf the results of operations
of Grey Wolf are reflected in our Financial  Statements  and in this document as
"Discontinued  Operations"  and our remaining  operations are referred to in our
Financial  Statements  and  in  this  document  as  "Continuing  Operations"  or
"Continued  Operations".   Unless  otherwise  noted,  all  disclosures  are  for
continuing operations. See Notes 2 and 3 to the financial statements in Item 8.

     In this report,  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.  A 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.  MMBtu means
million  British  Thermal  Units.  The term Bbl means one barrel of crude oil or


                                       5
<PAGE>

natural gas liquids and MBbls is used to designate one thousand barrels of crude
oil or natural gas liquids.

General

     We are an independent  energy company  primarily engaged in the development
and production of natural gas and crude oil. Historically, we have grown through
the  acquisition  and  subsequent  development  and  exploitation  of  producing
properties,  principally  through the  redevelopment of old fields utilizing new
technologies  such as modern log analysis and reservoir  modeling  techniques as
well as 3-D  seismic  surveys  and  horizontal  drilling.  As a result  of these
activities,  we  believe  that  we  have a  substantial  inventory  of low  risk
development opportunities,  which provide a basis for significant production and
reserve  increases.  In addition,  we intend to expand upon our exploitation and
development  activities with complementary low risk exploration  projects in our
core areas of operation.

     Our core areas of  operation  are in south and west Texas and east  central
Wyoming.  Our  current  producing  properties  are  typically  characterized  by
long-lived reserves,  established production profiles and an emphasis on natural
gas At December 31, 2004,  we owned  interests in 93,341 gross acres (81,748 net
acres)  applicable  to  our  continuing  operations,   and  operated  properties
accounting for approximately 95% of our PV-10,  affording us substantial control
over the timing  and  incurrence  of  operating  and  capital  expenditures.  At
December  31,  2004  estimated  total  proved  reserves  were  93.7 Bcfe with an
aggregate PV-10 of $149.0 million. We participated in the drilling of 4 gross (4
net) wells with 3 gross (3 net) wells being successful. We invested $9.3 million
in capital spending on these activities during 2004.

     We believe that our high  quality  asset base,  high degree of  operational
control and large inventory of drilling projects positions us for future growth.
Our  properties  are  concentrated  in  locations  that  facilitate  substantial
economies of scale in drilling and production operations and efficient reservoir
management  practices.  In addition, we have 47 proved undeveloped locations and
have identified over 100 drilling and recompletion opportunities on our existing
acreage,  the  successful  development  of which we believe could  significantly
increase our daily production and proved reserves.

     In January 2003, we completed a series of transactions,  which we sometimes
refer to as the January 2003 financial restructuring, including the sale of most
of our  Canadian  producing  properties  and the  issuance by Abraxas of 11 1/2%
secured  notes due 2007.  The terms of those  notes  limited our ability to make
capital  expenditures  exceeding $10 million per year,  which caused us to put a
priority on those projects which allowed us to maintain our leasehold  positions
and comply with drilling requirements on non-operated properties, rather than on
those  opportunities which we believed had the greatest potential for increasing
our production and reserves.

     On October 28,  2004,  in order to provide us with greater  flexibility  in
conducting our business,  including  increasing  capital spending and exploiting
our additional  drilling  opportunities,  we refinanced all of our then existing
indebtedness by redeeming our 11 1/2% secured notes due 2007 and terminating our
previous credit facility with the net proceeds from:

     o   the private  issuance of $125.0 million  aggregate  principal amount of
         the Floating Rate Senior Secured Notes due 2009, Series A;

     o   the proceeds of our $25.0 million  second lien  increasing  rate bridge
         loan; and

     o   the payment to us by Grey Wolf of $35.0  million  from the  proceeds of
         Grey Wolf's $35.0 million term loan.

     Interest  on the bridge loan  currently  accrues at a rate of 12% per annum
until  October 28, 2005,  and will be payable  monthly in cash.  Interest on the
Bridge  Loan  will  thereafter  accrue at a rate of 15% per  annum,  and will be
payable in-kind.  Subject to earlier  termination  rights and events of default,
the bridge  loan's  stated  maturity  date is October 28,  2010.  We  originally
borrowed the full $25 million  under the bridge  loan,  but paid down the bridge
loan to  approximately  $5.4 million in February 2005 with the proceeds from the
sale of secondary  shares  offered by us in  connection  with the Grey Wolf IPO,
described below.

                                       6
<PAGE>

     Until the Grey Wolf term loan was re-paid in full with the  proceeds of the
Grey Wolf IPO completed in February  2005, as described  below,  interest on the
term loan accrued at the prime rate announced by the term loan's  administrative
agent plus 6.25%.  Such  interest  was payable  quarterly in cash with the first
interest  payment  having  been made on  January  1,  2005.  Subject  to earlier
termination  rights  and events of  default,  the Grey Wolf term loan would have
matured on October 29, 2009.

     As a part of the October 2004 refinancing, we also entered into a new $15.0
million senior secured revolving credit facility,  under which we currently have
availability  of  approximately  $13.0  million.  Our new credit  facility has a
maximum commitment of $15 million, which includes a $2.5 million subfacility for
letters of credit.  Availability  under the new credit  facility is subject to a
borrowing base  consistent  with normal and customary  natural gas and crude oil
lending  transactions.  Outstanding  amounts under the new credit  facility bear
interest at the prime rate announced by Wells Fargo Bank,  National  Association
plus 1.00%. Subject to earlier termination rights and events of default, the new
credit facility's stated maturity date is October 28, 2008.

     In February  2005, we completed an exchange offer pursuant to which all the
Floating  Rate  Senior  Secured  Notes due  2009,  Series A were  exchanged  for
Floating Rate Senior Secured Notes due 2009,  Series B. These new notes continue
to accrue  interest  from the date of issuance at a per annum  floating  rate of
6-month LIBOR plus 7.50%.  The initial interest rate on these new notes is 9.72%
per  annum.  The  interest  rate  will  reset  semi-annually  on each June 1 and
December  1,   commencing  on  June  1,  2005.   Interest  is  payable  in  cash
semi-annually  in arrears on June 1 and December 1 of each year,  commencing  on
June 1, 2005.

     Also as  part of the  restructuring  plan  in  2004 we  approved  a plan to
dispose of our operations and interest in Grey Wolf. In February 2005, Grey Wolf
closed on an  initial  public  offering  ("IPO")  resulting  in our  substantial
divestiture of our capital stock in Grey Wolf. Net proceeds of approximately $37
million  from the  offering by Grey Wolf of  treasury  shares were used to repay
Grey Wolf's term loan in its entirety and eliminate its working capital deficit.
Net proceeds of  approximately  $20 million from the secondary  share offered by
Abraxas  were used to reduce the  amount  outstanding  under its bridge  loan to
approximately $5.4 million.

     On March 24, 2005, we were advised of the underwriter's  intent to exercise
3.5 million of the over allotment shares. Closing for this exercise is scheduled
for March 31,2005 and will provide  approximately $7.5 million that Abraxas will
utilize  to payoff the  remaining  balance of its  Bridge  Loan.  The  remaining
proceeds  of  approximately  $2 million  will be used to pay down our  revolving
credit facility to, effectively, zero.

Markets and Customers

     The revenue generated by our operations is highly dependent upon the prices
of, and demand  for,  natural gas and crude oil.  Historically,  the markets for
natural  gas and crude oil have been  volatile  and are likely to continue to be
volatile in the future.  The prices we receive for our natural gas and crude oil
production  are  subject to wide  fluctuations  and depend on  numerous  factors
beyond our control  including  seasonality,  the  condition of the United States
economy  (particularly the  manufacturing  sector),  foreign imports,  political
conditions in other crude 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 natural gas and
crude oil have had,  and could  have in the  future,  an  adverse  effect on the
carrying value of our proved  reserves and our revenue,  profitability  and cash
flow from operations. You should read the discussion under "Risk Factors - Risks
Relating to Our Industry -- Market  conditions for natural gas and crude oil and
particularly  volatility of prices for natural gas and crude oil could adversely
affect our revenues,  cash flows,  profitability  and Growth" and  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Critical  Accounting  Policies" for more information  relating to the effects of
decreases in natural gas and crude oil prices on us.

     Substantially  all of our  natural  gas and  crude  oil is sold at  current
market prices under  short-term  arrangements,  as is customary in the industry.
During  the  year  ended  December  31,  2004  two   purchasers   accounted  for
approximately  64% of our natural gas and crude oil sales. We believe that there


                                       7
<PAGE>

are numerous other companies available to purchase our natural gas and crude oil
and that the loss of one or more of these purchasers would not materially affect
our ability to sell natural gas and crude oil.


Risk Factors

Risks Related to Our Business

     We have a highly leveraged  capital  structure,  which limits our operating
     and financial flexibility.

         We have a highly leveraged capital  structure.  We currently have total
indebtedness,  including the notes, of approximately $126 million,  all of which
is secured indebtedness.

         Our highly  leveraged  capital  structure  will have several  important
effects on our future operations, including:

         o    A  substantial  amount of our cash flow  from  operations  will be
              required  to service our  indebtedness  (including  cash  interest
              payments  on the  notes),  which will  reduce the funds that would
              otherwise be available for operations,  capital  expenditures  and
              expansion opportunities, including developing our properties;

         o    The covenants  contained in our new revolving  credit facility and
              bridge loan require us to meet certain  financial tests and comply
              with certain other restrictions,  including limitations on capital
              expenditures.  These  restrictions,  together  with  those  in the
              indenture  governing  the new  notes,  may  limit our  ability  to
              undertake  certain  activities  and  respond  to  changes  in  our
              business and our industry;

         o    Our debt  level  may  impair  our  ability  to  obtain  additional
              capital, through equity offerings or debt financings,  for working
              capital, capital expenditures, or refinancing of indebtdness;

         o    Our debt level makes us more vulnerable to economic  downturns and
              adverse  developments  in our  industry  (especially  declines  in
              natural gas and crude oil prices) and the economy in general; and

         o    The notes and the new  revolving  credit  facility  are subject to
              variable interest rates which makes us vulnerable to interest rate
              increases.

     We may not be able to fund the substantial  capital  expenditures that will
     be required for us to increase our reserves and our production.

         We are required to make substantial capital expenditures to develop our
existing reserves and to discover new reserves.  Historically,  we have financed
our capital  expenditures  primarily with cash flow from operations,  borrowings
under  credit  facilities  and sales of producing  properties,  and we expect to
continue to do so in the future; however, we cannot assure you that we will have
sufficient capital resources in the future to finance our capital expenditures.

         Volatility  in  natural  gas and crude oil  prices,  the  timing of our
drilling  program  and our  drilling  results  will  affect  our cash  flow from
operations. Lower prices and/or lower production will also decrease revenues and
cash flow, thus reducing the amount of financial resources available to meet our
capital  requirements,  including  reducing  the amount  available to pursue our
drilling opportunities.  If our cash flow from operations does not increase as a
result of our planned  capital  expenditures,  a greater  percentage of our cash
flow from operations will be required for debt service  (including cash interest
payments on the notes) and our planned capital expenditures would, by necessity,
be decreased.

         The  borrowing  base under the new  revolving  credit  facility will be
determined  from time to time by our lenders , consistent  with their  customary
natural gas and crude oil lending  practices.  Reductions  in  estimates  of our
natural gas and crude oil reserves  could result in a reduction in our borrowing
base, which would reduce the amount of financial  resources  available under the
new revolving credit facility to meet our capital requirements. Such a reduction


                                       8
<PAGE>

could be the result of lower commodity prices or production,  inability to drill
or unfavorable  drilling  results,  changes in natural gas and crude oil reserve
engineering,  the lenders'  inability to agree to an adequate  borrowing base or
adverse changes in the lenders' practices regarding estimation of reserves.

         If cash flow from  operations  or our  borrowing  base decrease for any
reason, our ability to undertake  exploitation and development  activities could
be adversely  affected.  As a result,  our ability to replace  production may be
limited.  In addition,  if the  borrowing  base under our new  revolving  credit
facility is reduced, we would be required to reduce our borrowings under the new
revolving  credit  facility so that such  borrowings do not exceed the borrowing
base.  This could further reduce the cash  available to us for capital  spending
and, if we did not have sufficient  capital to reduce our borrowing level, could
cause us to default under the new revolving credit  facility,  the notes and the
bridge loan.

         We have sold  producing  properties  to provide us with  liquidity  and
capital resources in the past and may do so in the future.  After any such sale,
we would expect to utilize the proceeds to drill new wells. If we cannot replace
the production  lost from  properties  sold with production from new properties,
our cash flow  from  operations  will  likely  decrease  which,  in turn,  would
decrease the amount of cash  available for debt service and  additional  capital
spending.


     We may be unable to acquire or develop additional  reserves,  in which case
     our  results of  operations  and  financial  condition  would be  adversely
     affected.

         Our future  natural gas and crude oil  production,  and  therefore  our
success,  is highly  dependent  upon our  ability to find,  acquire  and develop
additional reserves that are profitable to produce.  The rate of production from
our natural gas and crude oil properties and our proved reserves will decline as
our reserves are produced  unless we acquire  additional  properties  containing
proved reserves,  conduct successful development and exploitation activities or,
through engineering studies,  identify additional behind-pipe zones or secondary
recovery reserves.  We cannot assure you that our exploration,  exploitation and
development activities will result in increases in our proved reserves. While we
have had some  success in pursuing  these  activities,  we have not been able to
fully  replace the  production  volumes  lost from  natural  field  declines and
property  sales.  As our  proved  reserves,  and  consequently  our  production,
decline, our cash flow from operations and the amount that we are able to borrow
under  the new  revolving  credit  facility  will  also  decline.  In  addition,
approximately  49% of our total  estimated  proved reserves at December 31, 2004
were undeveloped.  By their nature,  estimates of undeveloped  reserves are less
certain. Recovery of such reserves will require significant capital expenditures
and successful drilling operations.

         Prior to the January 2003  financial  restructuring,  we  implemented a
number of measures to conserve our cash  resources,  including  postponement  of
drilling projects. While these measures helped conserve our cash resources, they
also limited our ability to replenish our depleting reserves.  While the 11 1/2%
secured notes due 2007 were outstanding,  we also postponed drilling projects as
a result of the capital  spending  limitations that existed in those notes. As a
result, our current producing  properties have continued to deplete, and we have
not been able to drill new wells at a rate  that we would  have  desired  in the
absence of these limitations. The terms of the new revolving credit facility and
the bridge loan place limits on our capital expenditures,  which could limit our
ability to replenish our reserves and increase production.

     Restrictive  debt  covenants  could  limit our  growth  and our  ability to
     finance  our  operations,  fund our  capital  needs,  respond  to  changing
     conditions and engage in other business  activities that may be in our best
     interests.

         The new  revolving  credit  facility,  bridge  loan  and the  indenture
governing the notes contain a number of significant  covenants that, among other
things, limit our ability to:

         o     Incur or  guarantee  additional  indebtedness  and issue  certain
               types of preferred stock or redeemable stock;

         o     transfer or sell assets;

         o     create liens on assets;

                                       9
<PAGE>

         o     pay  dividends or make other  distributions  on capital  stock or
               make other restricted payments, including repurchasing, redeeming
               or retiring capital stock or subordinated  debt or making certain
               investments or acquisitions;

         o     engage in transactions with affiliates;

         o     guarantee other indebtedness;

         o     make any change in the principal nature of our business;

         o     prepay,  redeem,  purchase or otherwise acquire any of our or our
               restricted subsidiaries' indebtedness;

         o     permit a change of control;

         o     directly or indirectly make or acquire any investment;

         o     cause a restricted subsidiary to issue or sell our capital stock;
               and

         o     consolidate,  merge or transfer all or  substantially  all of the
               consolidated assets of Abraxas and our restricted subsidiaries.

         In addition,  the new revolving credit facility and bridge loan require
us to maintain  compliance with specified  financial  ratios and satisfy certain
financial condition tests. Our ability to comply with these ratios and financial
condition  tests may be affected  by events  beyond our  control,  and we cannot
assure you that we will meet these ratios and financial  condition tests.  These
financial  ratio  restrictions  and  financial  condition  tests could limit our
ability to obtain future financings, make needed capital expenditures, withstand
a future downturn in our business or the economy in general or otherwise conduct
necessary or desirable corporate activities.

         A breach of any of these  covenants or our inability to comply with the
required financial ratios or financial condition tests could result in a default
under the new  revolving  credit  facility  and  bridge  loan and the  notes.  A
default,  if not  cured or  waived,  could  result  in all of our  indebtedness,
including the notes, becoming immediately due and payable. If that should occur,
we may not be able  to pay all  such  debt  or to  borrow  sufficient  funds  to
refinance it. Even if new financing were then available,  it may not be on terms
that  are  acceptable  to us.  See  "Management's  Discussion  and  Analysis  of
Financial Condition and Results of Operations--Long-Term Indebtedness."

     The marketability of our production  depends largely upon the availability,
     proximity  and capacity of natural gas  gathering  systems,  pipelines  and
     processing facilities.

         The marketability of our production depends in part upon processing and
transportation  facilities.  Transportation  space on such gathering systems and
pipelines is  occasionally  limited and at times  unavailable  due to repairs or
improvements  being made to such  facilities or due to such space being utilized
by other  companies  with  priority  transportation  agreements.  Our  access to
transportation options can also be affected by U.S. Federal and state regulation
of natural gas and crude oil production  and  transportation,  general  economic
conditions and changes in supply and demand.  These factors and the availability
of markets are beyond our control.  If market factors  dramatically  change, the
financial  impact on us could be substantial and adversely affect our ability to
produce and market natural gas and crude oil.

     Hedging transactions have in the past and may in the future impact our cash
     flow from operations.

         We enter  into  hedging  arrangements  from time to time to reduce  our
exposure to fluctuations in natural gas and crude oil prices and to achieve more
predictable  cash flow. In 2002 and 2003, we  experienced  hedging costs of $1.5
million  and  $842,000,  respectively;  resulting  from the  price  ceilings  we
established being exceeded by the index prices.  For the year ended December 31,
2004 we  recognized a gain from hedging  activities of  approximately  $118,000.
Currently,  we believe our hedging arrangements,  which are in the form of price


                                       10
<PAGE>

floors,  do not expose us to significant  financial  risk.  Although our hedging
activities  may limit our  exposure  to  declines  in natural  gas and crude oil
prices, such activities may also limit and have in the past limited,  additional
revenues from increases in natural gas and crude oil prices.

     We cannot assure you that the hedging transactions we have entered into, or
     will enter into,  will  adequately  protect us from  financial  loss due to
     circumstances such as:

         o    highly volatile natural gas and crude oil prices;

         o    our production being less than expected; or

         o    a counterparty  to one of our hedging  transactions  defaulting on
              our contractual obligations.

         We have experienced recurring significant operating losses.

         We recorded net losses from continuing  operations for 2002 and 2003 of
$55.2 million and $14.1 million, respectively.

     Lower  natural  gas and  crude  oil  prices  increase  the risk of  ceiling
     limitation write-downs.

         We use the full cost  method to account  for our  natural gas and crude
oil operations.  Accordingly, we capitalize the cost to acquire, explore for and
develop natural gas and crude oil properties.  Under full cost accounting rules,
the net capitalized  cost of natural gas and crude oil properties may not exceed
a "ceiling limit" which is based upon the present value of estimated  future net
cash flows from proved reserves,  discounted at 10%. If net capitalized costs of
natural gas and crude oil properties  exceed the ceiling  limit,  we must charge
the  amount of the  excess to  earnings.  This is called a  "ceiling  limitation
write-down."  This charge does not impact cash flow from  operating  activities,
but does reduce our stockholders' equity and earnings.  The risk that we will be
required  to  write-down  the  carrying  value  of  natural  gas and  crude  oil
properties increases when natural gas and crude oil prices are low. In addition,
write-downs may occur if we experience  substantial  downward adjustments to our
estimated proved reserves. An expense recorded in one period may not be reversed
in a subsequent  period even though higher  natural gas and crude oil prices may
have increased the ceiling applicable to the subsequent period.

         We have incurred ceiling limitation write-downs in the past. At June
30, 2002, for example, we recorded a ceiling limitation write-down of $28.2
million. We cannot assure you that we will not experience additional ceiling
limitation write-downs in the future.

     Use of our net operating loss carryforwards may be limited.

         At December  31,  2004,  we had,  subject to the  limitation  discussed
below, $184.0 million of net operating loss carryforwards for U.S. tax purposes.
These loss carryforwards will expire through 2022 if not utilized.  In addition,
as to a portion of the U.S. net operating loss carryforwards, the amount of such
carryforwards  that we can use annually is limited under U.S. tax law. Moreover,
uncertainties  exist  as  to  the  future  utilization  of  the  operating  loss
carryforwards  under the  criteria  set forth  under  FASB  Statement  No.  109.
Therefore,  we have established a valuation allowance of $73.2 million and $73.0
million for deferred tax assets at December 31, 2003 and 2004, respectively.

     We depend on our  Chairman,  President and CEO and the loss of his services
     could have an adverse effect on our operations.

         We depend to a large extent on Robert L. G. Watson, our Chairman of the
Board,  President and Chief Executive  Officer,  for our management and business
and financial contacts.  Mr. Watson may terminate his employment  agreement with
us at any time on 30 days notice,  but, if he terminates without cause, he would
not be  entitled  to the  severance  benefits  provided  under the terms of that
agreement.  Mr. Watson is not precluded from working for, with or on behalf of a
competitor  upon  termination of his  employment  with us. If Mr. Watson were no
longer able or willing to act as our  Chairman,  the loss of his services  could
have an adverse effect on our  operations.  In addition,  in connection with the
Grey Wolf IPO,  Abraxas,  Grey Wolf and Mr.  Watson agreed that Mr. Watson would
continue to serve as Chief  Executive  Officer and  President for Abraxas and as
the Chief Executive  Officer for Grey Wolf, with Mr. Watson devoting  two-thirds


                                       11
<PAGE>

of his time to his  positions  and duties with Abraxas and one-third of his time
to his position  and duties with Grey Wolf.

Risks Related to Our Industry

     We may not find  any  commercially  productive  natural  gas or  crude  oil
     reservoirs.

         We cannot  assure you that the new wells we drill will be productive or
that we will recover all or any portion of our capital investment.  Drilling for
natural  gas and crude  oil may be  unprofitable.  Dry holes and wells  that are
productive but do not produce sufficient net revenues after drilling,  operating
and other costs are unprofitable.  The inherent risk of not finding commercially
productive  reservoirs  will be  compounded  by the fact  that 49% of our  total
estimated  proved  reserves at  December  31,  2004 were  undeveloped.  By their
nature,  estimates of  undeveloped  reserves are less certain.  Recovery of such
reserves will require significant  capital  expenditures and successful drilling
operations.  In addition,  our  properties  may be  susceptible to drainage from
production by other operations on adjacent properties.  If the volume of natural
gas and crude oil we  produce  decreases,  our cash  flow from  operations  will
decrease.

     We operate in a highly competitive  industry which may adversely affect our
     operations,  including our ability to secure drilling  equipment to service
     our core areas.

         We operate in a highly competitive environment. The principal resources
necessary for the  exploration  and  production of natural gas and crude oil are
leasehold  prospects  under  which  natural  gas and crude oil  reserves  may be
discovered, drilling rigs and related equipment to explore for such reserves and
knowledgeable  personnel  to conduct  all  phases of  natural  gas and crude oil
operations.  We must compete for such  resources with both major natural gas and
crude oil companies and independent  operators.  Many of these  competitors have
financial and other resources  substantially  greater than ours. In the past, we
have had difficulty  securing  drilling  equipment in certain of our core areas.
Although we believe our current  operating and financial  resources are adequate
to preclude  any  significant  disruption  of our  operations  in the  immediate
future, we cannot assure you that such materials and resources will be available
to us.

     Market conditions for natural gas and crude oil, and particularly
     volatility of prices for natural gas and crude oil, could adversely affect
     our revenue, cash flows, profitability and growth. .

         Our revenue, cash flows, profitability and future rate of growth depend
substantially  upon prevailing prices for natural gas and crude oil. Natural gas
prices affect us more than crude oil prices  because most of our  production and
reserves are natural gas.  Prices also affect the amount of cash flow  available
for capital  expenditures  and our ability to borrow  money or raise  additional
capital.  Lower prices may also make it uneconomical  for us to increase or even
continue current production levels of natural gas and crude oil.

         Prices for natural gas and crude oil are subject to large fluctuations
in response to relatively minor changes in the supply and demand for natural gas
and crude oil, market uncertainty and a variety of other factors beyond our
control, including:

         o    changes in foreign and domestic  supply and demand for natural gas
              and crude oil;

         o    political  stability  and  economic  conditions  in oil  producing
              countries,  particularly  in the Middle East;  o general  economic
              conditions.

         o    Domestic and foreign governmental regulation; and

         o    The price and availability of alternative fuel sources.

         In addition to  decreasing  our revenue and cash flow from  operations,
low or declining natural gas and crude oil prices could have additional material
adverse effects on us, such as:

                                       12
<PAGE>

         o    reducing  the overall  volume of natural gas and crude oil that we
              can produce economically

         o    reducing our borrowing base under the new credit facility; and

         o    thereby  adversely  affecting our revenue,  profitability and cash
              flow and our ability to perform our  obligations  with  respect to
              the notes; and

         o    impairing our borrowing  capacity and our ability to obtain equity
              capital.

     Estimates of our proved  reserves and future net revenue are  uncertain and
     inherently imprecise.

         The process of estimating natural gas and crude oil reserves is complex
involving  decisions and  assumptions  in the evaluating  available  geological,
geophysical,  engineering  and economic data.  Accordingly,  these estimates are
imprecise. Actual future production, natural gas and crude oil prices, revenues,
taxes,   development   expenditures,   operating   expenses  and  quantities  of
recoverable  natural gas and crude oil reserves most likely will vary from those
estimated.  Any  significant  variance  could  materially  affect the  estimated
quantities and present value of reserves set forth in this report.  In addition,
we may  adjust  estimates  of proved  reserves  to reflect  production  history,
results of exploitation  and development,  prevailing  natural gas and crude oil
prices and other factors, many of which are beyond our control.

         The estimates of our reserves are based upon various  assumptions about
future production levels, prices and costs that may not prove to be correct over
time. In particular, estimates of natural gas and crude oil reserves, future net
revenue from proved reserves and the PV-10 thereof for the natural gas and crude
oil gas  properties  described in this report are based on the  assumption  that
future natural gas and crude oil prices remain the same as crude oil and natural
gas  prices at  December  31,  2004.  The sales  prices as of such date used for
purposes of such estimates were $41.01 per Bbl of crude oil and $4.94 per Mcf of
natural gas. This compares with $31.03 per Bbl of crude oil and $5.05 per Mcf of
natural gas as of December 31, 2003.  These  estimates  also assume that we will
make future capital expenditures of approximately $45.0 million in the aggregate
through 2019, the majority  expected to be incurred from 2005 to 2008, which are
necessary to develop and realize the value of proved undeveloped reserves on our
properties.  Any significant  variance in actual results from these  assumptions
could also  materially  affect the estimated  quantity and value of reserves set
forth in this report.

         The present value of future net revenues referred to in this report may
not be the  current  market  value of our  estimated  natural  gas and crude oil
reserves.  In accordance with SEC requirements,  the estimated discounted future
net cash flows from proved  reserves are generally  based on prices and costs as
of the end of the period of the estimate.  Actual future prices and costs may be
materially  higher or lower  than the prices and costs as of the end of the year
of the  estimate.  Any changes in  consumption  by natural gas  purchasers or in
governmental  regulations  or taxation  will also affect  actual future net cash
flows.  The timing of both the production and the expenses from the  development
and production of natural gas and crude oil properties will affect the timing of
actual future net cash flows from proved  reserves and their present  value.  In
addition,  the 10% discount  factor,  which is required by the SEC to be used in
calculating  discounted  future net cash flows for  reporting  purposes,  is not
necessarily the most accurate  discount factor.  The effective  interest rate at
various times and the risks  associated with us or the natural gas and crude oil
industry in general will affect the accuracy of the 10% discount factor.

     Our  operations  are subject to numerous risks of natural gas and crude oil
     drilling and production activities.

         Our natural gas and crude oil drilling and  production  activities  are
subject to numerous  risks,  many of which are beyond our  control.  These risks
include  the risk of  fire,  explosions,  blow-outs,  pipe  failure,  abnormally
pressured formations and environmental  hazards.  Environmental  hazards include
oil spills,  natural gas leaks,  ruptures  and  discharges  of toxic  gases.  In
addition,  title  problems,  weather  conditions and mechanical  difficulties or
shortages  or delays in  delivery  of drilling  rigs and other  equipment  could
negatively  affect our  operations.  If any of these or other  similar  industry
operating risks occur, we could have substantial losses. Substantial losses also
may result  from  injury or loss of life,  severe  damage to or  destruction  of
property, clean-up responsibilities,  regulatory investigation and penalties and
suspension of  operations.  In accordance  with industry  practice,  we maintain


                                       13
<PAGE>

insurance  against some, but not all, of the risks  described  above.  We cannot
assure you that our insurance  will be adequate to cover losses or  liabilities.
Also,  we cannot  predict the  continued  availability  of  insurance at premium
levels that justify its purchase.

     Our natural gas and crude oil  operations  are subject to various  Federal,
     state and local regulations that materially affect our operations.

         Matters regulated include permits for drilling operations, drilling and
abandonment  bonds,  reports  concerning  operations,  the  spacing of wells and
unitization and pooling of properties and taxation. At various times, regulatory
agencies have imposed price controls and limitations on production.  In order to
conserve  supplies of natural gas and crude oil, these agencies have  restricted
the rates of flow of natural  gas and crude oil wells  below  actual  production
capacity. Federal, state and local laws regulate production,  handling, storage,
transportation  and  disposal  of natural  gas and crude oil,  by-products  from
natural gas and crude oil and other substances and materials produced or used in
connection with natural gas and crude oil operations.  To date, our expenditures
related  to  complying   with  these  laws  and  for   remediation  of  existing
environmental contamination have not been significant. We believe that we are in
substantial  compliance with all applicable laws and regulations.  However,  the
requirements  of such laws and  regulations  are frequently  changed.  We cannot
predict the ultimate cost of compliance with these  requirements or their effect
on our operations.

Regulation of Natural Gas and Crude Oil Activities

         The  exploration,   production  and  transportation  of  all  types  of
hydrocarbons are subject to significant governmental regulations. Our operations
are affected from time to time in varying degrees by political  developments and
federal,  state and local laws and  regulations.  In  particular,  crude oil and
natural gas  production  operations and economics are, or in the past have been,
affected by industry  specific  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 past,  maximum  selling  prices for certain  categories of crude
oil,  natural  gas,  condensate  and NGLs were  subject to  significant  federal
regulation.  At the present time,  however,  all sales of our crude oil, natural
gas,  condensate and NGLs produced under private contracts may be sold at market
prices.  Congress  could,  however,  re-enact price  controls in the future.  If
controls  that limit prices to below market  rates are  instituted,  our revenue
would be adversely affected.

     Natural Gas Regulation

         Historically, the natural gas industry as a whole has been more heavily
regulated  than  the  crude  oil  or  other  liquid  hydrocarbons  market.  Most
regulations focused on transportation  practices.  Currently, the Federal Energy
Regulatory Commission ("FERC), requires 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 natural 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
markets natural gas as a merchant,  it does so pursuant to private  contracts in
direct  competition  with  all of the  sellers,  such as us;  however,  pipeline
companies and their affiliates are not required to remain "merchants" of natural
gas, and most of the interstate  pipeline  companies  have become  "transporters
only," although many have affiliated marketers.

         Transportation  pipeline  availability  and  shipping  cost  are  major
factors  affecting the production and sale of natural gas. Our physical sales of
natural gas are affected by the actual availability,  terms and cost of pipeline
transportation.  The price and terms for access onto the pipeline transportation
systems remain subject to extensive Federal  regulation.  Although FERC does not
directly  regulate our production and marketing  activities,  it does affect how
buyers  and  sellers  gain  access  to and use of the  necessary  transportation
facilities and how we and our competitors  sell natural gas in the  marketplace.
FERC continues to review and modify its regulations regarding the transportation


                                       14
<PAGE>

of natural  gas.  For  example,  FERC has  recently  begun a broad review of its
natural gas transportation regulations, including how its regulations operate in
conjunction with state proposals for natural gas marketing  restructuring and in
the increasingly  competitive marketplace for all post-wellhead services related
to natural gas.


         In recent  years  FERC also has  pursued a number of  important  policy
initiatives which could significantly affect the marketing of natural gas in the
United States.  Most of these initiatives are intended to enhance competition in
natural gas markets.  FERC rules  encouraging  "spin  downs," or the breakout of
unregulated  gathering activities from regulated  transportation  services,  may
have the adverse  effect of increasing the cost of doing business on some in the
industry,  including us, as a result of the geographic monopolization of certain
facilities by their new, unregulated owners. As to all of FERC initiatives,  the
ongoing,  or,  in some  instances,  preliminary  and  evolving  nature  makes it
impossible  at this time to  predict  their  ultimate  impact  on our  business.
However,  we do not  believe  that  any  FERC  initiatives  will  affect  us any
differently  than  other  natural  gas  producers  and  marketers  with which we
compete.

         FERC decisions  involving onshore  facilities are 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  in  the  past  classified  as  "transmission"  may  now  be  classified  as
"gathering."  We ship  certain of our natural gas through  gathering  facilities
owned by others. Although FERC decisions create the potential for increasing the
cost of  shipping  our  natural gas on third  party  gathering  facilities,  our
shipping activities have not been materially affected by these decisions.

         In summary,  all of FERC activities  related to the  transportation  of
natural gas result in improved  opportunities to market our physical  production
to a variety  of buyers  and market  places,  while at the same time  increasing
access to pipeline  transportation and delivery services.  Additional  proposals
and proceedings  that might affect the natural gas industry in the United States
are considered from time to time by Congress,  FERC, state regulatory bodies and
the  courts.  We  cannot  predict  when or if any such  proposals  might  become
effective or their effect, if any, on our operations.  The natural gas and crude
oil  industry  historically  has been very heavily  regulated;  thus there is no
assurance that the less stringent  regulatory  approach recently pursued by FERC
and Congress will continue indefinitely into the future.

     State and Other Regulation

         All of the  jurisdictions  in which we own  producing  natural  gas and
crude oil properties  have statutory  provisions  regulating the exploration for
and production of natural gas and crude oil. These include 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.  Our  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 on an acreage basis and the density of wells which may
be  drilled  and the  unitization  or  pooling  of  natural  gas and  crude  oil
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 natural gas and crude oil 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 all of these  conservation  regulations  is to
limit the speed,  timing and amounts of crude oil and natural gas we can produce
from our wells, and to limit the number of wells or the location at which we can
drill.

         State  regulation of gathering  facilities  generally  includes various
safety,  environmental,  and in some circumstances,  non-discriminatory  take or
service  requirements,  but does not generally  entail rate  regulation.  In the
United States, natural gas gathering has received greater regulatory scrutiny at
both  the  state  and  federal  levels  in the wake of the  interstate  pipeline
restructuring under FERC. Order 636. For example,  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 natural 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.

                                       15
<PAGE>

         For those  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,  in the United  States,  the Minerals
Management Service ("MMS") prescribes or severely limits the types of costs that
are  deductible  transportation  costs for  purposes  of  royalty  valuation  of
production sold off the lease. In particular,  MMS prohibits  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 process of
promulgating  new rules and  procedures for  determining  the value of crude oil
produced from federal lands for purposes of  calculating  royalties  owed to the
government.  The natural gas and crude oil  industry as a whole has resisted the
proposed  rules under an  assumption  that royalty  burdens  will  substantially
increase.  We cannot predict what, if any,  effect any new rule will have on our
operations.

Environmental Matters

         Our  operations are subject to numerous  federal,  state 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 natural 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  strata  that may  contaminate
groundwater; and impose substantial liabilities for pollution resulting from our
operations.  Environmental permits required for our 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.   Our  management  believes  that  we  are  in  substantial
compliance with current environmental laws and regulations, and that we 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 us as well as the
natural gas and crude oil industry in general, and thus we are unable to predict
the  ultimate  cost and  effects  of future  changes in  environmental  laws and
regulations.

         In  the  United  States,  the  Comprehensive   Environmental  Response,
Compensation  and  Liability  Act  ("CERCLA"),  also known as  "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
generated,  disposed or arranged  for the disposal of the  hazardous  substances
released  at  the  site.   Under  CERCLA  such  persons  or  companies   may  be
retroactively  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 common 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 statutes
govern the  disposal  of "solid  waste"  and  "hazardous  waste"  and  authorize
imposition of  substantial  civil and criminal  penalties for failing to prevent
surface  and  subsurface  pollution,  as  well  as to  control  the  generation,
transportation,  treatment, storage and disposal of hazardous waste generated by
natural  gas and crude oil  operations.  Although  CERCLA  currently  contains a
"petroleum  exclusion" from the definition of "hazardous  substance," state laws
affecting our  operations  impose  cleanup  liability  relating to petroleum and
petroleum related products,  including crude oil cleanups. In addition, although
RCRA regulations  currently  classify certain oilfield wastes which are uniquely
associated  with  field  operations  as   "non-hazardous,"   such   exploration,
development  and  production  wastes  could be  reclassified  by  regulation  as
hazardous  wastes  thereby  administratively  making such wastes subject to more
stringent handling and disposal requirements.

         We  currently  own or  lease,  and  have in the past  owned or  leased,
numerous  properties  that for many years have been used for the exploration and
production of natural gas and crude oil.  Although we utilized standard industry
operating and disposal  practices at the time,  hydrocarbons or other wastes may


                                       16
<PAGE>

have been disposed of or released on or under the  properties we owned or leased
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
our control.  These properties and the wastes disposed thereon may be subject to
CERCLA,  RCRA,  and analogous  state laws.  Our  operations are also impacted by
regulations  governing the disposal of naturally occurring radioactive materials
("NORM").  We must comply with the Clean Air Act and  comparable  state statutes
which  prohibit the  emissions of air  contaminants,  although a majority of our
activities are exempted under a standard exemption.  Moreover,  owners,  lessees
and  operators  of  natural  gas and crude oil  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 crude oil, such as us, to
prepare and implement spill  prevention,  control and  countermeasure  plans and
spill response  plans  relating to possible  discharge of crude oil into surface
waters.  The federal Oil Pollution Act ("OPA")  contains  numerous  requirements
relating to prevention  of,  reporting of, and response to crude 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.

         We are 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
law,  which would have a material  adverse  effect on our financial  position or
results of operations. Moreover, we maintain insurance against costs of clean-up
operations,  but we are not fully  insured  against  all such  risks.  A serious
incident of pollution may result in the suspension or cessation of operations in
the affected area.

         We  believe  that  we have  obtained  and are in  compliance  with  all
material environmental permits, authorizations and approvals.

         All of  our  oil  and  gas  wells  will  require  proper  plugging  and
abandonment  when  they  are no  longer  producing.  We  post  bonds  with  most
regulatory  agencies  to ensure  compliance  with our  plugging  responsibility.
Plugging and  abandonment  operations and associated  reclamation of the surface
production site are important components of our environmental management system.
We plan  accordingly  for the ultimate  disposition  of  properties  that are no
longer producing.

Title to Properties

         As is customary in the natural gas and crude oil industry, we make only
a cursory review of title to undeveloped natural gas and crude oil leases at the
time we acquire them. However,  before drilling commences, we require 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, we, rather than the seller/lessor
of the undeveloped property, are typically obligated to cure any title defect at
our  expense.  If we 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,  we could suffer a loss of our entire  investment in the property.  We
believe  that we have good title to our  natural  gas and crude oil  properties,
some  of  which  are  subject  to   immaterial   encumbrances,   easements   and
restrictions. The natural gas and crude oil properties we own are also typically
subject to royalty and other similar non-cost bearing interests customary in the
industry.  We do not  believe  that any of these  encumbrances  or burdens  will
materially affect our ownership or use of our properties.

Employees

         As of  March 9,  2005,  we had 47  full-time  employees  in the  United
States,  including 3 executive officers,  3 non-executive  officers, 1 petroleum
engineer,  1 geologist,  5 managers,  1 landman,  10 administrative  and support
personnel and 23 field personnel.  Additionally, we retain contract pumpers on a
month-to-month   basis.  We  retain   independent   geological  and  engineering
consultants from time to time on a limited basis and expect to continue to do so
in the future.

                                       17
<PAGE>


Available Information

         Our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current
Reports on Form 8-K and other reports and  amendments  filed with the Securities
and  Exchange  Commission  are  available  free of  charge  on our  web  site at
www.abraxaspetroleum.com   in  the  Investor   Relations   section  as  soon  as
practicable after such reports are filed.

Item 2.  Properties

Primary Operating Areas

Texas

         Our operations are  concentrated  in South and West Texas with over 99%
of the PV-10 of our natural gas and crude oil  properties  at December  31, 2004
located in those two regions. We operate 94% of our wells in Texas. During 2004,
we drilled a total of 3 new wells (3 net) in Texas with a 66% success rate.

         Operations in South Texas are  concentrated  along the Edwards trend in
Live Oak and DeWitt Counties,  the  Frio/Vicksburg  trend in San Patricio County
and the  Wilcox  trend in  Goliad  County.  In total in South  Texas,  we own an
average 93% working interest in 45 wells with average production of 217 net Bbls
of  crude  oil and  4,924  net Mcf of  natural  gas per day for the  year  ended
December 31, 2004. As of December 31, 2004 we had estimated net proved  reserves
in South Texas of 27.8 Bcfe (82% natural gas) with a PV-10 of $59.2 million, 61%
of which was attributable to proved developed reserves.

         Our  West   Texas   operations   are   concentrated   along   the  deep
Devonian/Montoya/Ellenberger  formations and shallow Cherry Canyon sandstones in
Ward  County  and in the  Sharon  Ridge  Clearfork  Field in Scurry  County.  In
September  2000, we entered into a farmout  agreement  with EOG  Resources  Inc.
whereby  EOG earned a 75%  working  interest  in our then  existing  Ward County
Montoya  acreage by paying us $2.5  million  and paying  100% of the cost of the
first five  wells,  the last of which came on line in December  2002.  Two wells
were  drilled  in 2003 in which we were  responsible  for our pro rata  share of
drilling and development cost. The farmout agreement terminated in early January
2004 and accordingly, EOG has reassigned all unearned acreage to Abraxas.

         In total in West Texas we own an average  74%  working  interest in 166
wells with average  daily  production  of 375 net Bbls of crude oil and NGLs and
7,139 net Mcf of natural gas per day for the year ended December 31, 2004. As of
December 31, 2004, we had  estimated  net proved  reserves in West Texas of 65.1
Bcfe  (81%  natural  gas)  with a PV-10  of  $88.9  million,  45% of  which  was
attributable to proved developed reserves.

Wyoming

         We currently hold 54,874  contiguous acres in the Powder River Basin in
east  central  Wyoming.  We have  drilled and  operate 6 wells in  Converse  and
Niobrara  counties  that  were  completed  in the  Turner,  Muddy  and  Niobrara
formations.  We own a 100%  working  interest  in these  wells that  produced an
average of 36 net barrels of crude oil per day in 2004.  As of December 31, 2004
we had estimated net proved producing  reserves in Wyoming of 137,345 barrels of
crude oil with a PV-10 of $992,217.

Exploratory and Developmental Acreage

         Our  principal  natural  gas  and  crude  oil  properties   consist  of
non-producing and producing natural gas and crude oil leases, including reserves
of  natural  gas and crude oil in  place.  The  following  table  indicates  our
interest  in  developed  and  undeveloped   acreage   applicable  to  continuing
operations as of December 31, 2004:

<TABLE>
<CAPTION>

                                                 Developed and Undeveloped Acreage
                                                       As of December 31, 2004
                                 -----------------------------------------------------------------------
                                      Developed Acreage (1)               Undeveloped Acreage (2)
                                 ---------------------------------   -----------------------------------
                                  Gross Acres  (3)   Net Acres   (4) Gross Acres  (3)   Net Acres (4)
                                 ---------------   ---------------  ---------------   ------------------
<S>                                      <C>               <C>              <C>               <C>
  Texas                                  23,866            19,218           14,521            11,161


                                       18
<PAGE>

  Wyoming                                 3,240             3,240           51,634            48,105
  N. Dakota                                   -                 -               80                24
                                 ---------------   ---------------  ---------------   ------------------
           Total                         27,106            22,458           66,235            59,290
                                 ===============   ===============  ===============   ==================

</TABLE>

(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 natural gas and crude oil,
         regardless of whether or not such acreage contains proved reserves.
(3)      Gross  acres  refers  to the  number of acres in which we own 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 our total gross and net productive wells
applicable to continuing  operations,  expressed  separately for natural gas and
crude oil, as of December 31, 2004:
<TABLE>
<CAPTION>

                                                          Productive Wells (1)
                                                         As of December 31, 2004
                                    ---------------------------------------------------------------------
           State/Country                       Crude Oil                          Natural Gas
           ------------------       --------------------------------   ----------------------------------
                                      Gross(2)             Net(3)           Gross(2)          Net(3)
                                    ---------------   --------------   ---------------   ----------------
<S>                                       <C>               <C>               <C>               <C>
           Texas                          145.0             116.6             66.0              48.8
           Wyoming                          6.0               6.0             18.0               -
           N. Dakota                        -                 -                1.0               -
                                    ---------------   --------------   ---------------   ----------------
                    Total                 151.0             122.6             85.0              48.8
                                    ===============   ==============   ===============   ================
</TABLE>


(1)      Productive wells are producing wells and wells capable of production.
(2)      A gross well is a well in which we own an interest. The number of gross
         wells is the total number of wells in which we own 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 our fractional working interest owned in gross wells.

Reserves Information

         The  natural  gas and crude oil  reserves  have  been  estimated  as of
January  1, 2005,  January  1, 2004,  and  January  1,  2003,  by  DeGolyer  and
MacNaughton,  of Dallas,  Texas.  Natural  gas and crude oil  reserves,  and the
estimates  of  the  present  value  of  future  net  revenues  there-from,  were
determined based on then current prices and costs.  Reserve calculations involve
the estimate of future net recoverable reserves of natural gas and crude oil 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 our crude oil,  natural gas liquids and natural gas reserves as of January 1,
2003, January 1, 2004 and January 1, 2005 relating to continuing operations.
<TABLE>
<CAPTION>

                                                                          Estimated Proved Reserves
                                                          ----------------------------------------------------------
                                                              Proved              Proved                Total
                                                             Developed         Undeveloped             Proved
                                                           --------------     ---------------     ------------------
              As of January 1, 2005
<S>                                                              <C>                  <C>                 <C>
                Crude oil (MBbls)                                1,878                1,223               3,101
                NGLs (MBbls)                                         -                    -                   -
                Natural gas (MMcf)                              36,241               38,877              75,118

                                       19
<PAGE>

              As of January 1, 2004
                Crude oil (MBbls)                                1,791                1,264               3,054
                NGLs (MBbls)                                        95                  170                 265
                Natural gas (MMcf)                              39,371               40,831              80,202

              As of January 1, 2003
                Crude oil (MBbls)                                1,646                1,317               2,963
                NGLs (MBbls)                                       105                  168                 273
                Natural gas (MMcf)                              34,776               43,420              78,196
- ------------------
</TABLE>

         The process of estimating crude oil and natural gas reserves is complex
and  involves   decisions  and   assumptions  in  the  evaluation  of  available
geological,  geophysical,   engineering  and  economic  data.  Therefore,  these
estimates are imprecise.

         Actual future production,  natural gas and crude oil prices,  revenues,
taxes,   development   expenditures,   operating   expenses  and  quantities  of
recoverable  natural gas and crude oil reserves most likely will vary from those
estimated.  Any  significant  variance  could  materially  affect the  estimated
quantities  and present  value of reserves set forth in this annual  report.  In
addition,  we may adjust  estimates  of proved  reserves  to reflect  production
history,  results of exploitation  and development,  prevailing  natural gas and
crude oil prices and other factors, many of which are beyond our control.

         You should not assume  that the  present  value of future net  revenues
referred  to in  this  annual  statement  is the  current  market  value  of our
estimated   natural  gas  and  crude  oil  reserves.   In  accordance  with  SEC
requirements,  the  estimated  discounted  future  net cash  flows  from  proved
reserves  are  generally  based on prices and costs as of the end of the year of
the  estimate,  or  alternatively,  if  prices  subsequent  to  that  date  have
increased,  a price near the  periodic  filing date of the  Company's  financial
statements.  Because we use the full cost  method to account for our natural gas
and crude oil  operations,  we are susceptible to significant  non-cash  charges
during  times of  volatile  commodity  prices  because the full cost pool may be
impaired  when prices are low.  At June 30,  2002,  we  incurred a ceiling  test
writedown of  approximately  $28.2  million.  A ceiling test  writedown does not
impact cash flow from  operating  activities  but does reduce our  stockholders'
equity and reported  earnings.  We cannot assure you that we will not experience
additional  ceiling  limitation  write-downs in the future. For more information
regarding the full cost method of  accounting,  you should read the  information
under  "Management's  Discussion and Analysis of Financial Condition and Results
of Operation - Critical Accounting Policies."

         Actual future  prices and costs may be materially  higher or lower than
the prices and costs as of the end of the year of the  estimate.  Any changes in
consumption by natural gas purchasers or in governmental regulations or taxation
will also affect actual future net cash flows. The timing of both the production
and the expenses from the  development  and  production of natural gas and crude
oil  properties  will  affect  the  timing of actual  future net cash flows from
proved reserves and their present value. In addition,  the 10% discount  factor,
which is required  by the SEC to be used in  calculating  discounted  future net
cash flows for reporting purposes, is not necessarily the most accurate discount
factor.  The effective  interest rate at various times and the risks  associated
with us or the  natural gas and crude oil  industry  in general  will affect the
accuracy of the 10% discount factor.

         The estimates of our reserves are based upon various  assumptions about
future production levels, prices and costs that may not prove to be correct over
time. In particular, estimates of natural gas and crude oil reserves, future net
revenue from proved reserves and the PV-10 thereof for the natural gas and crude
oil properties  described in this report are based on the assumption that future
natural  gas and crude oil prices  remain the same as natural  gas and crude oil
prices at December 31, 2004.  The average  sales prices as of such date used for
purposes of such estimates were $41.01 per Bbl of crude oil and $4.94 per Mcf of
natural gas. It is also assumed that we will make future capital expenditures of
approximately $45.0 million in the aggregate, most of which is in the years 2005
through  2008,  which are  necessary  to develop and realize the value of proved


                                       20
<PAGE>

undeveloped  reserves  on our  properties.  Any  significant  variance in actual
results  from these  assumptions  could  also  materially  affect the  estimated
quantity and value of reserves set forth herein.

         We file  reports of our  estimated  natural gas and crude oil  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 our net crude oil, net natural gas liquids
and net natural gas production, 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 Mcfe of production  sold, for the three years ended December 31,
2004 related to continuing operations:
<TABLE>
<CAPTION>

                                                              2002           2003            2004
                                                         --------------- -------------- ---------------
<S>                                                             <C>            <C>            <C>
             Crude oil production (Bbls)                        255,041        220,135        220,409
             Natural gas production (Mcf)                     5,471,589      4,780,739      4,403,030
             Natural gas liquids production (Bbls)                8,970          9,439          8,875
             Total production (Mmcfe)                             7,056          6,158          5,779
             Average sales price per Bbl of crude oil    $        24.34  $       30.43  $       40.12
             Average sales price per Mcf of natural
                  gas (1)                                $         2.65  $        4.77  $        5.45
             Average sales price per Bbl of natural
                  gas liquids                            $        14.43  $       20.46  $       26.32
             Average sales price per Mcfe                $         2.95  $        4.82  $        5.72
             Average cost of production  per Mcfe
                  produced (2)                           $         1.08  $        1.35  $        1.48
- ------------------
</TABLE>


(1)      Average sales prices are net of hedging activity.
(2)      Natural  gas and crude oil were  combined by  converting  crude oil and
         natural gas liquids to a Mcf  equivalent on the basis of 1 Bbl of crude
         oil and  natural  gas liquid  equals 6 Mcf of natural  gas.  Production
         costs  include  direct  operating  costs,  ad  valorem  taxes and gross
         production taxes.

Drilling Activities

         The following  table sets forth our gross and net working  interests in
exploratory  and  development  wells drilled,  related to continuing  operations
during the three years ended December 31, 2004:
<TABLE>
<CAPTION>


                                     2002                               2003                              2004
                         -----------------------------      -----------------------------       -------------------------
                          Gross(1)             Net(2)          Gross(1)          Net(2)          Gross(1)         Net(2)
                         ------------       ----------      ------------       ----------       ----------       --------
Exploratory(3)

  Productive(4)

<S>                                                                 <C>              <C>              <C>            <C>
          Crude oil                -                -               1.0              1.0              2.0            2.0

          Natural gas              -                -                 -                -                -              -

          Dry holes(5)             -                -                 -                -                -              -
                         ------------       ----------      ------------       ----------       ----------       --------
                  Total            -                -               1.0              1.0              2.0            2.0
                         ============       ==========      ============       ==========       ==========       ========



                                       21
<PAGE>

Development(6)

  Productive (4)

          Crude oil                -                -                 -                -                -              -

          Natural gas            2.0             0.12               5.0              5.0              1.0            1.0

          Dry holes (5)            -                -                 -                -              1.0            1.0
                         ------------       ----------      ------------       ----------       ----------       --------
                  Total          2.0             0.12               5.0              5.0              2.0            2.0
                         ============       ==========      ============       ==========       ==========       ========
- ------------------
</TABLE>

(1)      A gross well is a well in which we own 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  natural gas
         or crude oil in an unproved  area,  to find a new  reservoir in a field
         previously  found to be  producing  natural gas or crude oil 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 natural gas or crude oil in sufficient  quantities
         to justify completion as a natural gas or crude oil well.
(6)      A  development  well is a well  drilled  within  the  proved  area of a
         natural  gas or crude  oil  reservoir  to the  depth  of  stratigraphic
         horizon  (rock  layer  or  formation)  noted to be  productive  for the
         purpose of extracting proved natural gas or crude oil reserves.

         As of March 18, 2005 we had 6 wells in process of drilling and/or
completing.

Office Facilities

         Our executive and administrative  offices are located at 500 North Loop
1604 East,  Suite 100, San Antonio,  Texas 78232,  consisting  of  approximately
12,650 square feet leased until April 2006 at an aggregate  base rate of $20,787
per month.  We also have an office in Midland,  Texas  consisting  of 570 square
feet leased through February 2006 at an aggregate base rate of $380 per month.

Other Properties

         We own 10 acres of land, an office  building,  workshop,  warehouse and
house in Sinton,  Texas, 2.8 acres of land, an office building in Scurry County,
Texas,  600 acres of fee land in Scurry  County,  Texas and 160 acres of land in
Coke County, Texas. All of these properties are used for the storage of tubulars
and production equipment. We also own 23 vehicles which are used in the field by
employees. We own 2 workover rigs, which are used for servicing our wells.

Item 3. Legal Proceedings

         In  2001,  Abraxas  and  a  limited  partnership,  of  which  Wamsutter
Holdings,  Inc.  is the general  partner  (the  "Partnership"),  were named in a
lawsuit  filed in U.S.  District  Court in the  District of  Wyoming.  The claim
asserted breach of contract,  fraud and negligent  misrepresentation  by Abraxas
and the Partnership related to the responsibility for year 2000 ad valorem taxes
on crude oil and natural gas properties sold by Abraxas and the Partnership.  In
February  2002, a summary  judgment was granted to the  plaintiff in this matter
and a final judgment in the amount of $1.3 million was entered.  Abraxas and the
Partnership  appealed the District Court's judgment and on November 3, 2004, the
U.S.  Court of  Appeals  for the 10th  Circuit  affirmed  the  District  Court's
decision.  On December 14, 2004,  the U.S. Court of Appeals for the 10th Circuit
entered a mandate for the District Court to enforce the judgment. As of December
27, 2004,  the final  judgment  amount was  approximately  $1.55 million  (which
includes  accrued and unpaid interest since February 2002).  Abraxas has decided
not to pursue  further  appeals and subsequent to December 31, 2004 has paid its
portion of the final judgment,  approximately $1 million,  for which Abraxas had
previously established a reserve.

                                       22
<PAGE>


         Additionally,  from time to time,  Abraxas is  involved  in  litigation
relating  to  claims  arising  out of its  operations  in the  normal  course of
business. At December 31, 2004, Abraxas was not engaged in any legal proceedings
that are expected,  individually or in the aggregate, to have a material adverse
effect on Abraxas.

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

         No matter was  submitted to a vote of our security  holders  during the
fourth quarter of the fiscal year ended December 31, 2004.

Item 4A. Executive Officers of Abraxas

         Certain  information  is  set  forth  below  concerning  our  executive
officers,  each of whom has been selected to serve until the 2005 annual meeting
of shareholders and until his successor is duly elected and qualified.

         Robert L. G.  Watson,  age 54,  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.  Prior to  joining  Abraxas,  Mr.  Watson  was  employed  in various
petroleum engineering positions with Tesoro Petroleum Corporation, a natural gas
and crude oil  exploration and production  company,  from 1972 through 1977, and
DeGolyer and 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 53, 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 December 1999, Mr. Williford
resigned as a director of Abraxas.  Prior to joining Abraxas,  Mr. Williford was
Chief Financial  Officer of American Natural Energy  Corporation,  a natural gas
and crude oil  exploration  and production  company,  from July 1989 to December
1992 and  President  of Clark  Resources  Corp.,  a  natural  gas and  crude oil
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.

         Robert W. Carington,  Jr., age 43, was elected Executive Vice President
and a director of Abraxas in July 1998. In December 1999, Mr. Carington resigned
as a director of Abraxas. Prior to joining Abraxas, 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,
Friedrichs, 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.


                                       23
<PAGE>



                                     PART II


Item 5. Market for Registrant's  Common Equity,  Related Stockholder Matters and
Issuer Purchases of Equity Securities

Market Information

         Our common stock began trading on the American Stock Exchange on August
18,  2000,  under the symbol  "ABP."  The  following  table  sets forth  certain
information as to the high and low bid quotations quoted for our common stock on
the American Stock Exchange.

             Period                                     High        Low
2003
             First Quarter                             $   0.95   $    0.55
             Second Quarter                                1.30        0.61
             Third Quarter                                 1.11        0.82
             Fourth Quarter                                1.32        0.88

2004
             First Quarter                             $   3.64   $    1.29
             Second Quarter                                2.89        1.50
             Third Quarter                                 2.37        1.09
             Fourth Quarter                                2.99        1.91

2005         First Quarter (Through March 18, 2005)    $   2.92   $    1.97

Holders

         As of  March  18,  2005,  we had  36,813,758  shares  of  common  stock
outstanding and had approximately 1600 stockholders of record.

Dividends

         We have not paid any cash  dividends  on our common stock and it is not
presently  determinable when, if ever, we will pay cash dividends in the future.
In addition,  the indenture governing our Floating Rate Senior Secured Notes due
2009 and our senior credit agreement prohibits the payment of cash dividends and
stock  dividends  on our common  stock.  You should  read the  discussion  under
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Liquidity and Capital Resources" for more information regarding the
restrictions on our ability to pay dividends.

Recent Sales of Unregistered Securities

         As part of the October 2004  refinancing,  we privately  issued  $125.0
million  aggregate  principal  amount of Floating Rate Senior  Secured Notes due
2009, Series A. On October 28, 2004, we sold the new notes to Guggenheim Capital
Markets,  LLC,  which  subsequently  resold the new notes under Rule 144A,  Rule
501(a) and Regulation S of the Securities Act of 1933, as amended.

         In connection  with the October 2004  refinancing,  Guggenheim  Capital
Markets,  LLC received warrants to purchase up to 1,000,000 shares of our common
stock at a purchase price of $0.01 per share pursuant to a Warrant  entered into
on  October  28,  2004  (the  "GCM  Warrant").  The GCM  Warrant  was  issued to
Guggenheim pursuant to a private placement by us as an issuer under Section 4(2)
of the  Securities  Act of 1933.  From and after October 28, 2004 and until 5:00
P.M., New York time, on October 28, 2014, the holder of the GCM Warrant may from
time to time exercise it, on any business day, for all or any part of the number
of shares of our common stock purchasable  thereunder.  In order to exercise the
GCM  Warrant,  in whole or in part,  the  holder  must (i)  deliver  to us (x) a
written  notice of the  holder's  election to exercise  the GCM  Warrant,  which
notice shall be irrevocable and specify the number of shares of our common stock
to be purchased and (y) the GCM Warrant,  and (ii) pay to us the warrant  price.
The GCM Warrant  permits payment upon exercise of the GCM Warrant to be made, at


                                       24
<PAGE>

the option of the holder, by: (i) delivery of a certified or official bank check
in the amount of the warrant price;  (ii) instructing us to withhold a number of
shares of warrant  stock then  issuable upon exercise of the GCM Warrant with an
aggregate fair value equal to the warrant  price;  or (iii)  surrendering  to us
shares of our common stock  previously  acquired by the holder with an aggregate
fair value  equal to the  warrant  price.  The GCM  Warrant  contains  customary
restrictions on transfer and anti-dilution provisions, including dilution caused
by    stock    dividends,    subdivisions,    combinations,     reorganizations,
reclassifications, mergers, consolidations or disposition of assets. Pursuant to
the  GCM  Warrant,  we  also  agreed,  in  specified  circumstances,  to  file a
registration statement to cover the warrant stock underlying the GCM warrant.

         Durham Capital  Corporation,  also received a warrant to purchase up to
100,000  shares of our common stock at a purchase  price of $0.01 per share (the
"Durham  Warrant"),  pursuant to a private  placement  by us as an issuer  under
Section  4(2) of the  Securities  Act for  advising  us in  connection  with the
October 2004 refinancing. The Durham Warrant was exercised in November 2004.

         We did not repurchase any of our  registered  equity  securities in the
fourth quarter of 2004.

         Item 6. Selected Financial Data

         The following  selected financial data is derived from our Consolidated
Financial  Statements.   The  data  should  be  read  in  conjunction  with  our
Consolidated  Financial  Statements  and  Notes  thereto,  and  other  financial
information included herein. See "Financial Statements" in Item 8.

                                       51
<TABLE>
<CAPTION>


                                                                            Year Ended December 31,
                                                --------------------------------------------------------------------------------
                                                 2000             2001              2002              2003            2004
                                                 ----             ----              ----              ----            ----
                                                               (Dollars in thousands except per share data)

<S>                                        <C>               <C>              <C>               <C>             <C>
Total revenue  - continuing operations     $     32,886      $    35,775      $    21,541       $    30,380     $    33,854
Net income (loss)                          $      8,449 (2)  $   (19,718) (3) $  (118,527) (1)  $    55,920 (4) $    11,167 (6)
Net income (loss)  - discontinued
   operations                                    (3,985)          (4,870)         (63,355)           70,024 (4)       3,323
Net income (loss)  - continuing
   operations                                    12,434          (14,848)         (55,172)          (14,104)          7,844
Net income (loss) per common share   -
   diluted                                 $       0.26      $     (0.76)     $     (3.95)      $      1.58     $      0.29
Weighted average shares outstanding -
   diluted (in thousands)                        22,616           25,789           29,979            35,364 (5)      38,895
Total assets                               $    335,560      $   303,616      $   181,425       $   126,437     $   152,685
Long-term debt, excluding current
   maturities                              $    207,081      $   209,611      $   201,850       $   184,649     $   126,425
Total stockholders' equity (deficit)       $     (6,503)     $   (28,585)     $  (142,254)      $   (72,203)    $   (53,464)
</TABLE>

(1)  Includes  ceiling  limitation  write-down of $116.0  million ($28.2 million
     related to continuing operations).
(2)  Includes  gain on sale of  partnership  interest of $34 million in 2000 and
     the  reclassification  of an extraordinary  gain on debt  extinguishment in
     2000 to other income.
(3)  Includes  ceiling  test  write-down  of $2.6  million  in  2001,  based  on
     subsequent  (March 22,  2002)  realized  prices,  related  to  discontinued
     operations.
(4)  Includes gain on sale of foreign subsidiaries of $ 68.9 million in 2003.
(5)  For the year ended December 31, 2003, 711,928 shares were excluded from the
     calculation of diluted  earnings per share since their inclusion would have
     been antidilutive.
(6)  Includes  gain on debt  extinguishment  of $12.6 million and a deferred tax
     benefit of $6.1 million.


                                       25
<PAGE>

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

         Prior to February 2005, Grey Wolf  Exploration  Inc. was a wholly-owned
Canadian  subsidiary  of  Abraxas.  In February  2005,  Grey Wolf , closed on an
initial public offering resulting in the substantial  divestiture of our capital
stock in Grey  Wolf.  As a result  of the Grey  Wolf  IPO,  and the  significant
divestiture of our interest in Grey Wolf, the results of operations of Grey Wolf
are reflected in our Financial  Statements and in this document as "Discontinued
Operations"  and our  remaining  operations  are  referred  to in our  Financial
Statements  and in  this  document  as  "Continuing  Operations"  or  "Continued
Operations".   Unless  otherwise  noted,  all  disclosures  are  for  continuing
operations.

         The following is a discussion of our consolidated  financial condition,
results  of  continuing  operations,   liquidity  and  capital  resources.  This
discussion  should  be read  in  conjunction  with  our  Consolidated  Financial
Statements and the Notes thereto. See "Financial Statements" in Item 8.

General

         We  are  an  independent   energy  company  primarily  engaged  in  the
development,  and production of natural gas and crude oil.  Historically we have
grown through the  acquisition and subsequent  development  and  exploitation of
producing  properties,  principally  through  the  redevelopment  of old  fields
utilizing new  technologies  such as modern log analysis and reservoir  modeling
techniques as well as 3-D seismic surveys and horizontal  drilling.  As a result
of these activities, we believe that we have a substantial inventory of low risk
development opportunities,  which provide a basis for significant production and
reserve  increases.  In addition,  we intend to expand upon our exploitation and
development  activities with complementary low risk exploration  projects in our
core areas of operation.

         We have  incurred  net losses in two of the last five years,  and there
can be no assurance that  operating  income and net earnings will be achieved in
future   periods.   Our  financial   results  depend  upon  many  factors  which
significantly affect our results of operations including the following:

         o     the sales  prices of natural  gas,  natural gas liquids and crude
               oil ;

         o     the level of total  sales  volumes of natural  gas,  natural  gas
               liquids and crude oil;

         o     the availability of, and our ability to raise additional  capital
               resources and provide liquidity to meet cash flow needs;

         o     the level of and interest rates on borrowings; and

         o     the level and success of exploitation and development activity.

         Commodity Prices and Hedging Activities.  Our results of operations are
significantly  affected by fluctuations in commodity prices. Price volatility in
the natural gas market has remained  prevalent in the last few years. In January
2001,  the market price of natural gas was at its highest level in our operating
history and the price of crude oil was also at a high level.  However,  over the
course of 2001 and the  beginning  of the first  quarter of 2002,  prices  again
became  depressed,  primarily due to the economic  downturn.  Beginning in March
2002,  commodity  prices began to increase and continued higher through December
2004.  Prices  remained  strong during 2004 and have  continued to remain strong
during the beginning of 2005.

         The table below  illustrates how natural gas prices  fluctuated  during
2003 and 2004.  The table  below  contains  the last three day  average of NYMEX
traded  contracts  price and the prices we realized during each quarter for 2003
and 2004, including the impact of our hedging activities.
<TABLE>
<CAPTION>

                          Natural Gas Prices by Quarter
                                 (in $ per Mcf)

                                  Quarter Ended
             ----------------------------------------------------------------------------------------------------------------
              Mar. 31,        June 30,     Sept. 30,      Dec. 31,         Mar 31,      June 30,      Sept. 30      Dec. 31
                2003            2003         2003           2003            2004          2004          2004          2004
             ----------     ----------    -----------    ----------     ----------    ----------    ----------    -----------
<S>             <C>           <C>           <C>            <C>            <C>           <C>           <C>           <C>
Index           $6.61         $5.51         $5.10          $4.60          $5.69         $5.97         $5.85         $6.77
Realized        $5.30         $5.05         $4.47          $4.29          $4.98         $5.52         $5.24         $6.14

</TABLE>

                                       26
<PAGE>

         The NYMEX natural gas price on March 18, 2005 was $7.27 per Mcf.

         The table below  contains  the last three day  average of NYMEX  traded
contracts  price and the prices we  realized  during  each  quarter for 2003 and
2004.
<TABLE>
<CAPTION>

                           Crude Oil Prices by Quarter
                                 (in $ per Bbl)

                                  Quarter Ended
             ----------------------------------------------------------------------------------------------------------------
              Mar. 31,        June 30,     Sept. 30,      Dec. 31,         Mar 31,      June 30,      Sept. 30      Dec. 31
                2003            2003         2003           2003            2004          2004          2004          2004
             ----------     ----------    -----------    ----------     ----------    ----------    ----------    -----------
<S>            <C>           <C>            <C>           <C>           <C>            <C>           <C>           <C>
Index          $33.71        $29.87         $30.85        $29.64        $34.76         $38.48        $42.32        $49.46
Realized       $33.36        $28.54         $29.55        $29.99        $34.18         $37.29        $42.43        $46.81

</TABLE>

         The NYMEX crude oil price on March 18, 2005 was $56.72 per Bbl.

         We seek to reduce our  exposure  to price  volatility  by  hedging  our
production through swaps, options and other commodity derivative instruments. In
2002 and 2003,  we  experienced  hedging  losses of $1.5  million and  $842,000,
respectively.  For the year ended  December  31, 2004 we  recognized a gain from
hedging activities of approximately $118,000.

         Under the terms of our new revolving credit  facility,  we are required
to maintain  hedging  positions  with respect to not less than 25% nor more than
75% of our natural gas and crude oil production,  on an equivalent  basis, for a
rolling six month period.  As of December 31, 2004, we had the following  hedges
in place:


<TABLE>
<CAPTION>

           Time Period                         Notional Quantities                      Price
- ---------------------------------- -------------------------------------------- ----------------------
<S>                                <C>                                          <C>
January 2005                       7,100 MMbtu of production per day            Floor of $4.50
                                   400 Bbls of crude oil production per day     Floor of $25.00
                                   7,100 MMbtu of production per day            Floor of $4.50
February 2005                      400 Bbls of crude oil production per day     Floor of $25.00
                                   7,100 MMbtu of production per day            Floor of $4.50
March 2005                         400 Bbls of crude oil production per day     Floor of $25.00
                                   7,100 MMbtu of production per day            Floor of $4.50
April 2005                         400 Bbls of crude oil production per day     Floor of $25.00
May - December 2005                9,500 MMbtu of production per day            Floor of $5.00

</TABLE>

         Production Volumes. Because our proved reserves will decline as natural
gas,  natural  gas  liquids  and  crude  oil are  produced,  unless  we  acquire
additional   properties   containing  proved  reserves  or  conduct   successful
exploitation  and  development  activities,  our  reserves and  production  will
decrease.  Our ability to acquire or find additional reserves in the near future
will be dependent,  in part, upon the amount of available funds for acquisition,
exploitation and development projects.

         We had capital  expenditures  for 2004 of $9.3  million and  anticipate
approximately  $22.0 million, in 2005, which we expect will include the drilling
or recompletion of  approximately 16 wells.  Capital  spending  limitations that
existed  under the terms of our prior senior  credit  agreement  and our 11 1/2%
notes due 2007 were removed in connection  with the  refinancing  that closed in
October 2004. As a result of the  limitations,  we were limited for most of 2004
in our ability to replace existing production with new production.  If crude oil


                                       27
<PAGE>

and natural gas prices return to depressed  levels or if our  production  levels
continue to decrease,  our  revenues,  cash flow from  operations  and financial
condition will be materially adversely affected.

         Availability of Capital.  As described more fully under  "Liquidity and
Capital Resources" below, our sources of capital going forward will primarily be
cash from operating activities, funding under its new revolving credit facility,
cash on hand, and if an appropriate  opportunity presents itself,  proceeds from
the sale of  properties.  We  currently  have  approximately  $13.0  million  of
availability under our new revolving credit facility.

         Exploitation and Development Activity. We believe that our high quality
asset base,  high degree of operational  control and large inventory of drilling
projects  position us for future  growth.  Our properties  are  concentrated  in
locations  that  facilitate  substantial  economies  of  scale in  drilling  and
production  operations and more efficient  reservoir  management  practices.  We
operate 94% of the  properties  accounting for  approximately  95% of our PV-10,
giving us  substantial  control over the timing and  incurrence of operating and
capital  expenditures.  In addition, we have 47 proved undeveloped locations and
have identified over 100 drilling and recompletion opportunities on our existing
acreage,  the  successful  development  of which we believe could  significantly
increase our daily production and proved reserves.

         Our future  natural gas and crude oil  production,  and  therefore  our
success,  is highly  dependent  upon our  ability to find,  acquire  and develop
additional reserves that are profitable to produce.  The rate of production from
our natural gas and crude oil properties and our proved reserves will decline as
our reserves are produced  unless we acquire  additional  properties  containing
proved reserves,  conduct successful development and exploitation activities or,
through engineering studies,  identify additional behind-pipe zones or secondary
recovery  reserves.  We cannot assure you that our  exploitation and development
activities  will  result in  increases  in our  proved  reserves.  In  addition,
approximately  49% of our total  estimated  proved reserves at December 31, 2004
were undeveloped.  By their nature,  estimates of undeveloped  reserves are less
certain. Recovery of such reserves will require significant capital expenditures
and  successful  drilling  operations.  For a more complete  discussion of these
risks  please  see  "Risk  Factors--We  may be  unable  to  acquire  or  develop
additional  reserves,  in which case our  results of  operations  and  financial
condition would be adversely affected."

         Borrowings   and   Interest.   We  currently   have   indebtedness   of
approximately  $127  million and  availability  of $13.0  million  under the new
revolving credit facility.  We paid interest under our 11 1/2% secured notes due
2007 by the issuance of additional notes, which caused our cash interest expense
to be $3.6 million during 2003 and $7.6 million during 2004. In connection  with
the  refinancing  transactions  completed in October  2004,  interest on the new
notes will be paid in cash. This increase in cash interest  expense will require
us to increase our production and cash flow from operations in order to meet our
debt service  requirements,  as well as to fund the  development of our numerous
drilling opportunities.

         Outlook  for 2005.  As a result of final  2004  financial  results  and
current market conditions,  we have updated our operating and financial guidance
for year 2005 as follows:

          Production:
             BCFE (approximately 80% gas).......................       6.5 - 7.5
          Exit Rate (Mmcfe/d)...................................         19-21
          Price Differentials (Pre Hedge):
             $ Per Bbl..........................................          0.55
             $ Per Mcf..........................................          0.75
          Lifting Costs, $ Per Mcfe.............................          0.85
          G&A, $ Per Mcfe.......................................          0.55
          Capital Expenditures ($ Millions).....................           22.0


Results of Operations

         Selected  Operating Data. The following table sets forth certain of our
operating data for the periods presented.  All data has been restated to reflect
continuing operations.

                                       28
<PAGE>
<TABLE>
<CAPTION>

                                                                    Years Ended December 31,
                                                 ---------------------------------------------------------------
                                                          (dollars in thousands, except per unit data)
                                                        2002                  2003                  2004
                                                 -------------------   -------------------   -------------------
Operating revenue:
<S>                                                <C>                   <C>                   <C>
   Crude oil sales.............................    $      6,208          $      6,699          $      8,843
   NGLs sales .................................             130                   193                   234
   Natural gas sales...........................          14,497                22,818                23,996
   Rig and other...............................             706                   670                   781
                                                 -------------------   -------------------   -------------------
   Total operating revenues ...................    $     21,541          $     30,380          $     33,854
                                                 ===================   ===================   ===================

   Operating income (loss).....................    $    (28,082)         $      8,720          $     10,972

   Crude oil production (MBbls)................           255.0                 220.1                 220.4
   NGLs production (MBbls).....................             9.0                   9.4                   8.9
   Natural gas production (MMcf)...............         5,471.6               4,780.7               4,403.0

   Average crude oil sales price (per Bbl)         $      24.34          $      30.43          $      40.12
   Average NGLs sales price (per Bbl)              $      14.43          $      20.46          $      26.32
   Average natural gas sales price (per Mcf)       $       2.65          $       4.77          $       5.45
</TABLE>

Revenue and average sales prices are net of hedging activities.


Comparison of Year Ended December 31, 2004 to Year Ended December 31, 2003

         Operating Revenue.  During the year ended December 31, 2004,  operating
revenue from crude oil,  natural gas and natural gas liquids sales  increased by
$3.4 million from $29.7 million in 2003 to $33.1  million in 2004.  The increase
in revenue was primarily due to increased  commodity  prices realized in 2004 as
compared to 2003. The increase in revenue due to commodity  prices was partially
offset by decreased production volumes. Higher commodity prices contributed $5.2
million to natural gas and crude oil revenue  while reduced  production  volumes
had a $1.8 million negative impact on revenue.

         Natural  gas  liquids  volumes  declined  from 9.4 MBbls in 2003 to 8.9
MBbls in 2004.  Crude oil sales volumes  increased  slightly from 220.1 MBbls in
2003 to 220.4 MBbls during 2004. The increase is primarily due to the production
from new wells in  Wyoming  and west  Texas  brought  onto  production  in 2004,
offsetting  natural  field  declines in other areas.  Natural gas sales  volumes
decreased  from 4.8 Bcf in 2003 to 4.4 Bcf in 2004.  This  decrease is primarily
due to natural field declines.  There were no significant  wells brought on line
in 2004,  primarily due to significant  restrictions on capital expenditures for
most of the year.

         Average sales prices in 2004 net of hedging costs were:

            o   $40.12 per Bbl of crude oil,
            o   $26.32 per Bbl of natural gas liquids, and
            o   $ 5.45 per Mcf of natural gas.

         Average sales prices in 2003 net of hedging costs were:

            o   $30.43 per Bbl of crude oil,
            o   $20.46 per Bbl of natural gas liquids, and
            o   $ 4.77 per Mcf of natural gas.

         Lease Operating  Expense.  Lease operating  expense,  or LOE, increased
slightly from $8.3 million in 2003 to $8.6 million in 2004.  The increase in LOE
was primarily due to higher  production  taxes  associated with higher commodity
prices in 2004 as  compared  to 2003.  Our LOE on a per Mcfe  basis for the year


                                       29
<PAGE>

ended December 31, 2004 was $1.48 per Mcfe compared to $1.35 for 2003, primarily
due to the decrease in production volumes.

         G&A Expense.  G&A expense  increased  from $4.0 million in 2003 to $5.1
million in 2004.  The increase in G&A expense was primarily  due to  performance
bonuses in 2004.  Our G&A  expense on a per Mcfe basis  increased  from $0.65 in
2003 to $0.89 in 2004.  The  increase in the per Mcfe cost was due to  increased
expense and to lower production volumes in 2004 as compared to 2003.

         Stock-based Compensation Expense. Effective July 1, 2000, the Financial
Accounting  Standards  Board  ("FASB")  issued FIN 44,  "Accounting  for Certain
Transactions  Involving Stock  Compensation",  an  interpretation  of Accounting
Principles  Board  Opinion No.  ("APB") 25.  Under the  interpretation,  certain
modifications  to fixed  stock  option  awards,  which were made  subsequent  to
December 15, 1998,  and not  exercised  prior to July 1, 2000,  require that the
awards be subject to variable accounting until they are exercised, forfeited, or
expired.  In March 1999,  we amended the exercise  price to $2.06 on all options
with an existing  exercise price greater than $2.06. In January 2003, we amended
the  exercise  price to $0.66  per share on  certain  options  with an  existing
exercise  price  greater  than  $0.66  per  share  which  resulted  in  variable
accounting.  We charged  approximately  $1.3 million to stock based compensation
expense in 2004 related to these  repricings,  compared to $1.1  million  during
2003.  The  increase