BETA OIL & GAS INC
10-Q, 1999-11-12
CRUDE PETROLEUM & NATURAL GAS
Previous: BEBE STORES INC, 10-Q, 1999-11-12
Next: NBG RADIO NETWORK INC, 10QSB/A, 1999-11-12






================================================================================

                       SECURITIES AND EXCHANGE COMMISSION

                       ------------------------------------

                             WASHINGTON, D.C. 20549

                      ------------------------------------
                                    FORM 10-Q

    X           QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
- ----------
                SECURITIES EXCHANGE ACT OF 1934
                For the Quarter Ended September 30, 1999

                                       or

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

                For the Transition Period From ____________ to __________




                        Commission File Number: 000-25717


                       [GRAPHIC OMITTED][GRAPHIC OMITTED]


                              BETA OIL & GAS, INC.
             (Exact name of registrant as specified in its charter)



        Nevada                                          86-0876964
 (State of Incorporation)                  (I.R.S. Employer Identification No.)


              901 Dove Street, Suite 230, Newport Beach, CA     92660
              (Address of principal executive offices)        (Zip Code)


                                 (949) 752-5212
              (Registrant's telephone number, including area code)


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 ___


As of November 12, 1999, the  Registrant  had 9,055,334  shares of Common Stock,
$.001 par value, outstanding.


================================================================================


<PAGE>


                                     PART I
                          ITEM 1. FINANCIAL STATEMENTS

                              BETA OIL & GAS, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS

<TABLE>

              ASSETS
                                                                                           September 30,      December 31,
                                                                                                1999              1998
                                                                                           ---------------    --------------
                                                                                            (Unaudited)
              <S>                                                                        <C>                <C>

              Current assets:
                       Cash and cash equivalents                                         $        453,637   $       198,043

                       Accounts receivable -
                           Oil and gas sales                                                      221,171              -
                           Other                                                                    9,678             9,678
                       Prepaid expenses                                                            82,929            14,951
                                                                                           ---------------    --------------
                                Total current assets                                              767,415           222,672
                                                                                           ---------------    --------------
              Oil and gas properties, at cost (full cost method):
                       Evaluated properties                                                     8,405,024         3,387,300
                       Unevaluated properties                                                  12,264,610        11,466,695
                              Less--accumulated depletion and impairments                      (1,825,452)       (1,670,691)
                                                                                           ---------------    --------------
                                Net oil and gas properties                                     18,844,182        13,183,304
                                                                                           ---------------    --------------
              Furniture, fixtures and equipment, at cost, less
                        Accumulated depreciation of  $22,880 and $13,413 at
                        September 30, 1999 (unaudited) and December 31,1998,  respectively         15,422            22,943


              Other assets                                                                        703,742           166,028

              Deferred offering costs                                                                -               23,524
                                                                                           ---------------    -------------
                                                                                         $     20,330,761   $    13,618,471
                                                                                           ===============    ==============

</TABLE>



                                   (Continued)



<PAGE>



                              BETA OIL & GAS, INC.


                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                   (Continued)


                      LIABILITIES AND SHAREHOLDERS' EQUITY

<TABLE>
                                                                                           September 30,       December 31,
                                                                                                1999               1998
                                                                                           ---------------    ----------------
                                                                                            (Unaudited)
              <S>                                                                        <C>                <C>
              Current Liabilities:
                   Accounts payable, trade                                               $        133,142   $         310,770
                   Payroll  and payroll taxes payable                                              15,501               7,559
                   Other accrued expenses                                                          25,132                 800
                                                                                           ---------------    ----------------
              Total current liabilities                                                           173,775             319,129
                                                                                           ---------------    ----------------

              Premiums payable                                                                     34,563              -

              Shareholders' Equity:
              Common  stock,  $.001 par  value;  50,000,000  shares  authorized;
                  8,985,482 and 7,029,492 shares issued and outstanding
                  at September 30, 1999 (unaudited) and  December 31, 1998,
                  respectively                                                                      8,985               7,029
              Additional paid-in capital                                                       26,343,363          15,878,386
              Accumulated deficit                                                              (6,229,925)         (2,586,073)
                                                                                            ---------------    ----------------
              Total shareholders' equity                                                       20,122,423          13,299,342
                                                                                            ---------------    ----------------

                                                                                            ---------------    ----------------
              Total Liabilities and Shareholders' Equity                                 $     20,330,761   $      13,618,471
                                                                                            ===============    ================


</TABLE>


The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements


<PAGE>


                              BETA OIL & GAS, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)

<TABLE>


                                                                The three months ended           The nine months ended
                                                                    September 30,                    September 30,
                                                             -----------------------------    ----------------------------
                                                              1999             1998            1999           1998
                                                           ---------------  --------------  --------------  -------------
                 <S>                                      <C>              <C>             <C>             <C>

                 Revenues
                         Oil and gas sales                $       254,332  $      -        $      375,595  $     -
                                                           ---------------  --------------  --------------  -------------

                 Costs and expenses:
                          Lease operating expense                  12,190         -                24,141        -
                          General and administrative              401,340         171,781         883,727        555,608
                          Impairment expense                         -             21,090           1,227      1,618,432
                          Depreciation and depletion expense      114,819           3,183         163,002          8,853
                                                            ---------------  --------------  --------------  -------------
                              Total costs and expenses            528,349         196,054       1,072,097      2,182,893
                                                            ---------------  --------------  --------------  -------------

                 Loss from operations                            (274,017)       (196,054)       (696,502)    (2,182,893)


                 Other income and (expense):

                         Interest expense                      (1,591,390)         -           (2,965,172)        -

                         Interest income                           13,868          10,960          17,822         39,867
                                                           --------------   --------------  --------------  -------------
                 Net loss                                 $    (1,851,539)  $    (185,094)  $  (3,643,852)  $ (2,143,026)
                                                           ===============  ==============  ==============  =============

                 Basic and diluted loss
                 per common share                                  ($0.21)         ($0.03)         ($0.46)        ($0.35)
                                                           ===============  ==============  ==============  =============

                 Weighted average number of
                  Common shares outstanding                     8,750,411       6,361,003       7,852,341      6,154,036
                                                           ===============  ==============  ==============  =============
</TABLE>

The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements



<PAGE>




                              BETA OIL & GAS, INC.



                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)


<TABLE>


                                                                      The nine months ended
                                                                          September 30,
                                                                    -----------------------------
                                                                       1999           1998
                                                                    --------------  -------------
                 <S>                                              <C>             <C>

                 CASH FLOWS FROM OPERATING ACTIVITIES:
                   Net loss                                       $   (3,643,852) $  (2,143,026)
                   Adjustments to reconcile net loss to net cash
                 provided by (used in) operating activities:
                        Depreciation and depletion                       163,002          8,853
                        Amortization of notes payable discount
                           and debt issuance costs                     2,843,100           -
                        Impairment expense                                 1,227      1,618,432
                        Salary contributed to Beta                        10,000         45,000

                   Changes in operating assets and liabilities:
                        Accounts receivable                             (221,171)       (15,464)
                        Prepaid expenses                                 (67,978)        (6,226)
                        Accounts payable, trade                         (177,629)       229,762
                        Commissions payable                               -             (15,929)
                        Accrued payroll                                    7,942         (6,629)
                        Other accrued expenses                              (800)       (14,000)
                                    Net cash provided by (used in)
                                                                    --------------  -------------
                                     operating activities             (1,086,159)      (299,227)
                                                                    --------------  -------------

                 CASH FLOWS FROM
                 INVESTING ACTIVITIES:
                   Oil and gas property expenditures                  (5,815,638)    (8,765,218)
                   Change in other assets                               (537,714)       (52,315)
                   Acquisition of furniture, fixtures & equipment         (1,947)        (2,762)
                                                                    --------------  -------------
                          Net cash used in investing activities       (6,355,299)    (8,820,295)
                                                                    --------------  -------------

</TABLE>

                                   (Continued)







<PAGE>


                              BETA OIL & GAS, INC.



                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)

                                   (Continued)


<TABLE>

                                                                     The nine months ended
                                                                         September 30,
                                                                   -----------------------------
                                                                      1999           1998
                                                                   --------------  -------------
                <S>                                                <C>             <C>
                CASH FLOWS FROM
                FINANCING ACTIVITIES:
                 Proceeds from sale of shares and  warrants, net       7,746,830      5,225,490
                 Proceeds from exercise of warrants                       75,000        -
                 Offering costs of previous private placements           (42,996)       -
                 Proceeds from premiums payable                           65,651        -
                 Repayment of premiums payable                            (5,957)       -
                 Proceeds from issuance of bridge notes, net           2,835,000        -
                 Repayment of bridge notes                            (3,000,000)       -
                 Decrease in deferred offering costs                      23,524        -
                                                                   --------------  -------------
                        Net cash provided by financing activities      7,697,052      5,225,490

                                                                   --------------  -------------

                NET INCREASE (DECREASE) IN
                CASH AND CASH EQUIVALENTS:                               255,594     (3,894,032)
                CASH AND CASH EQUIVALENTS:
                       Beginning of period                               198,043      3,985,599
                                                                   --------------  -------------
                       End of period                               $     453,637   $     91,567
                                                                   ==============  =============

                SUPPLEMENTAL DISCLOSURE OF
                CASH FLOW INFORMATION:
                       Cash paid for interest                      $     120,555   $      -
                                                                   ==============  =============
                       Cash paid for income taxes                  $       5,410   $      -
                                                                   ==============  =============

</TABLE>

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:


<TABLE>

                                                                    The nine months ended
                                                                        September 30,
                                                                   ----------------------------
                                                                      1999           1998
                                                                   --------------  ------------
                <S>                                              <C>             <C>
                Fair market value of common stock issued for:
                           Oil and gas properties                $      -        $    25,000
                           Discount on notes payable             $     2,574,000 $     -
                           Interest on bridge notes              $       180,000 $     -


</TABLE>

The  accompanying  notes are an integral  part to these  condensed  consolidated
financial statements


<PAGE>



                           PART I - ITEM 1 (CONTINUED)

                              FINANCIAL STATEMENTS

                       BETA OIL & GAS, INC. AND SUBSIDIARY



              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS


- --------------------------------------------------------------------------------

Note 1.        The accompanying  condensed  consolidated financial statements
               of  Beta  Oil & Gas,  Inc.  and  subsidiary  ("Beta")  have  been
               prepared  in  accordance  with  generally   accepted   accounting
               principles  for  interim  financial   information  and  with  the
               instructions  of Form 10-Q and Article 10 of Regulation  S-X. The
               balance  sheet  as of  September  30,  1999,  the  statements  of
               operations for the three and nine months ended September 30, 1999
               and 1998,  and the  statements  of cash flows for the nine months
               ended  September  30, 1999 and 1998 are unaudited but include all
               adjustments  (consisting of normal recurring  adjustments)  which
               Beta considers necessary for a fair presentation of the financial
               position at such dates and the  operating  results and cash flows
               for those periods. Although Beta believes that the disclosures in
               these  financial  statements are adequate to make the information
               presented not misleading,  certain information  normally included
               in  financial   statements  and  related  footnotes  prepared  in
               accordance  with generally  accepted  accounting  principles have
               been condensed or omitted  pursuant to the rules and  regulations
               of the Securities and Exchange Commission.  The December 31, 1998
               condensed  consolidated  balance sheets were derived from audited
               financial  statements but do not include all disclosures required
               by generally  accepted  accounting  principles.  The accompanying
               financial  statements  should  be read in  conjunction  with  the
               financial  statements  as  contained  in Beta's S-1  Registration
               Statement which was declared  effective July 1, 1999.

Note 2.        The results of operations  for the three and nine months ended
               September  30,  1999 may not  necessarily  be  indicative  of the
               results of operations  that may be incurred for the entire fiscal
               year.  Prior to the three month period ended  September 30, 1999,
               Beta was in the  development  stage.

Note 3.        Basic earnings per share excludes  dilution and is computed by
               dividing income available to common  shareholders by the weighted
               average  number  of common  shares  outstanding  for the  period.
               Diluted  earnings per share reflects the potential  dilution that
               could occur if  securities  or other  contracts  to issue  common
               stock were exercised or converted into common stock,  or resulted
               in the  issuance of common stock that then shared in the earnings
               of the  entity.  All  such  securities  or other  contracts  were
               anti-dilutive for all periods presented and, therefore,  excluded
               from the computation of earnings per share.

Note 4.        On July 30, 1999,  Beta completed its initial public  offering
               of common stock.  Beta sold  1,465,490  shares of common stock at
               $6.00  per share out of the  1,500,000  maximum  number of shares
               offered  pursuant  to its S-1  Registration  Statement  which was
               declared  effective July 1, 1999. Beta realized gross proceeds of
               $8,792,948  from the  sale of its  common  stock  in the  initial
               public  offering,   before  deducting  commissions  and  offering
               expenses.  On  July  7,  1999,  Beta  applied  $3,070,000  of the
               proceeds  from the  offering  towards the full  repayment  of the
               bridge notes and accrued interest.

<PAGE>


                               PART I (CONTINUED)



ITEM 2. Management's  Discussion and Analysis of Financial Condition and Results
of Operations.


     The following  discussion  is to inform you about the  financial  position,
liquidity  and capital  resources of Beta as of September  30, 1999 and December
31,  1998 and the  results of  operations  for the three and nine month  periods
ended September 30, 1999 and 1998.

Disclosure Regarding Forward-Looking Statements

     Included in this report are  forward-looking  statements within the meaning
of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended.  Although the company believes that
the expectations reflected in such forward-looking statements are reasonable, it
can give no assurance that such expectations  reflected in such  forward-looking
statements will prove to have been correct.

    All  forward  looking  statements  contained  in this  section  are based on
assumptions believed to be reasonable.

     These forward looking statements include statements regarding:

q          Beta's financial position
q          Proved or possible reserve quantities and net present values of those
           reserves
q          Business  strategy
q          Plans and objectives of management of Beta for future operations and
           capital expenditures

     Beta can give no assurance  that such  expectations  and  assumptions  will
prove to be correct.  Reserve  estimates of oil and gas properties are generally
different  from the  quantities  of oil and  natural  gas  that  are  ultimately
recovered  or  found.  This  is  particularly  true  for  estimates  applied  to
exploratory  prospects.  Additionally,  any statements  contained in this report
regarding  forward-looking  statements  are subject to various known and unknown
risks, uncertainties and contingencies,  many of which are beyond the control of
Beta.  Such  things  may cause  actual  results,  performance,  achievements  or
expectations to differ  materially from the  anticipated  results,  performance,
achievements or expectations.

     Factors that may affect such  forward-looking  statements include,  but are
not limited to:

q    Beta's  ability to generate  additional  capital to complete  its planned
     drilling and exploration  activities
q    Risks inherent in oil and gas acquisitions,  exploration, drilling,
     development and production; price volatility of oil and gas
q    Competition from other oil and gas companies
q    Shortages of  equipment,  services and supplies
q    Government regulation
q    Environmental matters
q    Financial  condition  and  operating  performance  of the  other  companies
     participating in the exploration, development and production of oil and gas
     ventures that Beta is involved in

     In addition,  since all of Beta's prospects are currently operated by third
parties,  Beta may not be in a position to control costs,  safety and timeliness
of  work as well  as  other  critical  factors  affecting  a  producing  well or
exploration and development activities.




 Financial Condition, Liquidity and Capital Resources

     Beta's  working  capital was a surplus of $593,640  at  September  30, 1999
compared to a deficit of ($96,457) at December 31, 1998.  Beta's working capital
increased due primarily to Beta's completion of its initial public offering.  In
order to fund  capital  expenditures  in the first  nine  months  of 1999,  Beta
obtained  short term debt  financing  in the form of  $3,000,000  in bridge note
financing  which is discussed below under "Bridge Note" and completed an initial
public  offering in July 1999 which is  discussed  below under  "Initial  Public
Offering."

Historical  Cash Used In and  Provided by  Operating,  Investing  and  Financing
Activities

    Beta  financed  all of its  business  activities  through  December 31, 1998
through  issuances  of its common stock in private  placements.  Beta raised net
proceeds of $9,221,783  during 1997 and $6,548,632  during 1998 in these private
placements.  During the nine months ended  September  30, 1999 Beta realized net
proceeds  of  $2,835,000  from a  bridge  note  financing  and net  proceeds  of
$7,781,562  from an  initial  public  offering  which is  discussed  below.  The
$3,000,000  face  amount of the bridge  notes was repaid in full on July 7, 1999
from the proceeds of the initial public offering.

    The net proceeds of the private  placements,  the bridge note  financing and
the  initial  public  offering  have  been  primarily  invested  in oil  and gas
properties  totaling  $5,815,638  and  $8,765,218  for  the  nine  months  ended
September 30, 1999 and 1998.

    Beta's cash balance at September  30, 1999 was $453,637  compared to a cash
balance of $198,043 at December 31,  1998.  The change in Beta's cash balance is
summarized as follows:
<TABLE>
          <S>                                                                          <C>

          Cash balance at December 31, 1998                                            $    198,043
          Sources of cash:
               Cash provided by operating activities                                     (1,086,159)
               Cash provided by financing activities                                      7,697,052
                                                                                      ----------------
                              Total sources of cash                                       6,610,893
          Uses of cash:
                Oil and gas property expenditures                                        (5,815,638)
                Other assets (increase in advances to industry partners)                   (537,714)
                 Furniture, fixtures and equipment                                           (1,947)
                                                                                      ----------------
                                                                                         (6,355,299)
                                                                                      ----------------
          Cash balance at September 30, 1999                                                453,637
                                                                                      ================

</TABLE>

Long Term Liquidity and Capital Resources

    The timing of most of Beta's capital expenditures is discretionary. Beta has
no material long-term commitments  associated with its capital expenditure plans
or  operating  agreements.  Consequently,  Beta  has  a  significant  degree  of
flexibility to adjust the level of such  expenditures as circumstances  warrant.
The level of capital  expenditures  will vary in future periods depending on the
success it experiences on planned  exploratory  drilling activities in 1999, gas
and oil price conditions and other related economic factors.  Accordingly,  Beta
has not yet  prepared an estimate of capital  expenditures  for the year 2000 or
future periods.



Bridge Note

     During the nine months ended September 30, 1999, Beta completed the private
placement of a $3,000,000 bridge note financing to three institutional investors
referred to as the "1999 bridge  financing." Beta issued promissory notes having
a maturity date of one year and bearing an interest rate of 10%. In addition,  a
total of 459,000 shares of Beta common stock were issued in connection  with the
1999 bridge  financing.  The  $3,000,000 in bridge notes was repaid in full with
accrued  interest  on July 7, 1999 from the  proceeds of Beta's  initial  public
offering.

    Beta  received net cash proceeds of  $2,835,000  from the bridge notes.  The
estimated  fair  market  value of  429,000  shares  of  common  stock  issued in
connection  with the bridge note of $2,574,000 was treated as a discount and was
amortized over the term of the promissory notes using the interest  method.  The
estimated fair market value of 30,000  additional  shares of common stock issued
per the  terms of the  bridge  note of  $180,000  was  immediately  expensed  as
interest  during the nine month period ended  September  30, 1999.  Accordingly,
Beta incurred  additional  interest expense of $2,754,000  because of the common
stock issued in connection with the bridge notes. The debt issuance costs of the
1999 bridge  financing of $89,100 were amortized as additional  interest expense
during the nine months ended September 30, 1999.

Plan of Operation for 1999

             In the opinion of Beta's  management,  the existing working capital
of Beta, the net proceeds of Beta's initial  public  offering  completed on July
30, 1999,  and the  exercise of common stock  purchase  warrants  subsequent  to
September  30, 1999 will be  sufficient  to fund the  operations  and  projected
capital  requirements  of Beta until  December 15, 1999.  Beta is allocating its
cash  resources  from all  sources,  including  the net  proceeds of the initial
public offering, to the following categories of expenditures:

1)    Drilling  and  completion  costs for wells on Beta's  prospects  which are
      estimated  to be  $1,800,000  for the period  September 30 to December 31,
      1999. It is  anticipated  that as many as 10 test wells will be drilled in
      the  fourth   quarter  of  1999  in  which  Beta  will  have  an  interest
      participation  ranging from 12.5% to 30%. While it is difficult to predict
      the exact timing of when these wells will be proposed for drilling, Beta's
      operating  agreements  generally  provide a thirty  day period in which to
      elect  participation in a proposed well.  Generally funds must be advanced
      within thirty days or less after the thirty day election period;

2)    Leasehold acquisition  costs  estimated  to be  $200,000  for  the  period
      September 30 to December 31, 1999;

3)    3-D seismic acquisition costs only if funds are available; and

4)    General and administrative overhead estimated to be $300,000 for the
      period September 30 to December 31, 1999.

     At such time as Beta has fully  utilized  the  proceeds of the offering and
Beta's  existing  working  capital,  it  will be  necessary  for  Beta to  raise
additional  funds. It is anticipated  that additional  funds will be raised from
one or more of the following sources:

1)       Beta has approximately  797,000 callable common stock purchase warrants
         outstanding  exercisable at a price of $5.00 per share. Beta is able to
         call these  warrants  at any time on and after the date that its common
         stock  is  traded  on  any  exchange,  including  the  Over-the-Counter
         Bulletin Board, at a market price equal to or exceeding $7.00 per share
         for 10 consecutive days, of which there can be no assurance that such a
         price level will occur. It is Beta's intent to call all or a portion of
         these warrants at such time, if and when, the market price of the stock
         is at a  sufficient  level  to fund  capital  requirements.  Beta  will
         receive proceeds equal to the exercise price times the number of shares
         which are issued from the exercise of warrants net of commission to the
         broker  of  record,   if  any.  Beta  could  realize  net  proceeds  of
         approximately  $3,800,000 from the exercise of these warrants. There is
         no  assurance  that Beta will  realize  any  proceeds  from the warrant
         calls.  Beta has not called any warrants to date. Beta has received net
         proceeds  of  approximately  $295,000  during the month of October  and
         November 1999 from the voluntary exercise of warrants.

2)       Beta may seek bank or other debt  financing at such time that cash flow
         from  operations is  established.  Beta is not able to predict when, if
         ever, such financing will be available.  Beta is currently seeking bank
         financing in the range of $1,000,000 to $5,000,000.

3)       Beta may seek mezzanine financing, if available, on terms acceptable to
         Beta.  Mezzanine  financing usually involves debt with a higher cost of
         capital as compared to conventional  bank financing.  Beta is currently
         seeking mezzanine financing in the range of $1,000,000 to $5,000,000.

4)       Beta may  realize  cash  flow  from oil and gas  wells,  if found to be
         productive.  Beta owns a working interest in 6 wells that are currently
         producing and in additional  wells which are presently  being completed
         and equipped for production.

     The net proceeds of the public offering and warrant exercises combined with
Beta's  existing  working  capital may not be sufficient to fund Beta's  capital
expenditures  that are projected for 1999.  If the above  additional  sources of
cash are  insufficient or are unavailable on terms acceptable to Beta, Beta will
be compelled to reduce the scope of its business  activities.  If Beta is unable
to fund planned expenditures within a thirty to sixty day period after a well is
proposed for drilling, it may be necessary to:

1)       Forfeit its interest in wells that are proposed to be drilled;

2)       Farm-out its interest in proposed wells;

3)       Sell a portion of its interest in proposed  wells and use the sale
         proceeds to fund its participation for a lesser interest; and

4)       Reduce general and administrative expenses.

    As stated above, Beta believes it has sufficient working capital to fund its
capital expenditure requirements until December 15, 1999. In the event that Beta
cannot raise  additional  capital , it may be necessary  for Beta to curtail its
business activities until other financing is available.

    These are forward looking  statements that are based on assumptions which in
the future may not prove to be accurate.  Although  Beta's  management  believes
that the expectations  reflected in such forward looking statements are based on
reasonable  assumptions,  it can give no assurance that its expectations will be
achieved.

Comparison of Results of Operations for the Nine months Ended September 30, 1999
and 1998 (unaudited)

     During  the nine  months  ended  September  30,  1999  Beta had oil and gas
revenues of $375,595.  Beta's net production was 153,000 mcf at an average price
of $2.37  per mcf and 614  barrels  of oil at an  average  price of  $21.15  per
barrel.  During the nine  months  ended  September  30, 1998 Beta  generated  no
revenues.

     During  the nine  months  ended  September  30,  1999 Beta  incurred  lease
operating  expenses of $24,141.  Beta's average lifting cost for this period was
$.15 per mcf  equivalent.  During the nine months ended  September 30, 1998 Beta
incurred no lease operating expense.

     General and administrative expenses for the nine months ended September 30,
1999 were $883,727  compared to $555,608 for the nine months ended September 30,
1998.  This  represents a $328,000 or a 59% increase over the prior year period.
The primary reasons for the increase were due to:

(1)  An increase in operational activities in 1999 versus 1998;

(2)  An  increase in the number of  employees  from five in 1998 to six in 1999;
     and

(3)  Costs  related  to  Beta's  initial  public  offering  and  filing  the S-1
     registration statement.

    Depreciation  and depletion  expense for the nine months ended September 30,
1999 was  $163,002  compared to $8,853 for the nine months ended  September  30,
1998.  This  represents  a $154,149  increase  over the prior year  period.  The
primary  reason  for the  increase  is due to the  fact  Beta  had no oil or gas
production in the prior year period that would give rise to depletion expense.

     Loss from operations totaled $(696,502) for the nine months ended September
30, 1999 compared to $(2,182,893)  for the nine months ended September 30, 1998.
The  primary  reason  for the  decrease  in the  loss  was due to an  impairment
write-down in the prior year of  approximately  $1,600,000  associated  with the
drilling of two Australian dry holes.

     Other  income for the nine months  ended  September  30, 1999  consisted of
interest  income in the amount of  $17,822.  Beta  realized  $39,867 of interest
income for the nine month period in 1998.  The reason for the decrease was lower
average  cash and cash  equivalents  balances for the 1999 period as compared to
the 1998 period.

     During the nine months ended  September 30, 1999,  Beta  incurred  interest
expense of $2,965,172,  substantially  all of which related to the bridge notes.
Interest expense related to the bridge notes for the 1999 period consists of the
following:
<TABLE>
<S>                                                                                    <C>

Cash interest expense                                                                  $        120,555
Amortization of note discount and fair market value of 30,000 shares                          2,754,000
Amortization of deferred loan costs                                                              89,100
                                                                                          --------------
     Bridge note interest expense for the nine months ended September 30, 1999         $      2,963,655
                                                                                          ==============
</TABLE>

     During the nine months ended  September 30, 1998, Beta incurred no interest
expense.

     Net loss for the nine months  ended  September  30,  1999 was  $(3,643,852)
compared to  $(2,143,026)  for the nine months ended  September  30,  1998.  The
increase in net loss was  primarily due to the interest  expense  related to the
bridge note.

Comparison  of Results of  Operations  for the Three Months ended  September 30,
1999 and 1998 (unaudited)

     During  the three  months  ended  September  30,  1999 Beta had oil and gas
revenues of  $254,332.  Beta's net gas  production  was 91,000 mcf at an average
price of $2.65 per mcf.  Beta's net oil production was 614 barrels at an average
price of $21.15 per barrel.  During the three months ended  September  30, 1998,
Beta generated no revenues.

     During the three  months  ended  September  30,  1999 Beta  incurred  lease
operating  expenses of $12,190 Beta's  average  lifting cost for this period was
$.13 per mcf  equivalent.  During the three months ended September 30, 1998 Beta
incurred no lease operating expense.

     General and  administrative  expenses for the three months ended  September
30, 1999 were $401,340 compared to $171,781 for the three months ended September
30, 1998,  representing  a $230,000 or 134%  increase  over the prior year.  The
primary reasons for the increase were due to:

(1)  An increase in operational activities in 1999 versus 1998;

(2)  An  increase in the number of  employees  from five in 1998 to six in 1999;
     and

(3)  Costs  related  to  Beta's  initial  public  offering  and  filing  the S-1
     registration statement.

    Depreciation and depletion  expense for the three months ended September 30,
1999 was $114,819  compared to $3,183 for the three months ended  September  30,
1998.  This  represents  a $112,000  increase  over the prior year  period.  The
primary  reason  for the  increase  is due to the  fact  Beta  had no oil or gas
production in the prior year period that would give rise to depletion expense.

     Loss  from  operations  totaled  $(274,017)  for  the  three  months  ended
September 30, 1999 compared to $(196,054)  for the three months ended  September
30,  1998.  The  primary  reason for the  increase in the loss was due to higher
general and administrative costs in the latest period ended September 30, 1999.

     Other  income for the three months ended  September  30, 1999  consisted of
interest  income in the amount of  $13,868.  Beta  realized  $10,960 of interest
income for the three  month  period in 1998.  The reason  for the  increase  was
higher  average  cash and cash  equivalents  balances  for the  1999  period  as
compared to the 1998 period.

      During the three months ended September 30, 1999,  Beta incurred  interest
expense of $1,591,390,  substantially  all of which relates to the bridge notes.
The bridge note interest expense consisted of the following:
<TABLE>
<S>                                                                                    <C>


Cash interest expense                                                                  $          8,918
Amortization of note discount and fair market value of 30,000 shares                          1,526,909
Amortization of deferred loan costs                                                              54,046
                                                                                          --------------
     Bridge note interest expense for the three months ended September 30, 1999        $      1,589,873
                                                                                          ==============
</TABLE>

     During the three months ended September 30, 1998, Beta incurred no interest
expense.

     Net loss for the three months  ended  September  30, 1999 was  $(1,851,739)
compared to  $(185,094)  for the three months  ended  September  30,  1998.  The
increase  in net loss was  primarily  due to the  significant  interest  expense
associated with the 1999 bridge financing in the 1999 period.

Income Taxes

     As of December 31,  1998,  Beta had  available,  to reduce  future  taxable
income, a tax net operating loss carryforward of approximately  $4,003,000 which
expires in the years 2012 through  2018.  As of December  31,  1998,  Beta has a
deferred tax asset of approximately  $1,110,000 which is fully reserved for with
a valuation  allowance.  The  deferred  tax asset  consists  entirely of the net
operating  loss  carryforward.   Utilization  of  the  tax  net  operating  loss
carryforward  may be  limited  in the event a 50% or more  change  of  ownership
occurs within a three year period.  The tax net operating loss  carryforward may
be limited by other factors as well.

Cancellation of Warrants

     On June 21, 1999,  certain warrant holders agreed to cancel 87,296 warrants
to purchase common stock consisting of 20,000 warrants  exercisable at $5.00 per
share and 67,296 warrants  exercisable at $7.00 per share.  All of the cancelled
warrants were non-callable with expiration dates on March 12, 2003. The warrants
were  cancelled  for no  consideration  pursuant  to a request  by the  National
Association of Securities Dealers,  the "NASD". The warrant holders were certain
NASD member firms and their  employees who  participated  in Beta's 1998 private
placement,  as well as Beta's legal counsel.  The cancellation  request was made
and  complied  with because the NASD  determined  that these  warrants  could be
deemed  "underwriter's  compensation"  and  the  continued  existence  of  these
warrants  could  result in the  compensation  for the  initial  public  offering
exceeding  the NASD  guidelines.  Therefore,  all such  warrants  which could be
deemed  "underwriter's  compensation"  in  excess of NASD  guidelines  have been
cancelled for no consideration.


<PAGE>


Drilling Activity

      During the nine months ended September 30, 1999, Beta  participated in the
drilling of 13 exploratory  wells. Of the 13 wells drilled,  4 were completed as
dry-holes  and 9 are either  producing or in various  stages of  completion  for
production. The wells are summarized as follows:
<TABLE>
<S>     <C>                   <C>                      <C>                     <C>                  <C>    <C>
                                                                                                    Estimated First
                                                        Working                Completion               Date of
             Well Name              Location           Interest %                Status                Production

1.      Cobra Stream #1       Onshore Louisiana           15%                   Dry-hole                  N/A
2.      Shark Prospect #1     Offshore Louisiana          15%                   Dry-hole                  N/A
3.      Schluter #1           Jackson Co., TX             20%                   Dry-hole                  N/A
4.      Buttonwillow #1       Kern Co., CA                30%                   Dry-hole                  N/A
                                                    =================
                                             Total        80%
                                                    =================

1.      Redfish #1            Offshore Louisiana          15%                On production                9/99
2.      Stingray #1           Offshore Louisiana          15%                On production                9/99
3.      Minkfish #2           Offshore Louisiana          9.4%               On production                9/99
4.      Minkfish #3           Offshore Louisiana          9.4%               Awaiting production facility 6/2000
5.      Pressley #1           Jackson Co., TX            12.5%               On production                9/99
6.      Wilbeck #1            Jackson Co., TX            12.5%               On production                9/99
7.      Alamo Realty #1       Jackson Co., TX             20%                On production                9/99
8.      Mark #1               Jackson Co., TX            12.5%              Being completed              11/99
9.      Faust #1              Jackson Co., TX            12.5%              Being completed              11/99
                                                    =================
                                             Total      118.8%
                                                    =================
</TABLE>

Initial Public Offering

    On July 30,  1999,  Beta  completed  its initial  public  offering of common
stock.  Beta sold 1,465,490 shares of common stock at $6.00 per share out of the
1,500,000  maximum  number of shares  offered  pursuant to its S-1  Registration
Statement  which was declared  effective July 1, 1999.  Beta intends to withdraw
from  registration  the 34,510 unsold shares,  the 150,000 shares  registered to
satisfy an  "Over-Allotment  Option," and a total of 31,878 shares issuable upon
exercise of Selected  Dealer  Warrants in connection  with the unsold portion of
the offering, including the Over-allotment Option.

     Beta  realized  gross  proceeds of  $8,792,948  from the sale of its common
stock in the initial public offering,  before deducting commissions and offering
expenses.  On July 7, 1999,  Beta applied  $3,070,000  of the proceeds  from the
offering towards the full repayment of the bridge notes and accrued interest.

Stock Option Plan

    On August  27,  1999,  the board of  directors  approved  an  Incentive  and
Non-statutory  stock option plan which authorizes the Compensation  Committee to
grant  stock  option  awards to  officers,  directors  and  employees.  The plan
provides, among other things, the following:

q    The maximum number of shares which may be optioned and sold under the plan
     is 700,000 shares.
q    The per share exercise price for common shares to be issued pursuant to the
     exercise of an option shall be no less than the fair market value of Beta's
     common stock as of the date of grant.
q    The per share  exercise  price for  common  shares to be issued to  persons
     owning  more  than 10% of the  voting  stock of Beta at the date of  grant,
     shall be no less than 110% of the fair market value of Beta's  common stock
     as of the date of grant.
q    The  maximum  term of the  options  shall be a maximum of ten years or such
     lesser time period as the board of directors  determines.  The maximum time
     period  for  options to be issued to  persons  owning  more than 10% of the
     voting stock of Beta at the date of grant shall be five years from the date
     of grant.

    The Compensation  Committee of the board of directors granted 97,500 options
to officers,  directors and employees as of August 27, 1999 at an exercise price
of $6.00 per share.  All of the 97,500 options will expire on or before December
31, 2004. None of the 97,500 options, or any additional options issued under the
plan shall become  exercisable  until such time as the shareholders of Beta have
approved the plan as provided in Beta's bylaws.

Subsequent Events

I.       Subsequent Drilling Activity

    Subsequent  to September 30, 1999,  and up to the date of this report,  Beta
participated in the drilling of the following wells:

<TABLE>
                                                                                                     Estimated First
                                                         Working                Completion               Date of
              Well Name              Location           Interest %                Status                Production
<S>     <C>                    <C>                      <C>                     <C>                  <C>
1.      Bowerbank #1           Kern Co., CA                30%                   Dry-hole                  N/A
2.      Heron #1               Onshore Louisiana          12.5%                  Dry-hole                  N/A
                                                     =================
                                              Total       42.5%
                                                     =================

1.      Rayborn-Pressley #1    Jackson Co., TX            12.5%              Being completed              12/99
2.      SE Garrison City #1    Kern Co., CA               30.0%              Being completed              1/2000
3.      Hildebrandt #1         Jackson Co., TX            20.0%                  Unknown                 Unknown
4.      Traylor #1             Jackson Co., TX            25.0%                  Unknown                 Unknown
                                                     =================
                                              Total       87.5%
                                                     =================
</TABLE>

II.      Beta Acquisition of Red River, LLC

    Beta Oil & Gas,  Inc.  ("Beta")  announced on October 14, 1999 that it has a
signed Letter of Intent to purchase Red River Energy, LLC. of Tulsa, Oklahoma, a
private oil and  natural gas  company.  The  purchase  price will be paid by the
assumption  of  approximately  $7.6  million  existing  debt and the issuance of
approximately  2.25 million shares of Beta common stock. The purchase is subject
to final due  diligence,  completion of a definitive  acquisition  agreement and
approval by Beta shareholders.

    The assets of Red River  Energy LLC consist of four  components:  1) a 97.4%
working  interest  (80% net  revenue  interest)  in a 30,160  acre unit which is
currently producing approximately 3.65 MMBTU/d and 120 Bopd from 22 active wells
in the  Hunton  Limestone  formation  in  Central  Oklahoma;  2) an 85%  working
interest (68% net revenue interest) in 7,500 acres which are currently producing
960  MMBTU/d  from 45 wells in the Atoka and  Gilcrease  formations  in  Eastern
Oklahoma;  3) a gas gathering system consisting of 40 miles of pipeline which is
currently transporting  approximately 1650 MMBTU/d in Eastern Oklahoma; and 4) a
46 well coal bed  methane  project  also  located in Eastern  Oklahoma  which is
currently under development and producing  approximately 600 MMBTU/d.  Excluding
the coal bed methane project,  the properties  being acquired contain  estimated
proved producing recoverable reserves totaling  approximately 22.5 billion cubic
feet of  natural  gas and  504,000  barrels of oil  having a net  present  value
discounted at 10% of approximately  $23.5 million.  Red River Energy, LLC is the
operator of all its properties.


<PAGE>



III.     Exercise of Warrants

    Subsequent  to September 30, 1999,  the following  warrants to purchase Beta
common stock have been exercised:
<TABLE>

                                                                    Exercise
Warrants exercised:                                 Warrants         Price        $Amount
<S>                                                 <C>             <C>           <C>
10/7/99                                                 10,000      $ 2.00        $  20,000
10/15/99                                                 1,000      $ 5.00            5,000
10/20/99                                                 2,000      $ 2.00            4,000
10/20/99                                                 2,000      $ 5.00           10,000
10/20/99                                                   500      $ 5.00            2,500
10/21/99                                                20,154      $ 4.50           90,693
10/26/99                                                15,270      $ 5.00           76,350
10/26/99                                                 2,000      $ 5.00           10,000
11/1/99                                                  8,464      $ 4.50           38,088
11/1/99                                                  8,464      $ 4.50           38,088
                                                   ------------                   ---------
                                                        69,852                    $ 294,719
                                                   ============                   =========
</TABLE>


Impact of Recently Issued Standards

     Beta intends to adopt SFAS 133, "Accounting for Derivative  Instruments and
Hedging  Activities,"  issued  in June  1998  effective  with  its  fiscal  year
beginning  January 1, 2000 as required by the  Statement.  Due to Beta's current
and anticipated limited use of derivative  instruments,  management  anticipates
that  adoption  of SFAS  133 will not have  any  significant  impact  on  Beta's
financial position or results of operations.  SFAS 132, "Employees'  Disclosures
about Pensions and other Postretirement Benefits," and SFAS 134, "Accounting for
Mortgage-Backed  Securities  Retained after the Securitization of Mortgage Loans
Held for Sale by a Mortgage Banking  Enterprise" were issued in 1998 and are not
expected  to impact  Beta  regarding  future  financial  statement  disclosures,
results of operations and financial position.

Year 2000 "Y2K" Problem

     Beta has begun to address  possible  remedial  efforts in  connection  with
computer software that could be affected by the Year 2000 "Y2K" problem. The Y2K
problem is the result of computer programs being written using two digits rather
than four to define the applicable  year. Any programs that have  time-sensitive
software  may  recognize a date using "00" as the year 1900 rather than the year
2000.  This could result in a major system failure or  miscalculations.  The Y2K
problem can affect any modern technology used by a business in the course of its
day. Any machine that uses embedded  computer  technology is susceptible to this
problem,  including for example,  telephone systems,  postage meters and scales,
and of  course,  computers.  The impact on a company  is  determined  to a large
extent by the company's dependence on these technologies to perform their day to
day operations.

     Internally,  Beta has begun reviewing all such equipment and has determined
that many of its systems are Y2K compliant. This includes our telephone systems,
postage  equipment and some of our software.  We anticipate that all systems and
software will be fully reviewed and brought into compliance by November 1999. If
certain  systems  are not  brought up to Y2K  compliance  by the end of November
1999,  then the  non-compliant  technology will be disabled so as not to have an
impact on the  systems  that are  compliant.  Any such  events  would not have a
serious impact on our day to day operations,  nor would any valuable information
be lost.  Our company backs up all computer  systems daily to protect us against
data loss and we have a system  that  utilizes 10  rotating  back-up  tapes as a
safeguard  against having a tape that is  unreadable.  The costs of bringing our
company technology up to Y2K compliance is expected to be less than $5,000. This
is because the majority of the  "patches" or programs  designed to make software
Y2K compliant can be obtained over the internet from manufacturers for little or
no cost and we do not expect to rely heavily on outside  consultants  to upgrade
our systems as most of the work can be performed in-house.

     Externally, the Year 2000 problem may impact other entities with which Beta
transacts business,  and Beta cannot predict the effect of the Year 2000 problem
on such  entities or Beta.  With regard to those  companies  that we do business
with on a daily  basis,  we cannot  guarantee  that they will be vigilant  about
their  Y2K  plan of  action.  We have,  however,  started  mailing  out a simple
questionnaire  to these  companies,  requesting that they advise us of their Y2K
readiness.  Should any of our oil and gas well operators experience a disruption
due to the Year 2000 problem,  the most significant impact may be a delay in the
progress of drilling operations and/or interruption of production and revenue on
a producing well. In a worst case scenario, the former may ultimately cause Beta
to incur  drilling  cost  overruns,  while  the  latter  may cause us to have an
interruption  in  revenues  for  several  months.  We  have  also  assessed  the
possibility of personal  injury,  loss of life,  property  damage and accidental
pollution resulting from equipment malfunctions. Although we believe these to be
a remote  possibility,  we have undertaken  investigations to determine possible
problem  areas  and  will  communicate  our  findings,  if any,  to the  project
operators.

     In these unlikely  events,  Beta's plan of action is to have on hand a cash
reserve at  December  31, 1999 to cover both the  additional  well costs and the
Company's overhead expenses until production resumes. We have not yet determined
the amount or source of such funds. We are contacting our insurance  carriers to
determine  the extent of insurance  coverage,  if any, in the event Y2K problems
affect any of Beta's project areas.  In the event that Beta does  experience Y2K
problems,  it could result in a suspension of Beta's  revenues.  A suspension of
revenues  could  result in material  losses from  operations  and a reduction in
Beta's working capital. Management is unable at this time to quantify the impact
that the Y2K problem could have on Beta's  results of  operations  and financial
condition.

ITEM 3. Quantitative and Qualitative Disclosures About Market Risk.

     Beta is exposed to market  risk  related to adverse  changes in oil and gas
prices.  Beta's oil and gas revenues can be  significantly  affected by volatile
oil and gas prices.  This volatility can be mitigated through the use of oil and
gas  derivative  financial  hedging  instruments.  Beta does not  currently  use
derivative financial  instruments to mitigate fluctuations in oil and gas prices
or interest rates and may continue to experience  wide  fluctuations  in oil and
gas revenues as a result.


<PAGE>


                           PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

To the best of knowledge of management there are no legal proceedings pending or
threatened  against  Beta which would have a  materially  adverse  effect on its
financial condition or results of operations.

Item 2.  Changes in Securities

(a)  and (b) not applicable

(c)  Recent sales of unregistered securities. Beta issued and sold the following
     securities  without  registration  under  the  Securities  Act of 1933,  as
     amended  ("Securities  Act"),  during  the  first  nine  months of 1999 and
     through the date of this report:

     1.   In connection with the January 20, 1999 bridge financing,  Beta issued
          300,000  shares  of common  stock to the note  holders  and  issued an
          additional 29,000 shares as commissions in connection with the January
          bridge financing. The certificates representing the shares issued bear
          a restrictive legend prohibiting  transfer without  registration under
          the  Securities  Act  or  the   availability   of  an  exemption  from
          registration and "stop transfer"  instructions have been issued to the
          transfer  agent.  The shares  were issued  subject to a  "registration
          rights"  agreement,  requiring  among other  things,  that Beta file a
          registration statement to register the shares under the Securities Act
          180 days after the closing of Beta's  initial public  offering,  which
          was July 30, 1999.

     2.   In connection  with the March 19, 1999 bridge  financing,  Beta issued
          100,000  shares of common  stock to the note  holders  on March 19 and
          issued the note holders an additional 30,000 shares as follows:
                  April 19, 1999    10,000 additional shares
                  May 19, 1999      10,000 additional shares
                  June 19, 1999     10,000 additional shares

          The  certificates  representing  the shares  issued bear a restrictive
          legend prohibiting  transfer without registration under the Securities
          Act or the  availability of an exemption from  registration  and "stop
          transfer"  instructions  have been issued to the transfer  agent.  The
          shares  were  issued  subject to a  "registration  rights"  agreement,
          requiring among other things, that Beta file a registration  statement
          to register  the shares  under the  Securities  Act 180 days after the
          closing of Beta's initial public offering, which was July 30, 1999.

     3.   On April 2,  1999  Beta  issued  4,000  shares  upon the  exercise  of
          warrants to purchase common stock. The  certificates  representing the
          shares issued bear a restrictive legend  prohibiting  transfer without
          registration  under  the  Securities  Act  or the  availability  of an
          exemption from  registration  and "stop  transfer"  instructions  were
          issued to the transfer  agent.  The shares issued upon exercise of the
          warrants  were  registered  by  Beta  for  resale  by the  holders  in
          Registration No. 333-68381.

     4.   On May 14,  1999  Beta  issued  25,000  shares  upon the  exercise  of
          warrants to purchase common stock. The  certificates  representing the
          shares issued bear a restrictive legend  prohibiting  transfer without
          registration  under  the  Securities  Act  or the  availability  of an
          exemption from  registration  and "stop  transfer"  instructions  were
          issued to the transfer  agent.  The shares issued upon exercise of the
          warrants  were  registered  by  Beta  for  resale  by the  holders  in
          Registration No. 333-68381.

          In connection  with the issuance of the above noted  securities,  Beta
          relied upon Section 4(2) of the Securities  Act in claiming  exemption
          for the  registration  requirement of the  Securities  Act. All of the
          persons  to whom the  securities  were  issued  had  full  information
          concerning  the  business  affairs of Beta and acquired the shares for
          investment purposes.  The certificates  representing the shares issued
          bear a restrictive  legend prohibiting  transfer without  registration
          under the  Securities  Act or the  availability  of an exemption  from
          registration  and  "stop  transfer"  instructions  were  issued to the
          transfer agent.

(d)      Use of proceeds.

     (1)  This use of proceeds information is being disclosed in connection with
          Beta's S-1  Registration  Statement No.  333-68381  which was declared
          effective July 1, 1999.

     (2)  The offering to which the use of proceeds relates commenced on July 1,
          1999.

     (3)  The offering  terminated on July 30, 1999. Beta sold 1,465,490  shares
          of common stock at $6.00 per share out of the 1,500,000 maximum number
          of shares offered  pursuant to its S-1  Registration  Statement.  Beta
          withdrew  from  registration  the 34,510  unsold  shares,  the 150,000
          shares registered to satisfy an  "Over-Allotment  Option," and a total
          of 31,878 shares issuable upon exercise of Selected Dealer Warrants in
          connection  with the unsold  portion of the  offering,  including  the
          Over-allotment Option.

     (4)  The managing underwriter was Brookstreet Securities Corporation.

     (5)  The  securities  registered  are Beta's  common stock and common stock
          underlying warrants.

     (6)  From the effective date of the Securities Act  registration  statement
          No. 333-68381, July 1, 1999, through September 30, 1999, the amount of
          expenses  incurred for Beta's account in connection  with the issuance
          and  distribution  of  the  securities   registered  for  underwriting
          discounts  and  commissions,  finders'  fees,  expenses paid to or for
          underwriters, other expenses and total expenses were as follows:
<TABLE>
                      <S>                                                    <C>

                      Gross receipts:                                        $ 8,792,948.00

                      Escrow fees                                                 (9,375.55)
                      Commissions                                               (798,734.80)
                      SEC Registration Fee                                       (19,424.25)
                      Nasdaq Listing Fee                                         (10,000.00)
                      NASD Filing Fee                                             (5,526.47)
                      Printing Expenses                                          (48,004.89)
                      Blue Sky Fees                                              (22,530.00)
                      Legal Fees and Expenses                                    (70,490.54)
                      Accounting Fees and Expenses                               (85,212.26)
                      Road show expenses                                         (30,062.23)
                      Due diligence expenses                                     (13,536.17)
                                                                        --------------------
                      Net proceeds of offering (a) :                         $ 7,680,050.84
                                                                        ====================
<FN>
(a) None of the offering  expenses  reflected above represent direct or indirect
payments to:

q    Directors, officers, general partners of Beta or their associates.
q    To  persons  owning  ten  (10)  percent  or more  of any  class  of  equity
     securities of the issuer.
q    To affiliates of the issuer.
</FN>
</TABLE>

(7)      From the effective date of the Securities  Act  registration  statement
         No. 333-68381,  July 1, 1999, through September 30, 1999, the amount of
         net offering proceeds to Beta used for construction of plant,  building
         and facilities;  purchase and  installation of machinery and equipment;
         purchases of real estate; acquisition of other business(es);  repayment
         of  indebtedness;  working  capital;  temporary  investments;  were  as
         follows:

<TABLE>

     USE OF PROCEEDS:                                 Proposed in Prospectus            Actual Use of Proceeds
     Description of Uses                              Maximum      Offering          Actual (a)(b)  Offering
                                                      -------------------------     -------------- -------------
     <S>                                             <C>                <C>           <C>               <C>

     Repayment of Bridge Debt                        $3,000,000.00      37%           $3,000,000.00     39%

     Accrued Interest - Bridge Note                        -             0%               68,492.00      1%

     Working Capital                                       -             0%              576,235.00      8%

     Drilling and completion of wells:

     Parallel Joint Venture, South Texas              1,750,000.00      22%              133,713.00      2%

     Cheniere Joint Venture, South Louisiana          1,180,000.00      15%            2,456,995.00     32%

     West Cameron Block 39, South Louisiana           1,200,000.00      15%              454,626.00      6%

     Lapeyrouse Prospect, South Louisiana               545,000.00       7%              190,000.00      2%

     Norcal Joint Venture, Central California           335,000.00       4%              147,409.00      1%

     Land and seismic costs:

     Parallel Joint Venture, South Texas                   -             0%              216,398.00      3%
     Cheniere Joint Venture, South Louisiana               -             0%              296,296.00      4%
     West Cameron Block 39, South Louisiana                -             0%               -              0%
     Lapeyrouse Prospect, South Louisiana                  -             0%               15,273.84      0%
     Texoil Joint Venture, South Texas                     -             0%              124,613.00      2%
                                                     --------------               ------------------
     Total net proceeds of offering                  $8,010,000.00     100%           $7,680,050.84    100%
                                                     ==============               ==================

</TABLE>

(a) None of the  expenditures  reflected  as actual  use of  proceeds  represent
direct or indirect payments to:

    q        Directors, officers, general partners of Beta or their associates.
    q        To persons owning ten (10) percent or more of any class of equity
             securities of the issuer.
    q        To affiliates of the issuer.


(b)      The actual use of proceeds described above represents a material change
         in the use of proceeds as  described  in the  prospectus.  The material
         changes are as follows:

    q        The actual net  proceeds of the  offering  were  approximately
             $427,000  less  than the  Maximum  Offering  estimated  use of
             proceeds disclosed in the prospectus.
    q        The actual use of net proceeds  toward drilling and completion
             of wells in the  Parallel  Joint  Venture  were  approximately
             $1,600,000 less than estimated in the prospectus. This was due
             to the fact that a large portion of the  anticipated  drilling
             activity was  postponed  until the fourth  quarter of 1999 and
             the first two quarters of 2000.  The  drilling  was  postponed
             primarily  because  delays in acquiring  all of the  necessary
             leases and permits.
    q        The actual use of net proceeds  toward drilling and completion
             of wells in the  Cheniere  Joint  Venture  were  approximately
             $1,300,000    more   than   estimated   in   the   prospectus.
             Approximately   $700,000  of  this  amount  represents  Beta's
             estimated share of  constructing a production  platform in the
             West Cameron 49 area.  Another $360,000  represents  estimated
             drilling  costs  associated  with  the  Heron  Prospect.   The
             remaining $240,000 represents additional costs of drilling and
             completing  the Stingray  Prospect  well at a deeper  interval
             than originally planned.
    q        The actual use of net proceeds  toward drilling and completion
             of  wells  in the West  Cameron  Block  39 were  approximately
             $750,000 less than estimated in the  prospectus.  This was due
             to the fact that the  anticipated  drilling  activity  in this
             prospect has been indefinitely postponed pending evaluation of
             the production results of the existing three wells and further
             evaluation of the seismic data.
    q        The actual use of net proceeds  toward drilling and completion
             of  wells  in  the  Lapeyrouse   Prospect  were  approximately
             $355,000 less than estimated in the  prospectus.  This was due
             to the fact that Beta has only been  required  to advance  its
             proportionate  share of  location  costs for the well to date.
             Beta anticipates that it will be required to advance its share
             of drilling costs in the fourth quarter of 1999,  estimated to
             be approximately $400,000.
    q        The actual use of net proceeds  toward drilling and completion
             of  wells  in  the  Lapeyrouse   Prospect  were  approximately
             $355,000 less than estimated in the prospectus. This is due to
             the fact that Beta reduced its working interest  participation
             in the  planned  wells and lower than  anticipated  completion
             costs.
    q        The actual use of net proceeds  toward land and seismic  costs
             in the Parallel Joint Venture were approximately $200,000 more
             than estimated in the prospectus.  The prospectus contained no
             estimate of land and seismic costs. The land and seismic costs
             were incurred because some of the seismic data was reprocessed
             and  reinterpreted  and  additional  leases were acquired as a
             result.
    q        The actual use of net proceeds  toward land and seismic  costs
             in the Cheniere Joint Venture were approximately $300,000 more
             than estimated in the prospectus.  The prospectus contained no
             estimate  of land  and  seismic  costs.  The land  costs  were
             incurred because  additional  leases were acquired as a result
             of  the  drilling   successes  in  the  Stingray  and  Redfish
             Prospects.  In  addition,  Beta  acquired an interest in a new
             prospect,  the Heron  Prospect as part of the  Cheniere  Joint
             Venture.
    q        Beta acquired an interest in a new prospect  located in Texas,
             the Texoil  Joint  Venture.  The  interest  was acquired for a
             total consideration of approximately $125,000.

Limitation of Liability

     Beta's  Articles of  Incorporation  and its Bylaws  limit the  liability of
directors and officers to the extent permitted by Nevada law. Specifically,  the
Articles of  Incorporation  provide that the directors and officers of Beta will
not be personally  liable to Beta or its  shareholders  for monetary damages for
breach of their  fiduciary  duties as  directors,  including  gross  negligence,
except  liability for acts or omissions "which involve  intentional  misconduct,
fraud  or a  knowing  violation  of law not in good  faith,  or the  payment  of
dividends in violation of Section 78.300 of the Nevada Revised Statutes."

     Beta has obtained a directors and officers  liability  insurance policy for
the  purposes of  indemnification  which  shall cover all elected and  appointed
directors and officers of Beta up to $1,000,000 for each claim and $3,000,000 in
the aggregate.  Beta believes that the limitation of liability  provision in its
Articles of Incorporation,  and the directors and officers  liability  insurance
will  facilitate  Beta's  ability to continue  to attract  and retain  qualified
individuals to serve as directors and officers of Beta.

     Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to directors,  officers,  and controlling persons of Beta, Beta
has been advised that in the opinion of the Commission such  indemnification  is
against  public  policy as expressed  in the  Securities  Act and is,  therefore
unenforceable.  Except for the payment by Beta of expenses incurred or paid by a
director,  officer,  or controlling  person of Beta in the successful defense of
any action,  suitor  proceeding,  if a claim for  indemnification  against  such
liabilities is asserted by such director,  officer or controlling person of Beta
in connection with the securities  being  registered,  Beta will,  unless in the
opinion of its counsel the matter has been settled by a  controlling  precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against  public policy as expressed in the  Securities
Act and will be governed by the final adjudication of such issues.

     At present,  there is no pending  litigation  or  proceeding  involving any
director,  officer, employee or agent for which indemnification will be required
or permitted  under Beta's Articles of  Incorporation.  Beta is not aware of any
threatened  litigation  or  proceeding  which  may  result  in a claim  for such
indemnification.


Item 3.  Defaults Upon Senior Securities

    Not applicable.

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

    No matters  were  submitted to a vote of security  holders  during the third
quarter ended September 30, 1999.

Item 5.  Other Information

     None.

Item 6.  Exhibits and Reports on Form 8-K

(a)      The following exhibits are filed with this report:

     (1)  Exhibit  27-1,  "Financial  Data  Schedule"  - for the  quarter  ended
          September 30, 1999

(b)      There were two reports filed on Form 8-K during the quarter ended
         September 30, 1999:

     1.   Form 8-K  dated  August  2,  1999  which  is  incorporated  herein  by
          reference.
     2.   Form  8-K/A  dated  August 2,  1999  which is  incorporated  herein by
          reference.



<PAGE>



         SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned who is duly authorized.


                                             BETA OIL & GAS, INC.


Date:  November 14, 1999                     By    /s/ J. Chris Steinhauser
                                             ------------------------
                                                   J. Chris Steinhauser
                                                   Chief Financial Officer,
                                                   Principal Accounting Officer
                                                   and Director

<TABLE> <S> <C>

<ARTICLE>      5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
FINANCIAL  STATEMENTS  AS OF AND FOR THE PERIOD ENDED  SEPTEMBER 30, 1999 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>    1

<S>                              <C>
<PERIOD-TYPE>                     9-MOS
<FISCAL-YEAR-END>                DEC-31-1999
<PERIOD-START>                   JAN-01-1999
<PERIOD-END>                     SEP-30-1999
<CASH>                               453,637
<SECURITIES>                               0
<RECEIVABLES>                        230,849
<ALLOWANCES>                               0
<INVENTORY>                                0
<CURRENT-ASSETS>                     767,415
<PP&E>                            20,707,936
<DEPRECIATION>                     1,848,332
<TOTAL-ASSETS>                    20,330,761
<CURRENT-LIABILITIES>                173,775
<BONDS>                                    0
                      0

                                0
<COMMON>                               8,985
<OTHER-SE>                                 0
<TOTAL-LIABILITY-AND-EQUITY>      20,330,761
<SALES>                              375,595
<TOTAL-REVENUES>                     375,595
<CGS>                                 24,141
<TOTAL-COSTS>                      1,072,097
<OTHER-EXPENSES>                           0
<LOSS-PROVISION>                   (696,502)
<INTEREST-EXPENSE>                 2,965,172
<INCOME-PRETAX>                   (3,643,852)
<INCOME-TAX>                               0
<INCOME-CONTINUING>                        0
<DISCONTINUED>                             0
<EXTRAORDINARY>                            0
<CHANGES>                                  0
<NET-INCOME>                      (3,643,852)
<EPS-BASIC>                          (0.46)
<EPS-DILUTED>                          (0.46)



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission