ENVIRONMENTAL REMEDIATION HOLDING CORP
10-Q, 1999-02-23
OIL & GAS FIELD SERVICES, NEC
Previous: UNIVERSAL HEALTH REALTY INCOME TRUST, PRRN14A, 1999-02-23
Next: DEFINED ASSET FUNDS MUNICIPAL INVT TR FD INSURED SERIES 185, 497, 1999-02-23



                     U.S. SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON D.C. 20549

                                    FORM 10-Q


QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT
OF 1934
        For the quarterly period ended December 31, 1998

                         Commission File Number 0-17325

                     ENVIRONMENTAL REMEDIATION HOLDING CORP.
                      (Exact name of issuer in its charter)


       COLORADO                                                88-0218499
(State of Incorporation)                                (IRS Employer ID Number)

                                3-5 Audrey Avenue
                           Oyster Bay, New York 11771
                    (Address of principal executive offices)
                                   (Zip Code)

Registrant's telephone number, including area code:  (516) 922-4170


Indicate by check mark whether the registrant (1) has filed reports  required to
be filed by  Section  13 of 15 (d) of the  Securities  Exchange  Act  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 the number of shares  outstanding  of each of the  issuer's  classes of
common equity, as of the latest practicable date:

                         Common stock, $0.0001 par value
                     As of December 31, 1998 was 39,613,436

                      Documents Incorporated by Reference:

                                See Exhibit List
<PAGE>
                         PART I - FINANCIAL INFORMATION

Item 1.           Financial Statements

                          INDEX TO FINANCIAL STATEMENTS


                                                                            Page



Consolidated Balance Sheets   ...............................................F-2

Consolidated Statements of Operations  ......................................F-3

Consolidated Statements of Stockholders' Equity  ............................F-4

Consolidated Statements of Cash Flows   .....................................F-5

Notes to Consolidated Financial Statements  .................................F-6



























                                      F-1
<PAGE>
                  ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
                           Consolidated Balance Sheets
<TABLE>
<S>                                                                          <C>                     <C>
                                                                               September 30,            December 31,
                                                                                   1998                     1998
                                                                             -----------------       ------------------
                                ASSETS                                                                  (Unaudited)
CURRENT ASSETS
  Cash                                                                       $          36,359       $           30,655
  Restricted cash                                                                       18,826                   18,826
  Accounts receivable                                                                  193,736                  166,441
  Prepaid expenses and other current assets                                            256,059                  279,112
                                                                             -----------------       ------------------
    Total current assets                                                               504,980                  495,034
                                                                             -----------------       ------------------
PROPERTY AND EQUIPMENT
   Oil and gas properties                                                            1,240,175                1,240,175
   Equipment                                                                         6,435,113                6,435,113
                                                                             -----------------       ------------------
     Total property and equipment before depreciation and depletion                  7,675,288                7,675,288
   Less: accumulated depreciation and depletion                                    (1,020,626)              (1,157,288)
                                                                             -----------------       ------------------
      Net  property and equipment                                                    6,654,662                6,518,000
                                                                             -----------------       ------------------
OTHER ASSETS
   Master service agreement                                                                300                      300
   Investment in STPetro, S.A.                                                          49,000                   49,000
   Due from STPetro, S.A.                                                              452,276                  871,719
   DRSTP concession fee                                                              4,000,000                4,000,000
   Deferred offering costs                                                              30,000                        0
                                                                             -----------------       ------------------
    Total other assets                                                               4,531,576                4,921,019
                                                                             -----------------       ------------------
Total Assets                                                                 $      11,691,218       $       11,934,053
                                                                             =================       ==================
              LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT LIABILITIES
   Stockholder loans payable                                                 $         731,328       $          699,958
   Current portion of long-term debt                                                   308,636                  735,808
   Suspended revenue                                                                   141,409                  154,686
   Accounts payable and accrued liabilities :
       Accounts payable                                                              1,365,764                1,497,684
       Accrued officer salaries                                                      1,673,985                1,898,801
       Accrued interest                                                              1,116,196                1,750,946
                                                                             -----------------       ------------------
    Total current liabilities                                                        5,337,318                6,737,883
                                                                             -----------------       ------------------
LONG TERM LIABILITIES
   Long term loans                                                                      41,631                   38,347
   Convertible debt, net                                                             7,543,178                8,165,204
                                                                             -----------------       ------------------
    Total long term liabilities                                                      7,584,809                8,203,551
                                                                             -----------------       ------------------
Total Liabilities                                                                   12,922,127               14,941,434
                                                                             -----------------       ------------------
Common stock issued under a repurchase agreement; issued and
outstanding  1,000,000 and 750,000 shares                                            1,500,000                1,500,000
                                                                             -----------------       ------------------
STOCKHOLDERS' EQUITY (DEFICIT)
  Preferred stock, $0.0001  par value; authorized 10,000,000 shares;
  none issued and outstanding                                                                0                        0
  Common stock, $0.0001 par value; authorized 950,000,000 shares;
  issued and outstanding  25,999,900 and 28,469,586                                      2,600                    2,847
  Additional paid-in capital in excess of par                                       25,020,717               26,052,276
  Additional paid-in capital - warrants                                                207,502                  207,502
  Deficit                                                                         (29,224,228)             (32,063,756)
  Stock subscriptions receivable                                                             0                        0
  Beneficial conversion feature                                                      1,387,500                1,387,500
  Deferred compensation, net                                                         (125,000)                 (93,750)
                                                                             -----------------       ------------------
Total Stockholders' Equity (Deficit)                                               (2,730,909)              (4,507,381)
                                                                             -----------------       ------------------
Total Liabilities and Stockholders' Equity (Deficit)                         $      11,691,218       $       11,934,053
                                                                             =================       ==================
</TABLE>
    The accompanying notes are an integral part of the financial statements.
                                       F-2
<PAGE>
                                   ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
                                       Consolidated Statements of Operations
                                                    (Unaudited)
<TABLE>
<S>                                                         <C>                     <C> 

                                                                 Three months ended December 31,
                                                            -----------------------------------------
                                                                  1997                    1998
                                                            -----------------       -----------------
REVENUE
Environmental remediation services                          $         146,083       $               0
Crude oil                                                              96,914                       0
                                                            -----------------       -----------------

  Total revenue                                                       242,997                       0
                                                            -----------------       -----------------
COSTS AND EXPENSES
Compensation :
     Officers                                                         301,250                 408,250
     Directors                                                              0                       0
Consulting fees                                                       251,171                 580,854
General and administrative expense                                  1,281,363                 938,738
Depreciation and depletion                                            123,503                 136,662
Interest expense                                                      702,004                 775,025
                                                            -----------------       -----------------

  Total costs and expenses                                          2,659,291               2,839,529
                                                            -----------------       -----------------

Net income (loss)                                           $     (2,416,294)       $     (2,839,529)
                                                            =================       =================

Weighted average number of shares outstanding                      24,017,700              27,642,692
                                                            =================       =================
Net income (loss)  per share - basic                        $          (0.10)       $          (0.10)
                                                            =================       =================
</TABLE>






















    The accompanying notes are an integral part of the financial statements.
                                       F-3
<PAGE>
                  ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
       Consolidated Statement of Changes in Stockholders' Equity (Deficit)
<TABLE>
<S>                                  <C>          <C>     <C>          <C>        <C>         <C>         <C>     <C>           <C>


                                 Common Stock                             Beneficial                                    Total
                                                                  APIC       Conv.    Stk .Subs.   Defr'd     Accum.    S/H Equity
                                                      APIC      Warrants    Feature   Receivable   Comp.     Deficit    (Deficit)
                              ------------------ ------------ ---------- ----------- ----------- -------- ------------ -------------
                                Number
                              of Shares  Amount
                              ---------- ------- ------------ ---------- ----------- ----------- -------- ------------ -------------
BALANCE, September 30,  1997  21,989,526 $ 2,199   19,952,865          0           0   (913,300) (250,000)(17,645,204)     1,146,560

Year ended September 31, 1998
 Common stock issued for:

10/97 - stock subs rec'd               -       0            0          0           0     913,300        0            0       913,300
10/97 - Uinta acquisition      1,000,000     100 1,999,900             0           0           0        0            0     2,000,000
10/97 - Nueces acquisition        50,000       5      148,745          0           0           0        0            0       148,750
11/97 - bene conv feat create          -       0            0          0   1,075,000           0        0            0     1,075,000
1st quarter - services           355,000      36      921,964          0           0           0        0            0       922,000
1st quarter  - cash              177,008      18      167,676          0           0           0        0            0       167,694
01/98 - building equity           24,000       2       69,998          0           0           0        0            0        70,000
2nd quarter - services            23,200       2       28,494          0           0           0        0            0        28,496
2nd quarter - cash               666,664      67      438,432          0           0           0        0            0       438,499
06/98 - bene conv feat create          -       0            0          0     312,500           0        0            0       312,500
3rd quarter  - services          162,420      16      102,868          0           0           0        0            0       102,884
3rd quarter - cash               234,200      23      135,577    200,000           0           0        0            0       135,600
09/98 - accounts payable         491,646      49      337,958          0           0           0        0            0       338,007
09/98 - option fee and penalty   229,536      30      219,193          0           0           0        0            0       219,223
4th quarter - services           479,700      48      473,552          0           0           0        0            0       473,600
4th quarter - cash                47,000       5       23,495      7,502           0           0        0            0        23,500
09/98 - deferred comp. amort           -       0            0          0           0           0  125,000            0       125,000

    Net loss                           -       0            0          0           0           0        0 (11,582,428)  (11,582,428)
                              ---------- ------- ------------ ---------- ----------- ----------- -------- ------------ -------------

BALANCE September 30, 1998    25,999,900   2,600   25,020,717    207,502   1,387,500           0 (125,000)(29,224,228)   (2,730,909)

Three months ended December 31, 1998 (Unaudited)
 Common stock issued for:

1st quarter - services         1,059,000     106      523,581          0           0           0        0            0       523,687
10/98 - conv. debt converted   1,210,686     121      365,999          0           0           0        0            0       366,120
11/98 - accounts payable         200,000      20      141,980          0           0           0        0            0       142,000
12/98 - deferred comp. amort.          -       0            0          0           0           0   31,250            0        31,250

     Net loss                          -       0            0          0           0           0        0  (2,839,529)   (2,839,529)
                              ---------- ------- ------------ ---------- ----------- ----------- -------- ------------ -------------

BALANCE, December 31, 1998
(unaudited)                   28,469,586 $ 2,847   26,052,277    207,502   1,387,500           0 (93,750) (32,063,757)   (4,507,381)
                              ========== ======= ============ ========== =========== =========== ======== ============ =============

Common stock issued under a repurchase agreement:

BALANCE, September 30, 1997    1,000,000 $   100 1,999,900             0           0           0        0            0     2,000,000

12/97 - cash repurchase        (250,000)       0    (500,000)          0           0           0        0            0     (500,000)
                              ---------- ------- ------------ ---------- ----------- ----------- -------- ------------ -------------
BALANCE, September 30, 1998      750,000     100    1,499,900          0           0           0        0            0     1,500,000

BALANCE, December 31, 1998
(Unaudited)                      750,000 $   100    1,499,900          0           0           0        0            0     1,500,000
                              ========== ======= ============ ========== =========== =========== ======== ============ =============
</TABLE>















    The accompanying notes are an integral part of the financial statements.
                                       F-4
<PAGE>
                 ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
                     Consolidated Statements of Cash Flows
                                  (Unaudited)
<TABLE>
<S>                                                                        <C>                  <C>    
                                                                              Three months ended December 31,
                                                                           -------------------------------------
                                                                                  1997                1998
                                                                           ------------------   ----------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                                   $      (2,416,294)        (2,839,529)
Adjustments to reconcile net loss to net cash used by operating activities:
    Amortization of deferred compensation                                              31,250             31,250
    Amortization of bene. conv. feat. and conv. debt expenses                         646,517            116,208
    Stock issued for services rendered                                                      0            523,687
    Write-off of deferred offering costs                                                    0             30,000
    Depreciation and depletion                                                        123,503            136,662
Changes in operating assets and liabilities:
   (Increase) decrease in accounts receivable                                               0             27,295
   (Increase) decrease in prepaid expenses and other current assets                 (231,523)           (23,053)
   (Increase) decrease in due from STPetro, S.A.                                            0          (419,445)
   Increase (decrease) in suspended revenue                                                 0             13,277
   Increase (decrease) in accounts payable                                            458,166            131,920
   Increase (decrease) in accrued salaries                                            270,000            224,816
   Increase (decrease) in accrued interest payable                                     49,271            775,025
                                                                           ------------------   ----------------

Net cash provided by (used by) operating activities                               (1,069,110)        (1,271,887)
                                                                           ------------------   ----------------

CASH FLOWS FROM INVESTING ACTIVITIES:
DRSTP concession fee payment                                                      (2,008,300)                  0
Increase on deposits on fixed assets                                                (164,145)                  0
Acquisition of property and equipment                                                (58,694)                  0
                                                                           ------------------   ----------------
Net cash provided by (used by) investing activities                               (2,231,139)                  0
                                                                           ------------------   ----------------

CASH FLOWS FROM FINANCING ACTIVITIES:
Payment of bank borrowings                                                          (175,000)            (1,112)
Proceeds from loans payable to  stockholders                                          217,775            197,295
Payments on stockholder loans payable                                               (207,861)          (230,000)
Common stock and warrants sold for cash                                               167,694                  0
Convertible debt sold for cash                                                      3,767,000          1,300,000
                                                                           ------------------   ----------------

Net cash provided by (used by) financing activities                                3,769,608           1,266,183
                                                                           ------------------   ----------------
Net increase (decrease) in cash                                                       469,359            (5,704)

CASH, beginning of period                                                             327,743             55,185
                                                                           ------------------   ----------------

CASH, end of period                                                        $          797,102             49,481
                                                                           ==================   ================

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the year for interest                                     $           11,825                  0
                                                                           ==================   ================
Non cash financing and investing activities: 
  Stock issued to acquire:
      Accounts payable settlement                                          $                0            142,000
                                                                           ==================   ================
      Conversion of convertible debt                                       $                0            366,120
                                                                           ==================   ================
      Conversion of accrued interest payable                               $                0              6,938
                                                                           ==================   ================
      Conversion of convertible debt discount                              $                0             53,168
                                                                           ==================   ================
      Oil and gas properties and equipment                                 $        2,148,750                  0
                                                                           ==================   ================
</TABLE>
    The accompanying notes are an integral part of the financial statements.
                                       F-5
<PAGE>
                  ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
                   Notes to Consolidated Financial Statements
                                   (Unaudited)

(1) Summary of Significant Accounting Policies
   Nature of operations.
         ERHC operates in the environmental remediation industry and the oil and
         natural gas  production  industry  from its corporate  headquarters  in
         Oyster Bay, New York and its operating offices in Lafayette, Louisiana.

   Use of estimates
         The consolidated  financial statements have been prepared in conformity
         with  generally  accepted  accounting  principles.   In  preparing  the
         financial  statements,  management  is required to make  estimates  and
         assumptions  that affect the reported amounts of assets and liabilities
         as of the dates of the  statements of financial  condition and revenues
         and  expenses  for the years then ended.  Actual  results  could differ
         significantly from those estimates.

   Principles of consolidation
         The consolidated  financial  statements include the accounts of SSI and
         BAPCO,  its  wholly  owned  subsidiaries.   Intercompany  accounts  and
         transactions   have  been   eliminated   in  the   consolidation.   The
         consolidated  financial  statements for the three months ended December
         31,  1997 and 1998  include  all  adjustments  which in the  opinion of
         management are necessary for fair presentation

   Cash equivalents
         The  Company  considers  all highly  liquid  debt  instruments  with an
         original maturity of three months or less to be cash equivalents.

   Concentration of risks
         The  Company  primarily  transacts  its  business  with  one  financial
         institution.

   Accounts receivable
         No allowance for uncollectible  accounts has been provided.  Management
         has evaluated the accounts and believes they are all collectible.

   Compensation for services rendered for stock
         The Company issued shares of common stock in lieu of services rendered.
         The costs of the services are valued according to the terms of relative
         agreements,  market  value on the date of  obligation,  or based on the
         requirements  of Form S-8, if applicable.  The cost of the services has
         been charged to operations.

    Net loss per share
         Net loss per common  share - basic is computed by dividing the net loss
         by the number of shares of common stock outstanding  during the period.
         Net loss per share - diluted is not presented  because the inclusion of
         common share equivalents would be anti-dilutive.

(2) Going Concern
         The  Company's  current   liabilities  exceed  its  current  assets  by
         $6,242,850.  The  Company has  incurred  net losses of  $2,416,294  and
         $2,839,529  in the  three  months  ended  December  31,  1997  and 1998
         respectively.  These  conditions  raise  substantial  doubt  as to  the
         ability of the Company to continue as a going  concern.  The Company is
         in ongoing  negotiations to raise general operating funds and funds for
         specific projects.  However,  there is no assurance that such financing
         will be  obtained.  The  Company  is in  preliminary  discussions  with
         several  parties  regarding the potential sale of some to all of its US
         based crude oil production fields. In prior years, the Company was able
         to raise funds in a timely manner,  there is no evidence that they will
         continue to do so in the future.

(3) Restricted Cash
         A total  balance of $18,826 in  restricted  cash,  which is invested in
         interest-bearing  certificates of deposit,  pledged as collateral for a
         performance bond covering the Utah properties.

(4) Property, Equipment, Depreciation and Depletion
         Property and equipment are valued at cost. Maintenance and repair costs
         are charged to expense as incurred. When items of property or equipment
         are sold or retired,  the related  costs are removed  from the accounts
         and any  gains or losses  are  reflected  as  income.  Depreciation  is
         computed on the straight-line method for financial reporting  purposes,
         based on the estimated useful lives of the assets. Autos and trucks are
         depreciated over a three to five year life, field equipment over a five
         to fifteen year life, office furniture over a three to five year  life,
         and the building over a thirty year life.  Depreciation expense totaled
         $122,793, and $136,046 for the three months ended December 31, 1997 and
         1998, respectively. Depletion (including provisions for future abandon-
         ment and restoration costs) of all capitalized costs of proved  oil and
         gas producing properties is expensed using the unit-of-productionmethod
         by individual  fields as the proven developed reserves are
                                      F-6
<PAGE>
                  ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
                   Notes to Consolidated Financial Statements
                                   (Unaudited)
(4) Property, Equipment, Depreciation and Depletion (continued) produced. Deple-
         tion  expense was $710 and $616 for the three months ended December 31,
         1997 and 1998, respectively.

         At December 31, major  classes of property and  equipment  consisted of
         the following:

                                                1997                 1998
                                       -------------------- --------------------
         Oil and gas properties        $         1,044,375  $         1,240,175
         Land                                        2,500                2,500
         Building                                   96,282               96,282
         Field equipment                         6,229,859            6,229,859
         Office furniture and equipment             35,896               67,800
         Vehicles                                        0               38,672
         Deposit on purchase of equipment          300,705                    0
                                       -------------------- --------------------
         Total                                   7,709,617            7,675,288

         Less: accumulated depreciation           (625,221)          (1,157,288)
                                       -------------------- --------------------
         Net property and equipment    $         7,084,396  $         6,518,000
                                       ==================== ====================

(5) Notes payable
         The  Company  issued  two notes  payable to  stockholders  who are also
         officers and  directors in exchange for cash  amounting to  $2,039,700.
         These notes carry no stated maturity date and an 8.5% rate of interest.
         The Company has repaid  $1,334,247 on these notes,  including  interest
         and principal on one. The remaining note is convertible into restricted
         stock at 50% of the  average  bid price for the month in which the loan
         was made.  The conversion is at the option of the  noteholder.  Accrued
         interest on this note is $8,412 and $50,511 for the three  months ended
         December 31, 1997 and 1998 respectively.

         In  October  1998,  the  Company  issued 20%  convertible  subordinated
         unsecured  notes due October 2000 in exchange for $500,000 cash.  These
         notes are  convertible  into shares of the Company's  common stock at a
         conversion price to be determined by so stated formula. If all of these
         notes are converted using the conversion  price as of the issuance date
         ($1.00), the Company will be required to issue 500,000 shares of common
         stock.  These notes also carried  warrants for an additional  1,500,000
         shares of common  stock with an exercise  price of $0.40 per share,  or
         total  additional  proceeds  to the  Company of $600,000 in cash in the
         event all of the warrants are exercised.

         In  October  1998,  the  Company  issued 12%  convertible  subordinated
         unsecured  notes due December  31, 1999 in exchange for $800,000  cash.
         These notes are convertible  into shares of the Company's  common stock
         at a conversion price to be determined by so stated formula.  If all of
         these notes are converted  using the  conversion  price of the issuance
         date ($1.25),  the Company will be required to issue 640,000  shares of
         common  stock.  These notes also  carried "A" and "B"  warrants  for an
         additional 1,200,000 and 1,200,000 shares of common stock with exercise
         prices of $0.50 and $3.00 per share,  or total  additional  proceeds to
         the Company of  $4,200,000 in cash in the event all of the warrants are
         exercised.

         In October 1998, the Company received conversion notices on $412,350 of
         the  convertible  debt issued in July and August,  1998. This debt, and
         accrued  interest  amounting to $6,938,  was converted  into  1,210,686
         shares of common stock.

(6) Accrued Salaries
         At  December  31,  1997  and  1998  the Company has accrued salaries of
         $1,230,000  and  $1,898,801,  respectively,  for  three officers. These
         officers can, at their option, convert these salaries into common stock
         of the Company at the rate of  one-half of the average bid price of the
         Company's common stock for the months in which the salary was earned.

(7) Accrued Interest
         Accrued interest consisted of the following at December 31 :

                                              1997                  1998
                                      --------------------- --------------------
Accrued interest - other              $              54,328 $             56,774
Accrued interest - convertible debt                  32,171              458,672
Accrued penalties - convertible debt                      0            1,235,500
                                      --------------------- --------------------
Total                                 $              86,499 $          1,750,946
                                      ===================== ====================
                                      F-7
<PAGE>
                  ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
                   Notes to Consolidated Financial Statements
                                   (Unaudited)

(8) Oil Production
         The Company is utilizing the successful effort method of accounting for
         its oil and gas producing  activities.  The Company regularly  assesses
         oil and gas reserves for possible  impairment on an aggregate  basis in
         accordance with SFAS 121.

(9) Income Taxes
         The  Company  has  a  consolidated  net  operating  loss  carry-forward
         amounting to $32,063,756, expiring as follows: $3,404 in 2015, $728,748
         in 2016,  $16,913,052  in 2017,  $11,582,428  in 2018 and $2,839,529 in
         2019. The Company has an $12,825,000  deferred tax asset resulting from
         the loss  carry-forward,  for which it has established a 100% valuation
         allowance.  Until the Company's current plans begin to produce earnings
         it is  unclear  as to the  ability  of the  Company  to  utilize  these
         carry-forwards. The Tax Reform Act of 1986 provided for a limitation on
         the use of net operating loss carryforwards following certain ownership
         changes. Such a change in ownership under the IRS rules and regulations
         potentially could occur pursuant to the Company's S-1 amendment.

(10) Stockholders' Equity
         The  Company  has  authorized  950,000,000  shares of $0.0001 par value
         common  stock and  10,000,000  shares of  $0.0001  par value  preferred
         stock.

         During the first quarter of fiscal 1999, the Company  issued  1,059,000
         shares of common stock in exchange for services valued at $523,687. The
         Company also issued 200,000 shares in settlement of a then  outstanding
         accounts payable  amounting to $142,000.  In October 1998,  convertible
         debt holders converted  $412,350 of debt and $6,938 of accrued interest
         into 1,210,686 shares of common stock.

    Rescinded and returned shares
         In September  1998,  the Board of Directors  authorized the issuance of
         100,000 shares to a director.  This director returned the shares to the
         Company due to personal  tax  considerations.  In September  1998,  the
         Board of Directors  authorized the issuance of 2,000,000 shares each to
         four officers and directors in connection with the DRSTP Agreement.  In
         December 1998,  the Board of Directors  rescinded the issuance as if it
         had never occurred.

    Procura Financial Consultants, cc (PFC)
         Under the May 1997 Agreement between the DRSTP and the Company,  PFC is
         a junior partner to the Agreement.  The Company and PFC are negotiating
         an agreement  whereby the Company would issue shares to PFC in exchange
         for PFC foregoing its rights under the May 1997 Agreement.  The Company
         has issued,  but not  delivered  2,000,000  shares in  anticipation  of
         settling this negotiation. However, at the date of this report no final
         agreement has been reached.

   Arbitration settlements
         The  Company  has  notified  Kingsbridge  that it intends to cancel the
         equity   line  of  credit   previously   negotiated.   The   negotiated
         cancellation agreement requires the Company to pay $100,000 in cash and
         issue  warrants for 100,000  shares of common  stock.  This  settlement
         agreement has not yet been funded and Kingsbridge filed for arbitration
         in December 1998.

         In April  1998,  Uinta Oil and Gas,  Inc.  (Uinta)  filed  suit in Utah
         relating to the Company's  October 1997  acquisition  of twenty two oil
         and gas wells in Utah.  The other two  joint  sellers  of these  wells,
         along with Uinta, filed a formal demand for arbitration as the purchase
         agreement requires.The Company has entered into negotiations  to settle
         this matter and expects to issue additional shares in this  settlement.
         However at the date of this report no final agreement has been reached.

(11) Commitments and Contingencies
         The  Company is  committed  to lease  payments  for 10  vehicles  under
         operating  leases  totaling  $50,598,  $7,826  and $3,913 for the years
         ended  September 30, 1999,  2000 and 2001. The Company paid $19,160 and
         $12,650 in vehicle  lease  expense for the three months ended  December
         31,  1997 and 1998,  respectively.  The  Company  currently  leases its
         office  space and  operating  facilities  on a two year lease and three
         year lease respectively.  The Company is committed to lease payments on
         the two facilities  totalling  $67,108 and $60,808 for the years ending
         September  30, 1999 and 2000.  The Company  paid $11,487 and $17,227 in
         leased  facility rent for the three months ended  December 31, 1997 and
         1998 respectively.
                                      F-8
<PAGE>
                  ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
                   Notes to Consolidated Financial Statements
                                   (Unaudited)

(12) Segment Information
         The Company has three distinct lines of business through its two wholly
         owned  subsidiaries,  Site  Services,  Inc.,  (SSI),  and Bass American
         Petroleum Company, (BAPCO), and a joint venture agreement. SSI operates
         in the environmental remediation industry and BAPCO will operate in the
         oil and gas production  industry.  SSI's principal  identifiable assets
         consist of $3,224,000, net, of environmental equipment, and the Chevron
         P&A master service  agreement  valued at $300, net.  BAPCO's  principal
         identifiable assets consist of crude oil reserves valued at $1,240,175,
         equipment valued at $2,508,000 and land and building valued at $98,782.
         The Company  also expects to operate in the supply  industry  through a
         joint  venture  agreement  to  supply  fuel  and  other  goods to ships
         transiting the Panama Canal. No principal identifiable assets yet exist
         for this line of business.

(13) Sao Tome Concession
       Concession fee payment
         When the Company  entered into the joint venture  agreement in May 1997
         with the  Democratic  Republic of Sao Tome and Principe,  (DRSTP),  the
         Company was  required to pay a $5,000,000  concession  fee to the DRSTP
         goverment.  In September  1997,  the Company  received a Memorandum  of
         Understanding from the DRSTP government which allows the Company to pay
         this concession fee within five days after the DRSTP files the relevant
         official  maritime  claims maps with the United Nations and the Gulf of
         Guinea  Commission.  In December 1997,  the Company paid  $2,000,000 of
         this  concession fee to the DRSTP from the proceeds of the  convertible
         note  offering.  On July 2, 1998 the  Company  paid  $1,000,000  of the
         Concession  fee to the  government  of the DRSTP.  On July 31, 1998 the
         Company paid an  additional  $1,000,000  of the  concession  fee to the
         government of the DRSTP.

       Investment in STPetro, S.A.
         In July 1998, the Government of the Democratic Republic of Sao Tome and
         Principe established  STPetro,  S.A. as the national petroleum company.
         The charter  established the initial ownership of STPetro,  S.A. as 51%
         by the  government  and 49% by ERHC in exchange for $51,000 and $49,000
         respectively.  The Company immediately forwarded $20,000 of its $49,000
         in cash, and believes that $29,000 of expenses it has paid on behalf of
         STPetro,  S.A.  prior to its  formation  will be credited to it for the
         balance owed.

      Due from STPetro,S.A.
         The Company has expended  approximately  $871,700 on behalf of STPetro,
         S.A.,  principally prior to the formation of STPetro,  S.A. The Company
         believes that these expenses are recoverable from STPetro, S.A.
         under its May 1997 agreement with the DRSTP.

(14) Suspended Revenue
         The Company's oil and gas production revenue,  amounting to $154,686 as
         of December  31,  1998,  has been placed in suspense as the Company has
         not yet received valid complete division orders on its leases and wells

(18) Subsequent Events
       Subsequent discovery
         Subsequent to the filing of the Company's Form S-1 Amendment No. 3, and
         Form 10-K Amendment No. 1 for the year ended September 30, 1998, it was
         discovered that there may be a question of the ownership rights of  the
         Company in the BAPCO tool.

         The Board of Directors was given notice under Section  10A(b)(2) of the
         Securities  and Exchange Act of 1934, as amended,  and has filed a Form
         8-K in compliance with the requirements of Section 10A(b)(3)

         The  Company  and  its  independent  auditors  are  conducting  a  full
         investigation.  Upon  completion  of  the  investigation,  the  Company
         intends to amend its financial statements and other disclosures, should
         changes be warranted.

         No changes  have been made to the  financial  statements  for the three
         months ended December 31, 1997 and 1998, pending the completion of this
         investigation.
                                      F-9
<PAGE>
Item 2.  Management's  Discussion  and  Analysis  of the Financial Condition and
         Results of Operations

Overview

         The  Company  is an  independent  oil and gas  company  engaged  in the
exploration,  development,  production  and sale of crude  oil and  natural  gas
properties with current  operations  focused in Texas, Utah and Sao Tome in West
Africa. The Company's goal is to maximize its value through profitable growth in
its oil and gas reserves and production.  The Company has taken steps to achieve
this goal  through  its  growth  strategy  of:  (i)  managing  the  exploration,
exploitation and development of non-producing  properties in known oil-producing
areas,  such as the Gulf of Guinea in West Africa,  with  industry or government
partners,  (ii) at such times as pil prices are more  favorable,  continuing  to
pursue  environmental  remediation service contracts for oil and gas well rework
and "plug and abandonment" services in the United States and internationally and
(iii) exploiting the BAPCO Tool.

         The Company has acquired all of its oil and gas properties  since 1997.
The Company's current development plans require substantial capital expenditures
in connection  with the  exploration,  development  and  exploitation of oil and
natural gas properties. The Company has historically funded capital expenditures
through  a  combination  of  equity   contributions  and  short-term   financing
arrangements.

         The  following  discussion  should  be read  in  conjunction  with  the
Consolidated  Financial Statements and notes thereto appearing elsewhere in this
Prospectus.

Results of Operations

First  Quarter  Ended December 31, 1998 compared to First Quarter Ended December
31, 1997

         During the first quarter ended December 31, 1998, the Company  incurred
a net loss of  $2,839,529,  compared  to a net loss of  $2,416,294  in the first
quarter ended  December 31, 1997,  reflecting the Company's  increased  level of
business  operations.  In the first quarter  ended  December 31, 1998 a total of
$230,000 was accrued, but not paid in cash, as compensation to three officers of
the Company.  Depreciation  and depletion  equaled $136,662 in the first quarter
ended December 31, 1998 compared to $123,503 in the first quarter ended December
31,  1997.  Amortization  of  the  beneficial  conversion  feature  discount  on
convertible debt was $23,438 for the quarter ended December 31, 1998 compared to
$646,517 for the quarter ended December 31, 1997. The net cash operating loss of
the  Company  for the first  quarter  ended  December  31,  1998 was  $1,271,887
compared to $1,069,110 for the first quarter ended December 31, 1997.

         Officers' compensation,  professional fees, travel, consultant fees and
miscellaneous  expenses for the quarter ended  December 31, 1998 compared to the
quarter ended  December 31, 1997  increased  significantly  due to the Company's
business  operations  continuing to increase.  Professional  fees in the quarter
ended December 31, 1998 included legal, audit,  petroleum  engineering and other
engineering costs.

         The Company had revenues of $ 0.00 in the first quarter ended  December
31, 1998 compared to $242,997 in the first quarter ended December 31, 1997.

Liquidity and Capital Resources

         Historically,  the Company has financed its operations from the sale of
its debt and equity  securities  (including  the issuance of its  securities  in
consideration for services and/or products) and bank and other debt. The Company
expects to finance its  operations and further  development  plans during fiscal
1999 in part through  additional debt or equity capital and in part through cash
flow from operations.

         The Company  presently intends to utilize any cash flow from operations
as follows:  (i) seismic  studies and fees for the Sao Tome joint venture;  (ii)
production of wells in the Uintah Basin,  (iii)  production in the oil fields in
Texas; and (vi) working capital and general corporate purposes.
<PAGE>
Capital Expenditures and Business Plan

         In May 1997, the Company  entered into an exclusive  joint venture with
the  Democratic  Republic  of Sao Tome &  Principe  ("Sao  Tome") to manage  the
exploration,  exploitation and development of the potential oil and gas reserves
onshore and offshore Sao Tome,  either  through the venture or in  collaboration
with major  international oil exploration  companies.  At that time, the Company
was required to pay a $5,000,000  concession fee to the Sao Tome government.  In
September 1997, the Company received a Memorandum of Understanding  from the Sao
Tome government  which allows the Company to pay this concession fee within five
days after Sao Tome files the relevant  official  maritime  claims maps with the
United Nations and the Gulf of Guinea Commission.  In December 1997, the Company
paid  $2,000,000 of this concession fee to Sao Tome from the net proceeds of the
1997 Private  Placement,  in June 1998,  paid  $1,000,000 of this concession fee
from the net proceeds of the Third June 1998 Private Placement,  in August, paid
$1,000,000 of this concession fee from the net proceeds of the July/August  1998
Financing.  $250,000  was  paid  from the net  proceeds  of the  September  1998
Financing  and  $500,000  was paid from the net  proceeds  of the  October  1998
Financing to pay other expenses and  obligations  relative to Sao Tome which the
Company believes will be credited to the concession fee.

         The Company is  currently in the initial  phase of project  development
and  is  conducting  seismic  surveys,  processing  existing  seismic  data  and
reviewing environmental and engineering feasibility studies. During fiscal 1997,
the Company issued 1,000,000 shares of its common stock at a guaranteed value of
$2.00 per share to  acquire  geologic  data  concerning  Sao Tome.  The  Company
anticipates  spending  approximately  $2,200,000  over  the next 12  months  for
additional studies necessary to determine the location and depth of the targeted
oil and gas  deposits.  The  Company has spent to date  $250,000 in  preparatory
expenses including determining the boundaries of the concession and facilitating
the passage of a law in Sao Tome  regarding the  boundaries of the country.  The
costs of further  development of this project cannot be determined  until a more
definite  development  plan is  established.  The costs depend on the  Company's
determination  to  either   independently   develop  the  concession,   take  on
operational  partners  or lease a  portion  of the  concession  for  third-party
development.

         In April 1998, the Government of Sao Tome granted approval to the joint
venture to proceed with the preparation and sale of leases of its oil concession
rights,  which sales were  expected to occur in early  1999.  In June 1998,  the
Company  and Sao  Tome  signed  a  letter  of  intent  to  award a  contract  to
Schlumberger  to perform a marine seismic survey in  anticipation of the license
round  to be  held  in  Sao  Tome,  and to act  as  the  technical  advisor  and
coordinator  of such  license  round.  Schlumberger  is a seismic  data  service
company located in Great Britain.  The exact number and size of the lease blocks
to be  offered  have not yet been  determined.  The  Company  intends to run the
survey and acquire the  seismic  data in late 1998 in order to proceed  with the
licensing  round  commencing in early 1999. In July 1998, the Company closed and
formed the joint venture  national oil company with the  Government of Sao Tome.
The oil company is called the STPETRO. STPETRO is owned 51% by the Government of
Sao Tome and 49% by the Company. In addition,  the Company was granted under the
original agreement with the government,  a long term management arrangement with
STPETRO.  In July 1998, the Ministry of Cabinets and the Prime Minister executed
the  STPETRO  formation  documents  and they  were  promulgated  into law by the
President.  In September  1998, the  Government of Sao Tome and STPETRO  entered
into a Technical  Assistance  Agreement with Mobil. Under such agreement,  Mobil
will  perform  a  technical  evaluation  and  feasibility  study  of oil and gas
exploration on certain designated acreage.  The agreement is for an initial term
of 18 months  and  superceded  the need for  lease  sales in early  1999.  Mobil
retains  a right of first  refusal  to  acquire  development  rights to all or a
portion of the acreage which it is evaluating.  Mobil then executed an agreement
with  Schlumberger  to perform the marine  seismic  survey as previously  agreed
under the  letter of intent  with the  Company  signed in June  1998.  Under the
Mobil/Schlumberger agreement,  Schlumberger began performing seismic work on the
option  blocks  designated  in the TAA  Agreement in January  1999.  The Company
continues to maintain a right to construct the Off-Shore Logistics Center and is
seeking an appropriate joint venture partner for the project.

         Revenues  from the Company's  operations in Sao Tome and  substantially
all raw material  purchases for use in Sao Tome will be U.S.  dollar-denominated
and managed through the Company's Louisiana  operational  facility.  The Company
believes  that  it  will  not  be   significantly   affected  by  exchange  rate
fluctuations  in local  African  currencies  relative  to the U.S.  dollar.  The
Company believes that the effects of such  fluctuations will be limited to wages
for local  laborers and operating  supplies,  neither of which is expected to be
material to the Company's  results of operations  when the joint venture  begins
more substantial operations in Sao Tome.
<PAGE>
         In October 1997, the Company acquired a 37.5% interest in a 49,000 acre
natural gas lease,  known as the "Nueces  River  Prospect,"  in the Nueces River
area of south Texas.  The Company paid  $200,000 and issued 50,000 shares of its
common  stock to acquire the lease.  The  Company  has spent more than  $200,000
reworking  the  first of two  existing  shut-in  wells on the  property.  Due to
mechanical  failure  downhole,  this well has been shut in again.  In 1998,  the
Company   planned  on  spending   $650,000  to  $1,200,000  to  make  the  wells
operational,  utilizing funds to be acquired under the Investment Agreement with
Kingsbridge.  See  "The  Company  --- The  Kingsbridge  Equity  Line  of  Credit
Agreement." The Company is currently  considering  whether to conduct geophysics
surveys  to aid in the  selection  of future  drilling  locations.  The  Company
believes  that,  assuming  the entire  lease is  productive,  there are about 75
locations to be drilled. In 1998,  depending on the availability of funding, the
Company  expected  to  drill  15 to 20 new  wells  at  this  site,  at a cost of
approximately  $650,000 to $1,200,000 per well.  The Company is responsible  for
only half of the  drilling  cost of each well,  as it shares  this cost with its
operational co-venturer,  Autry Stephens & Co. The operational dates, as well as
the daily  production  rates, of the second well cannot be determined  until the
completion of the reentry.  The Company is currently  meeting with two potential
farm-out   partners  to  work  the  project  and  believes  it  will   negotiate
arrangements to drill additional wells on the northern and southern  portions of
the leasehold.

         In February and March 1997, the Company  acquired leases in oil fields,
which together comprise approximately 1,200 acres and 200 wells, located in Rusk
County and Wichita  County,  Texas.  The Company  issued  500,000  shares of its
common  stock to acquire  the leases.  Through  December  1997,  the Company had
recompleted  18 wells,  all of which were  operational  as of March 20, 1998. Of
these wells, 13 had mechanical failures.  The Company has located its BAPCO Tool
on  site.  The  Company  anticipates  spending  $1,200,000  in  order  to  bring
production  on the fields up to a commercial  level.  At the current  time,  the
Company is evaluating  feasible economic options including the potential sale of
the Rusk County and Wichita County properties.

         In July  1997,  the  Company  entered  into a joint  venture  with MIII
Corporation, a Native American oil and gas company, to workover,  recomplete and
operate 335  existing oil and gas wells on the Uintah and Ouray  Reservation  in
northeastern Utah. At this time, none of the wells are operational.  The Company
had designed a development  program,  under which it planned to  recomplete  and
restimulate 36 wells and to drill five to seven  development and extension wells
at this site.  This plan would  require  spending  a minimum  of  $1,000,000  to
$1,500,000 in order to make the project operational. Subject to the availability
of such funds, the Company  anticipated that the first wells would be on line by
fall 1998. The leases on the MIII project were never  transferred to the Company
and it is currently evaluating its options with regard to this project.

         In September 1997, the Company acquired net revenue  interests  ranging
from 76% to 84% (and 100% working interest in all but 2 of the wells) in oil and
gas properties totaling 13,680 acres,  located near the MIII fields in the Uinta
Basin with 22 oil and natural gas wells.  These  wells are  currently  producing
approximately  70 barrels of oil per day from six  producing  wells  which began
realizing  revenues  for the Company in November  1997.  The Company  planned on
spending approximately  $1,000,000 on additional equipment and up to $80,000 per
well on well  stimulation  in order to bring 12 more wells on line in 1999.  The
Company  plans to plug and abandon 2 more wells and to perform  further study on
the other 2 wells.  The Company  planned on funding this plan through the use of
funds acquired under the Kingsbridge  Equity Line of Credit Agreement.  To date,
the Company has received no funds under the Kingsbridge Investment Agreement, no
longer intends to take down any funds under this agreement, has negotiated terms
to cancel this agreement and Kingsbridge is seeking arbitration of the agreement
and its  cancellation.  See  Part  II,  Item 1.  "Legal  Proceedings."  Provided
additional  financing  of  $5,000,000  to  $10,000,000  is secured  from another
source,  the Company would  schedule to implement a  recompilation  and drilling
program on this  project.  The  Company is  currently  evaluating  the  existing
reserve  reports,   the  underlying  data  on  these  leases  and  the  economic
feasibility  of  increasing  production in light of the current oil prices or of
the sale or other  disposition  of these  properties.  The Company is engaged in
arbitration regarding this project and believes that a settlement  on all issues
may be completed in the first quarter of 1999.
<PAGE>
         In April 1997, the Company entered into a master service agreement with
Chevron to rework,  in order to draw additional  production from,  approximately
400 depleting  oil and gas wells and to remediate  and "plug and abandon"  these
and other wells when  depleted,  in Chevron's  oil fields in southern  Louisiana
along the Gulf of Mexico.  The Chevron agreement  provides for a three-year work
schedule,  commencing  upon the  completion  of the Company's 140 foot "plug and
abandonment"  barge. This barge will be used to remediate  offshore oil rigs and
be capable of working in coastal  waters as shallow as 19 inches.  A substantial
deposit was made by the Company to secure the barge.  The Company  believes  the
original  barge  supplier  will not be able to  deliver  since  the owner of the
company died. The Company is attempting to recover the deposit and is seeking an
alternate supplier. Additional funding is being sought to purchase and equip the
barge.  It is estimated  that the Company's  barge could be ready to operate 180
days following  funding.  Due to the price structure of the oil and gas business
at this time,  the Company does not believe  that it is in its best  interest to
construct this barge.  However, a substantial increase in oil prices would cause
the Company to reevaluate its decision regarding such construction. To date, the
Company has not yet  determined  the extent of financing  that will be necessary
for this project. The Chevron agreement was originally entered into by BAPCO and
BEW in September 1996, prior to the acquisition of BAPCO by the Company in April
1997, and was assigned to the Company with Chevron's  consent at the time of the
acquisition.  The  Company  issued  3,000,000  shares of Common  Stock to BEW in
connection with the assignment of this agreement.

         During fiscal 1997, the Company issued  4,000,000  shares of its common
stock to acquire BAPCO, a non-operating oil production  company with significant
well rework equipment assets.

         The Company's  current  development plans require  substantial  capital
expenditures in connection with the exploration, development and exploitation of
its oil and natural gas properties. Historically, the Company has funded capital
expenditures  through a  combination  of  equity  contributions  and  short-term
financing arrangements.  The Company believes that it will require a combination
of  additional  financing  and cash flow from  operations  to  implement  future
development  plans.  Although Company management is exploring the private and/or
public  equity  markets as  potential  capital  sources in  connection  with its
development plans, the Company currently does not have any binding  arrangements
with  respect  to, or  sources  of,  additional  financing,  and there can be no
assurance  that any  additional  financing will be available to it on reasonable
terms or at all.  Future cash flows and the  availability  of financing  will be
subject to a number of variables,  such as the level of production from existing
wells,  prices of oil and natural gas and success in locating and  producing new
reserves. To the extent that future financing requirements are satisfied through
the issuance of equity  securities,  shareholders  of the Company may experience
dilution  that could be  substantial.  The  incurrence of debt  financing  could
result in a substantial  portion of operating  cash flow being  dedicated to the
payment of principal and interest on such indebtedness, could render the Company
more vulnerable to competitive pressures and economic downturns and could impose
restrictions on operations. If revenue were to decrease as a result of lower oil
and natural gas prices,  decreased production or otherwise,  and the Company had
no availability  under a bank arrangement or other credit facility,  the Company
could have a reduced  ability  to execute  current  development  plans,  replace
reserves  or to  maintain  production  levels,  any of  which  could  result  in
decreased production and revenue over time.

Reserves and Pricing

         Oil and natural gas prices  fluctuate  throughout the year.  Generally,
higher natural gas prices prevail during the winter months of September  through
February.  A significant  decline in prices would have a material  effect on the
measure of future net cash flows which,  in turn,  could impact the value of the
Company's oil and gas properties. Such decline occurred in fiscal 1998. This was
primarily due to excess oil supplies worldwide.

     The Company retains flexibility to participate in oil and gas activities at
a level that is supported by its cash flow and  financial  ability.  The Company
intends  to  continue  to use  financial  leverage  to fund  its  operations  as
investment  opportunities  become  available on terms that  management  believes
warrant investment of the Company's capital resources.

         The  Company  expects to utilize  the  "successful  efforts"  method of
accounting  for its oil and gas  producing  activities  once it has  reached the
producing  stage.  The Company  expects to regularly  assess  proved oil and gas
reserves for possible  impairment on an aggregate  basis in accordance with SFAS
No. 121.
<PAGE>
Net Operating Losses

         The Company has net operating loss  carryforwards of $32,063,756  which
expire in the years 2010 through 2019.  The Company has a  $12,825,000  deferred
tax asset resulting from the loss carryforwards,  for which it has established a
100%  valuation  allowance.  Until the  Company's  current  operations  begin to
produce earnings, it is unclear as to the ability of the Company to utilize such
carryforwards.

Year 2000 Compliance

         The Company is currently in the process of evaluating  its  information
technology for Year 2000  compliance.  The Company does not expect that the cost
to modify its information  technology  infrastructure  to be Year 2000 compliant
will be  material  to its  financial  condition  or results of  operations.  The
Company does not  anticipate  any material  disruption  in its  operations  as a
result of any failure by the Company to be in compliance.

Forward-Looking Statements

         This Form 10-Q includes "forward-looking statements" within the meaning
of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities  Exchange  Act of  1934,  as  amended.  All  statements,  other  than
statements of historical  facts,  included or  incorporated by reference in this
Form 10-Q which address  activities,  events or  developments  which the Company
expects or anticipates will or may occur in the future, including such things as
future capital expenditures (including the amount and nature thereof),  wells to
be  drilled  or  reworked,  oil and gas  prices  and  demand,  exploitation  and
exploration  prospects,  development and infill potential,  drilling  prospects,
expansion and other  development  trends of the oil and gas  industry,  business
strategy,  production  of oil and gas  reserves,  expansion  and  growth  of the
Company's  business and operations,  and other such matters are  forward-looking
statements.  These statements are based on certain assumptions and analyses made
by the  Company in light of its  experience  and its  perception  of  historical
trends,  current  conditions and expected  future  developments as well as other
factors it believes  are  appropriate  in the  circumstances.  However,  whether
actual results or developments will conform with the Company's  expectations and
predictions is subject to a number of risks and uncertainties,  general economic
market and business  conditions;  the business  opportunities  (or lack thereof)
that  may be  presented  to and  pursued  by the  Company;  changes  in  laws or
regulation;  and other  factors,  most of which are  beyond  the  control of the
Company.  Consequently,  all of the forward-looking statements made in this Form
10-Q are qualified by these cautionary  statements and there can be no assurance
that the actual  results or  developments  anticipated  by the  Company  will be
realized or, even if  substantially  realized,  that they will have the expected
consequence  to or effects on the  Company or its  business or  operations.  The
Company assumes no obligations to update any such forward-looking statements.

Item 3.           Quantitative and Qualitative Disclosures About Market Risk

         None
                           PART II - OTHER INFORMATION

Item 1.           Legal Proceedings

     Piedra  Drilling  Company,  Inc.  ("PDC")  commenced an action  against the
Company in Denver,  Colorado in July 1997.  PDC brought this action to enforce a
contract for the  issuance of 450,000  shares of the  Company's  common stock in
consideration  for the sale by PDC to the Company of certain drilling  equipment
and designs.  The Company did not issue the shares to PDC because the  necessary
equipment and designs were not delivered and/or validly assigned to the Company.
PDC obtained a default  judgment in the amount of  approximately  $1.2  million,
which was vacated in November  1997.  Colorado  counsel for the Company filed an
answer,  counterclaims  and  discovery  demands in  November  1997.  The Company
believed it has a number of meritorious defenses and potential counterclaims and
vigorously  defended  this  action.  This case  went to trial in August  1998 in
Denver and judgment was found in favor of the Company. The award is in excess of
$17,000,  however,  there local  counsel  believes that such judgment may not be
recoverable  since PDC has few  assets.  The time for  appeal has lapsed and the
Company is evaluating whether to seek recovery on the judgment.
<PAGE>
         Uinta Oil & Gas, Inc., ("Uinta") one of the three "joint" sellers under
the  agreement to acquire the Uinta leases and certain other assets took certain
actions that were in  contravention  of the agreement  when certain  anticipated
funding to the  Company  did not occur.  The  Company  gave Uinta  notice of its
demand for arbitration under the agreement. Uinta commenced an action agains the
Company, BAPCO, Sam L. Bass, Jr., Noreen Wilson, Jim Griffin, Robert E. McKnight
and Robert  Ballou (the  Company's  geologist) in Uintah  County,  Utah in April
1998.  The  complaint  alleges  fraud  in  the  inducement,  rescission  of  the
agreement, breach of contract and securities fraud and requests punitive damages
and  appointment  of a  receiver.  The  Company  then filed a formal  demand for
arbitration.  Uinta filed a request for a receiver to be appointed.  This motion
was denied; however, the court held the issue of arbitration in abeyance pending
an evidentiary  hearing on the allegations of Uinta's allegations of fraud since
Utah  law  contains  an  exception  to  mandatory  arbitration  when  there  are
allegations  of  fraud.  Prior to the  hearing  on  receivership,  the other two
"joint" sellers, Coconino, S.M.A., Inc. and Pine Valley Exploration,  Inc. filed
their formal demand for  arbitration. In the interim,  the Company made an offer
to settle this matter. A settlement on all issues was completed in January 1999.
The suit was dismissed  with  prejudice on February 9, 1999.  Under the terms of
the executed  settlement,  for the 500,000 shares of restricted stock which were
issued at a guarantee price of $2 per share,  additional  restricted shares were
issued which reflect the difference between $2 and the price on October 16, 1998
and December 30, 1998 and the 500,000  shares of restricted  stock which were to
be issued in early 1998 were  issued  and  treated as if issued at the time such
deliverance  was  initially  required.  In  addition,  the parties  will receive
additional  shares equal to the difference  between the value  calculated on the
closing date in January 1999 and $2 (calculated at $.3267 per share, the "Strike
Price") for the second block of 500,000.  The Company  reimbursed certain filing
fees, attorneys fees and paid for certain office equipment. The Company received
a  quitclaim  deed and  assignments  to perfect  the  Company's  interest in the
leases.  In addition,  (1) Uinta will be issued shares of the  Company's  Common
Stock the amount of which shall be determined by dividing $250,000 by the Strike
Price,  half of which  shares  shall be included in the  Company's  registration
statement on Form S-1/A (the  "Registration  Statement") and half of which shall
be  restricted  securities,  (2) in exchange for  assignment  of a 4% overriding
royalty interest, Uinta will receive restricted shares the amount of which shall
be determined by dividing  $677,000 by the Strike Price,  (3) a deficiency value
equal to $41,200 for the Utah office  building will be liquidated by issuance of
shares  the  amount of which  shall be equal to  $41,200  divided  by the Strike
Price,  which  shares were  included in the  Registration  Statement,  (4) Uinta
received no more than $10,000 to cover its court costs and attorneys  fees,  and
(5)  payment  of  outstanding  production  service  invoices  to  third  parties
totalling  $27,000  shall  be  paid  in  the  form  of  shares  included  in the
Registration  Statement,  which shares shall be equal to $27,000  divided by the
Strike Price.  See Part II, Item 2. "Changes in Securities and Use of Proceeds -
January 1999 Shares Issuances."

         On August 11, 1998, the Company and Kingsbridge agreed to enter into an
agreement to cancel the  Kingsbridge  Private  Equity Line of Credit dated March
23, 1998. Pursuant to the terms of the proposed  cancellation,  the Company will
pay a penalty in the amount of $100,000  and will issue  warrants to purchase up
to an additional  100,000 shares of the Company's Common Stock (the "Kingsbridge
Warrants").  The Company has decided to cancel the  Kingsbridge  Private  Equity
Line of Credit  because  terms of certain  of the third  quarter  1998  fundings
require the Company to cancel this agreement so as to limit the number of shares
of the  Company's  Common Stock  outstanding  upon  conversion  of the Company's
convertible notes in the future.  However,  as of December 31, 1998, the Company
had not  completed  the terms of the  anticipated  cancellation,  and  therefore
continues to be obligated to register the potential  Kingsbridge shares issuable
under the put option  exercise  notice and the  Kingsbridge  Warrant.  Under the
terms of the cancellation,  the Company will be responsible for the registration
of the additional warrants.  On December 10, 1998,  Kingsbridge made application
to the American  Arbitration  Association for arbitration of outstanding  issues
between the parties,  claiming  beaches of  contracts.  The Company has filed an
Answer in such  proceedings.  The Company  believes it has just and  meritorious
defenses to the claims and intends to vigorously defend these claims. An initial
arbitration conference is scheduled for mid February 1999.

         Other than the above  legal  proceeding,  the Company is not a party to
any other material pending or threatened legal proceeding.

Item 2.           Changes in Securities and Use of Proceeds

         There  have been no changes  with  respect  to  defining  the rights of
holders of any class of registered securities or otherwise.

     In the first quarter of fiscal 1999 and through the most practicable  date,
the Company  issued the following  rights,  shares and warrants of  unregistered
securities:
<PAGE>
The September 1998 Financing

         By documents dated September 1998, the Company raised gross proceeds of
$500,000 in October 1998 in a private placement of the Company's 20% convertible
note due in October 2000 (the  "September  1998 Note") and a warrant to purchase
shares of Common  Stock  (the  "September  1998  Warrant")  to one  "accredited"
investor.  The conversion price is calculated pursuant to a formula as the lower
of (i)  90% of the  average  closing  bid  price  for the  five  days  prior  to
conversion  or (ii) $1.00.  In the event that the lower price were $1.00 maximum
number  of  shares of Common  Stock  which  may be  issued by the  Company  upon
conversion of the September 1998 Note would be 750,000 (assuming the lower price
is $1.00 and  pursuant  to the terms of the  September  1998 Note which  require
registration to initially cover 150% of the shares underlying the September 1998
Note).  For purposes of registering the maximum number of shares of Common Stock
under the  Registration  Statement,  the conversion rate is assumed to be $1.00.
Because  the  conversion  rate of the  September  1998  Note is based in part on
future average  trading  prices of the Common Stock,  the number of shares which
may  actually  be sold  pursuant  to the  Registration  Statement  could  differ
significantly.  For example,  in the event the average closing bid price for the
five days prior to notice of intent to convert  were  $.50,  90% of such  number
would equal a share price of $.45,  resulting in a total of 1,111,111  shares of
Common Stock issuable upon  conversion,  exclusive of the exercise of any of the
September 1998 Warrant and the  requirement of  registration of 150% would equal
1,666,666  shares of Common Stock.  The maximum number of shares of Common Stock
which may be issued by the  Company  upon the  exercise  of the  September  1998
Warrant (at an exercise  price of $.40) is 1,500,000  shares.  The  Registration
Statement covers the up to 2,250,000 total shares of Common Stock issuable, with
certainty,  upon the  conversion of the September  1998 Note and the exercise of
the September  1998 Warrant.  As of the date hereof,  none of the September 1998
Note  had  been  converted  and  none of the  September  1998  Warrant  had been
exercised.

         The September 1998 Note precludes the holder from converting all or any
part of said note prior to the first  anniversary date of issuance  (October 26,
1999).  The conversion  rate of the September 1998 Note equal to $1.00 per share
was used for  purposes of  registering  the  maximum  number of shares of Common
Stock  upon  conversion  of the  September  1998  Note  under  the  Registration
Statement.  The September 1998 Note is  subordinates to any senior debt incurred
by the  Company.  Commencing  on the first  anniversary  of the issuance of said
note,  the remaining  principal  amount and all accrued and unpaid  interest and
fees, if any, shall  automatically and without further action on the part of the
holder be payable in twelve monthly installments commencing with a first payment
on November 1, 1999 and a final  payment on the maturity  date.  The Company has
the option at any time prior to the first anniversary of said note to prepay all
or any portion of the remaining principal plus an amount equal to twenty percent
on the portion so paid.

         Under the terms of the September 1998 Warrant , the holder may exercise
at any time from the issuance  date until  October 26,  2008,  for up to 750,000
shares of Common Stock and from October 26, 1999 until October 26, 2008, 750,000
shares of Common  Stock.  The exercise  price of the  September  1998 Warrant is
equal to $.40 per share and this price was used for purposes of registering  the
maximum  number of shares of Common Stock under the  Registration  Statement for
exercise of the September Warrant.

         In  connection  with  the  sale  of the  September  1998  Note  and the
September  1998  Warrant,  the  Company  agreed  (i) to use its best  efforts to
register 150% of the  September  1998 Note shares under the  Securities  Act for
resale by, and for the benefit of, such shareholders within one year of issuance
and to have such  registration  remain  effective  until the earlier of the date
upon which the Note is sold or the term of said note and  further,  granted  the
holder certain piggy-back  registration rights; and (ii) to use its best efforts
to register 100% of the  September  1998 Warrant  under the  Securities  Act for
resale  by,  and for the  benefit  of,  such  shareholders  within  two years of
issuance and to have such registration remain effective until the earlier of the
date upon which the Warrant is sold or for the life of said  warrant and further
granted the holder certain piggy-back registration rights.

         The Company used $250,000 of the net proceeds to make certain  payments
necessary  for Sao Tome other than the  concession  fee and the balance was used
for working capital.
<PAGE>
The October 1998 Financing

         In October 1998, the Company  commenced a the private  placement for up
to  $1,500,000  under which it has raised  gross  proceeds in three (3) closings
totaling 800,000 of the Company's 12% subordinated  convertible notes, which are
due on December 31, 1999 (the "October 1998 Notes"), and "A" and "B" warrants to
purchase  shares of Common Stock (the "October 1998 "A" and "B"  Warrants") to a
limited number of "accredited" investors. The maximum number of shares of Common
Stock which may be issued by the Company upon the conversion of the October 1998
Notes  (at a base  conversion  price of $1.25 per  share),  subject  to  certain
adjustments, the exercise of the October 1998 "A" Warrants (at an exercise price
of $.50 per share) and the  exercise of the  October  1998 "B"  Warrants  (at an
exercise price of $3.00 per share) is up to 640,000 shares, 1,200,000 shares and
1,200,000 shares, respectively.  The Registration Statement covers the 3,040,000
shares of Common Stock  issuable  upon the  conversion of the October 1998 Notes
and the  exercise  of the  October  1998  "A" and "B"  Warrants.  As of the date
hereof,  none of the October  1998 Notes or the October 1998 "A" or "B" Warrants
had been exercised.

         All of the  shares to be held upon  conversion  by the  holders  of the
October 1998 Notes may be offered in that,  under their terms,  such holders may
convert  100% of the  principal  amount  of said  notes  at any time  after  the
issuance date.  The conversion  rate of the October 1998 Notes is equal to $1.25
per share and this price was used for purposes of registering the maximum number
of shares of Common  Stock upon  conversion  of the October 1998 Notes under the
Form S-1. The October 1998 Notes are subordinated to any senior debt incurred by
the  Company.  All of the shares to be held upon  exercise by the holders of the
October "A" 1998 Warrants may be offered in that, under the terms of the October
1998 "A" Warrants, holders may exercise at any time until December 31, 2003. The
exercise  price of the  October  1998 "A"  Warrants  is equal to $.50 per  share
(subject to  adjustment)  and these prices were used for purposes of registering
the maximum  number of shares of Common Stock under the  Registration  Statement
for exercise of the October 1998 "A" Warrants. All of the shares to be held upon
exercise by the holders of the October "B" 1998 Warrants may be offered in that,
under the terms of the October  1998 "B"  Warrants,  holders may exercise at any
time  until the  earlier  of (i) five  years  from the date of  exercise  of the
October 1998 "A" Warrant or (ii)  December 31, 2008.  The exercise  price of the
October  1998 "B" Warrants is equal to $3.00 per share  (subject to  adjustment)
and these prices were used for  purposes of  registering  the maximum  number of
shares of Common  Stock under the  Registration  Statement  for  exercise of the
October 1998 "B"  Warrants.  The October 1998 Notes and the October 1998 "A" and
"B" Warrants have certain piggy-back  registration  rights. The October 1998 "A"
and "B" Warrants contain cashless  exercise and  anti-dilution  provisions which
include,  but are not  limited to,  anti-dilutive  protection  against  stock or
management  option  issuances below $.50 per share. The Company has the right to
call the October  1998 "A" Warrant at any time after the  underlying  shares are
registered if the Common Stock of the Company exceeds a price of $4.50 per share
for an average of twenty consecutive  trading days. The Company has the right to
call the October 1998 "B" Warrants at any time after  eighteen  months after the
holder has  exercised  its October  1998 "A"  Warrant  and after the  underlying
shares are  registered  if the Common  Stock of the  Company  exceeds a price of
$9.00 per share for an average of twenty  consecutive  trading days. The Company
has agreed not to call the "A" and "B" warrants  simultaneously.  In  connection
with  the  sale of the  October  1998  Notes  and the  October  1998 "A" and "B"
Warrants,  the Company  committed  to register the October 1998 shares under the
Securities Act for resale by, and for the benefit of, such shareholders.

         The  Company  used   $500,000  of  the  net  proceeds  to  fulfill  its
obligations  under its  contract  with Sao Tome and the balance was used to fund
operating  costs  relative  to the Sao Tome  operation  and to  provide  working
capital.

October Share Issuances

         In October, 1998, the Company issued 109,000 shares of its Common Stock
for consulting services valued at $45,984.

     In  October  1998,  the  Company,  under  a  mistaken  interpretation  of a
contingent  obligation  of the Company to issue  shares in  connection  with the
efforts to close the Sao Tome contract,  issued  2,000,000 shares to each of Sam
L. Bass, Jr., James R. Callender,  Sr., Noreen Wilson and James A. Griffin. When
it was discovered that such shares were issued in error, by vote of the Board of
Directors,  on December 18, 1998,  such issuance was  rescinded.  Mr. Bass,  Mr.
Callender and Mr. Griffin have agreed to tender their shares  immediately to the
transfer agent for cancellation. The transfer agent has been notified to place a
stop upon the shares of Ms. Wilson in the event her shares are not tendered in a
timely  fashion.  On the same date,  the Company issued 425,000 shares to Robert
McKnight and 100,000 to Kenneth M. Waters in  connection  with their  serving on
the Board of  Directors.  Such  shares are not  subject to the  rescission.  Mr.
Waters has tendered his shares back to the Company for  cancellation  because of
personal tax considerations.
<PAGE>
November Share Issuances

         In November,  1998,  the Company  issued  100,000  shares of its Common
Stock for consulting services valued at $71,000.

         In November,  1998,  the Company  registered on Form S-8 550,000 shares
and options exercisable for an additional 300,000 shares of the Company's Common
Stock which were issued to consultants.

         By Agreement dated August 18, 1998, Procura Financial Consultants,  cc.
("Procura")  assigned and  transferred  all of its rights and obligations in the
joint venture  between the  Democratic  Republic of Sao Tome and  Principe,  the
Company and Procura to the Company.  In consideration  of such  assignment,  the
Company  issued  2,000,000  shares of its  restricted  stock to  Procura.  As of
December 31, 1998 said shares had not been delivered to Procura  because Procura
has made certain claims to the Company that it or its principals are entitled to
additional shares. The Company has authorized further negotiations to settle any
disputes  with  Procura.  Under the terms of the approved  offer,  Procura would
receive  4,000,000  shares of restricted  Common Stock,  $12,000 per month for 6
months and warrants to purchase  2,000,000 shares of Common Stock on a graduated
basis  beginning at $1.00 and  increasing to $3.00  exercisable in increments of
250,000  based  upon  production  levels.  Based upon  prior  meetings  with the
principals of Procura,  the Company believes such offer will be accepted.  As of
the date hereof, such negotiations have not been completed.

December Share Issuances

         In December  1998, the Board of Directors  appointed  Mateus M. (Nando)
Rita as Vice President of  International  Affairs and authorized the issuance of
500,000 shares of restricted  Common Stock to him in connection with services to
the Board of Directors valued at $158,203.

         In  December,  1998,  the  Board of  Directors  authorized  an Form S-8
registration to cover shares to be issued to three  consultants.  As of the date
of the  minutes,  the Company is  obligated to issue such shares at such time as
such registration is effective. However, the Board determined that it was in the
best  interest of the Company to wait to complete such  registration  until such
time as the Form  S-1/A,  the Form 10K for the fiscal year ended  September  30,
1998 and this Form 10-Q were  filed.  Such  registration  will  cover  1,166,000
shares of the Company's Common Stock.

January 1999 Share Issuances

         In  January  1999,  the  Company  agreed to a  settlement  with  Uinta.
Pursuant  to such  settlement,  the  Company  issued  shares of Common  Stock on
January 18,  1999 and agreed to issue  additional  shares  based upon the Strike
Price determined on January 18, 1999. The  Registration  Statement covers the up
to 1,144,000  total shares of Common Stock issuable,  with  certainty,  upon the
completion of the Uinta settlement.

         Under the terms of the executed  settlement,  for the 500,000 shares of
restricted  stock  which  were  issued  at a  guarantee  price of $2 per  share,
additional restricted shares were issued which reflect the difference between $2
and the price on October 16, 1998 and  December  30, 1998 (under the formula set
forth in the  agreement,  861,111  and  1,312,500  shares  of  restricted  stock
respectively) and the 500,000 shares of restricted stock which were to be issued
in early 1998 were issued and treated as if issued at the time such  deliverance
was initially  required,  which shares bear registration rights and are included
in the Registration  Statement. In addition, the parties will receive additional
shares equal to the difference between the value on the closing dated of January
18, 0999 and $2 for the second  block of 500,000  (2,560,912  at Strike Price of
restricted stock).  The Company  reimbursed certain filing fees,  attorneys fees
and paid for certain office equipment. The Company received a quitclaim deed and
assignments to perfect the Company's  interest in the leases.  In addition,  (1)
Uinta will be issued  shares of the  Company's  Common Stock the amount of which
was  determined by dividing  $250,000 by the Strike Price,  half of which shares
were included in the  Registration  Statement and half which shall be restricted
securities (at the Strike Price,  382,614 shares of restricted stock and 382,614
shares  which bear  registration  rights and are  included  in the  Registration
Statement) , (2) in exchange for assignment of a 4% overriding royalty interest,
Uinta will receive  restricted shares the amount of which shall be determined by
dividing  $677,000 by the Strike Price (2,072,238  shares of restricted  stock),
(3) a  deficiency  value equal to $41,200 for the Utah office  building  will be
liquidated  by  issuance of shares the amount of which shall be equal to $41,200
divided by the Strike Price,  (126,110 shares of Common Stock, which shares bear
registration  rights and are included in the Registration  Statement,  (4) Uinta
received no more than $10,000 to cost its court costs and  attorneys  fees,  and
(5) payment of outstanding  production service invoices to third parties totally
$27,000  shall be paid in the form of shares  with  registration  rights,  which
shares  shall be equal to $27,000  divided by the Strike  Price  (82,644  shares
which are included in the Registration Statement).
<PAGE>
         In July 1997, the Company  acquired  certain  geological data and other
information  relative to Sao Tome valued at $2,000,000 from Christian Hellinger.
At that time,  the  Company  issued  1,000,000  shares of its Common  Stock at a
guaranteed  price of $2.00 per share.  Subsequently,  the price of the Company's
shares  dropped.  Through  December 31, 1998, the Company had repaid $908,925 of
the  $2,000,000  debt.  In  January  1999,  the  Board of  Directors  reached  a
settlement with Mr. Hellinger  relative to the balance of $1,091,075 in which he
agreed to take 3,308,712 share of restricted Common Stock in full liquidation of
the balance due.

February 1999 Share Issuances

         Pursuant to an  agreement  with the holder of the Third June 1998 Note,
the  Company  has  agreed to issue  387,501  shares of Common  Stock  which have
registration  rights and which have been included in the Registration  Statement
in lieu of certain  penalties  associated with the Company's failure to have its
Registration  Statement  effective  within  sixty  days.  See Part  II,  Item 3.
"Defaults Upon Senior Securities."

Item 3.           Defaults Upon Senior Securities

         None.

         A requirement of funding provided to the Company in November, 1997 from
Avalon  Research  Group,  Inc.  ("Avalon")  was that the Company  would file its
registration  statement within forty-five (45) days of the funding. The Form S-1
was filed by the  Company  on  January  8,  1998;  however,  this  eight (8) day
lateness was waived by the Avalon investors. In addition, the Company had agreed
to use its best efforts to have its registration  statement  declared  effective
within one hundred  twenty  (120) days of the  November  15, 1997  closing.  The
Company  believes  that it has used its best  efforts  to have its  registration
declared  effective.  The Avalon  registration rights agreement required that in
the event that the  registration  statement was not effective within one hundred
twenty (120) days,  that the Company would pay as  liquidated  damages an amount
equal to three percent (3%) of the aggregate amount of the notes per month. As a
result of the delay in declaring the Form S-1 as amended effective,  the Company
owes the Avalon investors  $136,500 for a part of the month of March and for the
full months of April,  May and June 1998 and a additional  amount of $39,000 for
the month of July 1998.  These  outstanding  amounts do not  represent a default
under the convertible senior  subordinated notes issued to the Avalon investors;
however  do  represent  a debt  due by  the  Company  and a  default  under  the
Collateral  Assignment Security Agreement under which the Company granted to the
Avalon  investors  a security  interest  in the  rights to  certain  oil and gas
reserves  located in Duchesne and Uintah  Counties,  Utah  pursuant to which the
Company and its subsidiary currently enjoys the right to exploit certain oil and
gas reserves thereon.

         In June 1998,  the Company  raised gross  proceeds of  $1,250,000  in a
private  placement of the Company's 5.5% convertible notes due in June 2000 (the
"Third June 1998  Notes") and  warrants to purchase  shares of Common Stock (the
"Third June 1998 Warrants") to one "accredited" investor.  Pursuant to the terms
of the agreements, certain penalties were to be paid to the Third June 1998 Note
Investor in the event the registration  statement was not effective within sixty
days.  In lieu of such  payments,  the  Investor  has  elected  to take  282,016
additional shares in full liquidation of all penalties due through December 1998
and an additional 105,485 for the month of January 1999.

         In  July  and  August  1998,  the  Company  raised  gross  proceeds  of
$1,200,000, $275,000 and $1,010,000 respectively in a private placement of up to
$3,000,000 in three(3)  tranches of the Company's 8.0% convertible  notes due in
July and August  2000 (the "July  Notes")  to a limited  number of  "accredited"
investors.  Warrants  were  issued to the  placement  agent at the close of each
tranche  (the "July  Warrants").  The Company has failed to register  the shares
into which the July Notes are  convertible and the July Warrants are exercisable
during the  60-day  period  following  the  completion  of this  transaction  as
required by the agreements. As a result, the Company is required to make certain
payments to the July/August Investors.  The Company is currently in negotiations
with these Investors to determine the amounts to be paid.

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

         None
<PAGE>
Item 5.           Other Information

                  Subsequent to the filing of the  Company's  Amendment No. 3 to
its Form S-1 ("S- 1/A3") and Amendment No. 1 to the Form 10K for the Fiscal Year
Ended  September  30, 1998  ("10K/A1"),  it was  discovered  that there may be a
question of the ownership rights of the Company in the BAPCO tool.

                  The Board of  Directors  of the Company was given notice under
Section 10A(b)(2) of the Securities and Exchange Act of 1934 and filed a Form 8K
on February 16, 1999 in compliance with the requirements of Section 10A(b)(3).

         The  Company and its  independent  auditors,  Durland & Company,  CPAs,
P.A., are conducting a full investigation. Upon completion of the investigation,
the Board of  Directors  intends  that any  changes  in the  legal or  financial
disclosure  relative to the financial and legal effects of such ownership rights
shall be disclosed in the form of further amendment to its Form S-1 and Form 10K
for the Fiscal  Year Ended  September  30,  1998,  this Form 10Q for the Quarter
Ended December 31, 1998 and any other reports which need to be corrected.

         This Form 10Q does not contain  any changes to the legal and  financial
disclosure regarding the BAPCO tool pending the results of the investigation.

         All parties who are relying  upon the  previously  filed audit  opinion
letter,  financial statements and the disclosures as to the BAPCO tool contained
in the  Company's  S-1/A3 and the 10K/A1  are  hereby  notified  that such audit
opinion letter, financial statements and such disclosure may no longer be relied
upon  and that  any  further  reliance  may  only be made  when the  appropriate
amendments shall be filed with the Securities and Exchange Commission.

Item 6.          Exhibits and Reports on Form 8-K

         a.      Exhibits

10.24    *       Technical Assistance Agreement by and among Democratic Republic
                 of  Sao Tome Principe and Sao Tome and Principe National Petro-
                 leum Company, S.A. and Mobil Exploration and Producing Services
                 Inc.[Partially Redacted - Subject to  a  Confidential Treatment
                 Application filed with the SEC]

10.25    *       Form  of  the  Securities  Purchase  Agreement ("September 1998
                 Financing")

10.26    *       Form  of  the  Company's  20% Convertible Note ("September 1998
                 Note")

10.27    *       Form  of  the  Company's Warrant ("September 1998 Warrant") and
                 the Warrant Agreement

10.28    *       Form  of  the  Company's  12%  Convertible  Note ("October 1998
                 Notes")

10.29    *       Form  of  the  Company's  Warrants  ("October  1998 "A" and "B"
                 Warrants) and Warrant Agreement

10.30    *       Memorandum  of  Compromise  and  Settlement  Agreement  between
                 Environmental  Redmediation  Holding  Corporation, Pine  Valley
                 Exploration,  Inc.,  Coconino,  S.M.A.,  Inc., Uinta Oil & Gas,
                 Inc. Craig Phillips and Joseph H. Lorenz dated January 4, 1999.

         b.      Reports on Form 8-K

                 None

*  Previously filed as Exhibits to the Amendment 3 of the Form S-1 filed January
   25, 1999, Registration No. 333-43919
<PAGE>
                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1934,  the
Registrant  has duly  caused  this Form  10-Q to be signed on its  behalf by the
undersigned,  thereunto  duly  authorized,  in the City of  Lafayette,  State of
Louisiana, on the 23rd day of February 1999.

ENVIRONMENTAL REMEDIATION HOLDING CORPORATION


                               By: /s/ James R.  Callender,
                                  ------------------------------------------
                                  James R. Callender, Sr.
                                  President, Chief Executive Officer
                                  and Director


         Pursuant to the  requirements  of the Securities Act of 1934, this Form
10Q has been signed by the following  persons in the capacities and on the dates
indicated.

Signature                          Title                          Date
- - ---------                        -----                          ----

/s/ Sam L.  Bass, Jr.          Chairman of the Board           February 23, 1999
- - ---------------------------  and Vice President
    Sam L. Bass, Jr.



/s/ James R.  Callender, Sr    President and Chief Executive   February 23, 1999
- - ---------------------------  Officer and Director
  James R. Callender, Sr.


 /s/ Robert McKnight           Acting Chief Financial Officer, February 23, 1999
- - ---------------------------  President of BAPCO and
    Robert McKnight            Director (principal financial
                               or accounting officer)

/s/ William Beaton                  Director                   February 23, 1999
- - ---------------------------
      William Beaton
<PAGE>

<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
UNAUDITED FINANCIAL STATEMENTS OF ENVIRONMENTAL  REMEDIATION HOLDING CORPORATION
FOR  DECEMBER  31, 1998 AND IS  QUALIFIED  IN ITS  ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<CIK>                         0000799235
<NAME>                        Environmental Remediation Holding Corporation
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S. Dollar
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              SEP-30-1999
<PERIOD-START>                                 OCT-01-1998
<PERIOD-END>                                   DEC-31-1998
<EXCHANGE-RATE>                                1
<CASH>                                         49,481
<SECURITIES>                                   0
<RECEIVABLES>                                  166,441
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               495,034
<PP&E>                                         7,675,288
<DEPRECIATION>                                 1,157,288
<TOTAL-ASSETS>                                 11,934,053
<CURRENT-LIABILITIES>                          6,737,883
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       2,847
<OTHER-SE>                                     (4,510,228)
<TOTAL-LIABILITY-AND-EQUITY>                   (4,507,381)
<SALES>                                        0
<TOTAL-REVENUES>                               0
<CGS>                                          0
<TOTAL-COSTS>                                  2,064,504
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             775,025
<INCOME-PRETAX>                                (2,839,529)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (2,839,529)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (2,839,529)
<EPS-PRIMARY>                                  (0.10)
<EPS-DILUTED>                                  (0.10)
        

</TABLE>


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