ABRAXAS PETROLEUM CORP
10-Q, 1999-05-17
CRUDE PETROLEUM & NATURAL GAS
Previous: AMERICAN BIOMED INC, NT 10-Q, 1999-05-17
Next: PIONEER COMMERCIAL FUNDING CORP /NY/, 10QSB, 1999-05-17



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

(Mark One)                             FORM10-Q

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

                      For the Quarter Ended March 31, 1999

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

                         Commission File Number 0-19118

                         ABRAXAS PETROLEUM CORPORATIONA
     ----------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)

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

           500 N. Loop 1604, East, Suite 100, San Antonio, Texas 78232
               (Address of Principal Executive Offices) (Zip Code)

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

                                 Not Applicable
 (Former name, former address and former fiscal year, if changed since
                                  last report)

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

    The number of shares of the issuer's common stock  outstanding as of May 10,
1999, was:

        Class                                       Shares Outstanding
  ------------------------------                    ---------------------
    Common Stock, $.01 Par Value                        6,333,498





                                     1 of 24


<PAGE>



                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES
                                   FORM 10 - Q
                                      INDEX


                                     PART I
                              FINANCIAL INFORMATION


ITEM 1 - Financial Statements (Unaudited)
            Consolidated Balance Sheets - March 31, 1999
                     and December 31,1998....................................3
            Consolidated Statements of Operations -
                     Three Months Ended March 31, 1999 and 1998..............5
            Consolidated Statement of  Stockholders Equity (Deficit)
                     March 31, 1999 and December 31, 1998....................6
            Consolidated Statements of Cash Flows -
                     Three Months Ended March 31, 1999 and 1998..............7
            Notes to Consolidated Financial Statements.......................9

                                                          PART II
                                                     OTHER INFORMATION

ITEM 1 - Legal proceedings.................................................. 23
ITEM 2 - Changes in Securities...............................................23
ITEM 3 - Defaults Upon Senior Securities.....................................23
ITEM 4 - Submission of Matters to a Vote of Security Holders.................23
ITEM 5 - Other Information.................................................. 23
ITEM 6 - Exhibits and Reports on Form 8-K....................................23
              Signatures   ..................................................24


                                       2
<PAGE>


<TABLE>
<CAPTION>

                 Abraxas Petroleum Corporation and Subsidiaries

                          Part 1- Financial Information

                          Item 1 - Financial Statements

                           Consolidated Balance Sheets

                                                                  March 31,     December 31,
                                                                    1999           1998
                                                                 (Unaudited)
                                                                 ------------- -------------
<S>                                                                <C>           <C>  
Assets
Current assets:
  Cash .........................................................   $ 14,725      $ 61,390
  Accounts receivable, less allowances for
    Doubtful accounts
          Joint owners .........................................      5,748         3,337
          Oil and gas production ...............................      5,535         6,098
          Other ................................................        880         1,070
                                                                   --------      --------
                                                                     12,163        10,505

  Equipment inventory ..........................................        489           504
  Other current assets .........................................      1,013           844
                                                                   --------      --------
Total current assets ...........................................     28,390        73,243

Property and equipment .........................................    490,512       374,316
  Less accumulated depreciation, depletion
      and amortization: ........................................    175,189       165,867
                                                                   --------      --------
       Net  property  and  equipment  based on the
       full  cost  method of accounting  for oil and
       gas  properties, of which $16,828 and $11,519
       at March 31, 1999 and December 31, 1998,
       respectively, were excluded from amortization ...........    315,323       208,449

Deferred  financing  fees,  net of accumulated  Amortization
   of $3,256 and $2,911 at March 31, 1999 and December 31, 1998,
   respectively ................................................      9,993         8,059

Other assets ...................................................      1,755         1,747
                                                                   --------      --------
  Total assets .................................................   $355,461      $291,498
                                                                   ========      ========

</TABLE>



           See accompanying notes to consolidated financial statements





                                       3
<PAGE>
<TABLE>
<CAPTION>
                 Abraxas Petroleum Corporation and Subsidiaries

                          Part 1- Financial Information

                          Item 1 - Financial Statements

                     Consolidated Balance Sheets (continued)

                                                   March 31,       December 31,
                                                      1999            1998
                                                   (Unaudited)
                                                  ---------------  -------------
<S>                                                    <C>          <C> 
Liabilities and Shareholder's Equity (Deficit)
Current liabilities
  Accounts payable .................................   $  13,457    $  10,499
  Oil and gas production payable ...................       6,619        5,846
  Accrued interest .................................      13,429        5,522
  Income tax payable ...............................         205          160
  Other accrued expenses ...........................         818          527
                                                       ---------    ---------
            Total current liabilities ..............      34,528       22,554

  Long-term debt: ..................................     344,869      299,698

Deferred income taxes ..............................      29,160       19,820
Minority interest in foreign subsidiary ............       9,830        9,672
Future site restoration ............................       3,728        3,276

Shareholders' equity (deficit):
  Common Stock, par value $.01 per share-
    authorized 50,000,000 shares; issued,
    6,504,513 and 6,501,441 shares at
    March 31, 1999 and December 31, 1998,
    respectively ...................................          65           65
  Additional paid-in capital .......................      51,708       51,695
  Accumulated deficit ..............................    (109,439)    (103,145)
Treasury stock, at cost, 171,015 shares
    at March 31, 1999 and December 31, 1998 ........      (1,167)      (1,167)
Accumulated other comprehensive income (loss) ......      (7,821)     (10,970)
                                                       ---------    ---------
Total shareholders' equity (deficit) ...............     (66,654)     (63,522)
                                                       ---------    ---------
Total liabilities and shareholders' equity (deficit)   $ 355,461    $ 291,498
                                                       =========    =========
</TABLE>





           See accompanying notes to consolidated financial statements








                                       4
<PAGE>


<TABLE>
<CAPTION>

                 Abraxas Petroleum Corporation and Subsidiaries

                      Consolidated Statements of Operations
                                   (Unaudited)


                                                 Three Months Ended
                                                     March 31,
                                             ---------------------------
                                               1999            1998
                                             ------------- -------------
                                              (In thousands except per 
                                                    share data)            
<S>                                            <C>         <C>                                                       share data)
Revenue:
   Oil & gas production sales ..............   $ 13,838    $ 14,655
   Processing revenue ......................        865         735
   Rig revenues ............................         90         116
   Other ...................................      1,177       1,233
                                               --------    --------
                                                 15,970      16,739
Operating costs and expenses:
   Lease operating and production taxes ....      4,758       4,639
   Depreciation, depletion and amortization       9,146       8,252
   General and administrative ..............      1,323       1,303
   Rig operations ..........................        139         122
                                               --------    --------
                                                 15,366      14,316
                                               --------    --------
Operating Income ...........................        604       2,423

Other (income) expense
   Interest income .........................       (186)       (136)
   Interest expense ........................      8,683       7,516
   Amortization of deferred financing fees .        345         327
                                               --------    --------
                                                  8,842       7,707
                                               --------    --------
Income (loss) from operations before taxes .     (8,238)     (5,284)
Income tax expense (benefit)
    Current ................................        102          60
    Deferred ...............................     (2,039)       (695)
Minority interest in income (loss)
    of consolidated foreign subsidiary .....         (7)        (77)
                                               --------    --------
Net income (loss) applicable to common stock   $ (6,294)   $ (4,572)
                                               ========    ========

Earnings (loss) per share:

    Net income (loss) per common share .....   $   (.99)   $   (.72)
                                               ========    ========
    Net income (loss) per common
      Share - assuming dilution ............   $   (.99)   $   (.72)
                                               ========    ========
</TABLE>


           See accompanying notes to consolidated financial statements






                                       5
<PAGE>




<TABLE>
<CAPTION>
                                           ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                                       CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
                                                  (In thousands except share amounts)





                                       Common Stock          Treasury Stock    Additional                  Other
                                 ------------ --------- ---------- -----------  Paid in     Accumulated  Comprehensive
                                    Shares      Amount    Shares      Amount    Capital       Deficit     Income (Loss)     Total
                                 ------------ --------- ---------- ----------- ----------  ------------- --------------- -----------
<S>                                <C>        <C>         <C>      <C>         <C>         <C>           <C>             <C>        
Balance at December 31, 1998       6,501,441  $    65     171,015  $  (1,167)  $ 51,695    $ (103,145)   $    (10,970)   $  (63,522)
Comprehensive income (loss):
  Net Loss                                                                                     (6,294)                       (6,294)
  Other comprehensive income:
    Foreign currency
        Translation adjustment                                                                                  3,149         3,149
                                                                                                                          ----------
Comprehensive income (loss)                                                                                                  (3,145)
Issuance of common stock for
  Compensation                         3,072                                         13                                          13
                                 ------------ --------- ---------- ----------- ---------   ------------- ---------------- ----------
Balance at March 31, 1999          6,504,513  $    65     171,015  $  (1,167)  $ 51,708    $   (109,439) $     (7,821)   $  (66,654)
                                 ============ ========= ========== =========== =========   ============= ================ ==========

</TABLE>


           See accompanying notes to consolidated financial statements




                                       6
<PAGE>


<TABLE>
<CAPTION>

                 Abraxas Petroleum Corporation and Subsidiaries

                      Consolidated Statements of Cash Flows
                                   (Unaudited)




                                                          Three Months Ended
                                                              March 31,
                                                        -----------------------
                                                           1999         1998
                                                        ---------    ----------
<S>                                                      <C>         <C>      
Operating Activities
Net loss .............................................   $ (6,294)   $ (4,572)

Adjustments  to  reconcile  net  loss to net
    cash  provided  by  operating activities:
  Minority interest in income of foreign subsidiary ..         (7)        (77)

  Depreciation, depletion, and amortization ..........      9,146       8,252
  Amortization of deferred financing fees ............        345         327
  Amortization of premium on Senior Notes ............       (145)       (145)
  Deferred income tax benefit ........................     (2,039)       (695)
  Issuance of common stock for compensation ..........         13          72

  Changes in operating assets and liabilities:
  Accounts receivable ................................      2,255       2,246
  Equipment inventory ................................         15         (44)
  Other ..............................................       (604)         26
  Accounts payable and accrued expenses ..............      5,091      (1,020)
                                                         --------    --------
Net cash provided by operating activities ............      7,776       4,370
                                                         --------    --------


Investing Activities
Capital expenditures, including purchases and
    Development of properties ........................    (99,422)    (18,431)
Proceeds from sale of oil and gas producing properties      1,497         128
                                                         --------    --------
Net cash used in investing activities ................   $(97,925)   $(18,303)


</TABLE>








           See accompanying notes to consolidated financial statements



                                       7
<PAGE>
<TABLE>
<CAPTION>

                 Abraxas Petroleum Corporation and Subsidiaries

                Consolidated Statements of Cash Flows (continued)
                                   (Unaudited)



                                                     Three Months Ended
                                                          March 31,
                                                   -----------------------
                                                      1999        1998
                                                   -----------  ----------

<S>                                                  <C>         <C>     
Financing Activities
Issuance of common stock .........................   $   --      $     16
Purchase of treasury stock .......................       --          (399)
Proceeds from long term borrowings ...............     83,000      60,230
Premium from issuance of Senior Notes ............       --         3,616
Payments on long-term borrowings .................    (37,225)    (31,404)
Deferred financing fees ..........................     (2,241)     (1,387)
                                                     --------    --------
Net cash provided by financing activities ........     43,534      30,672
                                                     --------    --------
Effect of exchange rate changes on cash ..........        (50)       (398)
                                                     --------    --------
Increase (decrease) in cash ......................    (46,665)     16,341

Cash at beginning of period ......................     61,390       2,876
                                                     --------    --------

Cash at end of period ............................   $ 14,725    $ 19,217
                                                     ========    ========

Supplemental disclosures of cash flow information:
Interest paid ....................................   $    968    $    503
                                                     ========    ========
</TABLE>














           See accompanying notes to consolidated financial statements



                                       8
<PAGE>



                 Abraxas Petroleum Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements
                                   (Unaudited)
                                 March 31, 1999

Note 1. Basis of Presentation

    The accounting  policies followed by Abraxas  Petroleum  Corporation and its
subsidiaries (the "Company") are set forth in the notes to the Company's audited
financial  statements in the Annual Report on Form 10-K filed for the year ended
December 31, 1998 which is incorporated herein by reference.  Such policies have
been  continued  without  change.  Also,  refer to the notes to those  financial
statements for additional details of the Company's financial condition,  results
of  operations,  and cash flows.  All the material items included in those notes
have not changed except as a result of normal transactions in the interim, or as
disclosed  within this report.  The consolidated  financial  statements have not
been  audited by  independent  accountants,  but in the  opinion of  management,
reflect all  adjustments  necessary  for a fair  presentation  of the  financial
position and results of operations.  Any and all adjustments are of a normal and
recurring nature.

    The consolidated  financial  statements  include the accounts of the Company
and  its  wholly  owned  foreign  subsidiary  Canadian  Abraxas  Petroleum  Ltd.
("Canadian  Abraxas"),  its 48% owned foreign  subsidiary Grey Wolf Exploration,
Inc.  ("Grey  Wolf") and Canadian  Abraxas'  wholly owned  subsidiary  New Cache
Petroleums,  LTD.  ("New  Cache").  Minority  interest  represents  the minority
shareholders' proportionate share of the equity and income of Grey Wolf.

    Canadian  Abraxas,  New Cache  and Grey  Wolf  assets  and  liabilities  are
translated to U.S.  dollars at  period-end  exchange  rates.  Income and expense
items are translated at average rates of exchange  prevailing during the period.
Translation adjustments are accumulated as a separate component of shareholders'
equity.

<TABLE>
<CAPTION>

Note 2.  Long-Term Debt

         Long-term debt consists of the following:

                                                                            March 31,       December 31,
                                                                              1999              1998
                                                                         ----------------  ----------------
                                                                                  (In thousands)


<S>                                                                         <C>               <C>        
     11.5% Senior Notes due 2004, Series D .....................            $   274,000       $   274,000
     Unamortized premium on Senior Notes........................                  2,748             3,471
     Credit facility due to Bankers Trust Company, ING
       Capital and Union Bank of California ....................                     --            15,700
     12.875% Senior Secured Notes due 2003 (see below)..........                 63,500
     Credit  facility  due to a  Canadian  bank,  providing for
       borrowings  to approximately $11,630,000 at the bank's
       prime rate plus .125%, 6.20% at March 31, 1999...........                  4,610             6,515
     Other .....................................................                     11                12
                                                                         ================  ================
                                                                            $   344,869       $   299,698
                                                                         ================  ================

</TABLE>

         In March 1999, the Company consummated the sale of $63.5 million of the
12.875%  Senior  Secured Notes due 2003 (the "Secured  Notes").  Interest on the


                                       9
<PAGE>
Secured  Notes  is  payable  semi-annually  in cash in  arrears  on March 15 and
September 15,  commencing  September 15, 1999. The Secured Notes are redeemable,
in whole or in part, at the option of Abraxas on or after March 15, 2001, at the
redemption  prices set forth below, plus accrued and unpaid interest to the date
of redemption,  if redeemed during the 12-month period commencing on March 15 of
the years set forth below:

                  Year                                      Percentage
                  2001................................       103.000%
                  2002 and thereafter.................       100.000%

At any time, or from time to time, prior to March 15, 2001,  Abraxas may, at its
option,  use all or a portion  of the net cash  proceeds  of one or more  equity
offerings to redeem up to 35% of the aggregate  original principal amount of the
Notes at a redemption price equal to 112.875% of the aggregate  principal amount
of the Notes to be redeemed,  plus accrued and unpaid  interest and  liquidating
damages, if any.

    The Notes are  senior  indebtedness  of  Abraxas  secured by a first lien on
substantially all of the crude oil and natural gas properties of Abraxas and the
shares of Grey Wolf owned by  Abraxas.  The  Secured  Notes are  unconditionally
guaranteed  (the  "Guarantees")  on a senior basis,  jointly and  severally,  by
Canadian  Abraxas,  New Cache and Sandia  Oil & Gas  Corporation  ("Sandia"),  a
wholly-owned  subsidiary  of  Abraxas  (collectively,   the  "Guarantors").  The
Guarantees  are  secured by  substantially  all of the crude oil and natural gas
properties  of the  Guarantors  and the  shares of Grey Wolf  owned by  Canadian
Abraxas.

Upon a Change of Control,  each holder of the Secured  Notes will have the right
to require  Abraxas to repurchase  such  holder's  Secured Notes at a redemption
price equal to 101% of the  principal  amount  thereof  plus  accrued and unpaid
interest to the date of repurchase.  In addition,  the Issuers will be obligated
to offer to repurchase the Secured Notes at 100% of the principal amount thereof
plus  accrued  and unpaid  interest  to the date of  redemption  in the event of
certain asset sales

The Secured Notes Indenture contains certain covenants that limit the ability of
Abraxas  and  certain  of  its  subsidiaries,   including  the  Guarantors  (the
"Restricted   Subsidiaries")   to,   among  other   things,   incur   additional
indebtedness,   pay  dividends  or  make  certain  other  restricted   payments,
consummate certain asset sales, enter into certain transactions with affiliates,
incur  liens,  merge or  consolidate  with any  other  person  or sell,  assign,
transfer,  lease, convey or otherwise dispose of all or substantially all of the
assets of the Company.

         The Secured Notes  Indenture  provides,  among other  things,  that the
Company may not, and may not cause or permit the  Restricted  Subsidiaries,  to,
directly or indirectly,  create or otherwise  cause to permit to exist or become
effective any  encumbrance or  restriction on the ability of such  subsidiary to
pay dividends or make  distributions on or in respect of its capital stock, make
loans  or  advances  or pay  debts  owed  to  Abraxas  or any  other  Restricted
Subsidiary,  guarantee  any  indebtedness  of  Abraxas  or any other  Restricted
Subsidiary  or  transfer  any of its assets to  Abraxas or any other  Restricted
Subsidiary  except for such  encumbrances or  restrictions  existing under or by
reason  of:  (i)  applicable   law;  (ii)  the   Indentures;   (iii)   customary
non-assignment  provisions  of any  contract  or any lease  governing  leasehold
interest  of such  subsidiaries;  (iv)  any  instrument  governing  indebtedness
assumed by the Company in an  acquisition,  which  encumbrance or restriction is
not applicable to such Restricted Subsidiary or the properties or assets of such
subsidiary  other than the entity or the  properties  or assets of the entity so
acquired;  (v) agreements  existing on the Issue Date (as defined in the Secured
Notes  Indenture) to the extent and in the manner such agreements were in effect
on the Issue Date; (vi) customary restrictions with respect to subsidiary of the
Company  pursuant to an  agreement  that has been  entered  into for the sale or
disposition  of  capital  stock or assets of such  Restricted  Subsidiary  to be
consummated in accordance  with the terms of the Secured Notes  Indenture or any
Security Documents (as defined in the Secured Notes Indenture) solely in respect

of the assets or capital  stock to be sold or disposed of; (vii) any  instrument
governing certain liens permitted by the Secured Notes Indenture,  to the extent
and  only  to the  extent  such  instrument  restricts  the  transfer  or  other
disposition  of assets  subject to such lien;  or (viii) an agreement  governing
indebtedness incurred to refinance the indebtedness issued,  assumed or incurred
pursuant  to an  agreement  referred  to in  clause  (ii),  (iv)  or (v)  above;
provided,   however,  that  the  provisions  relating  to  such  encumbrance  or
restriction contained in any such refinancing indebtedness are no less favorable
to the holders of the Secured Notes in any material respect as determined by the
Board of Directors of the Company in their  reasonable  and good faith  judgment
that the provisions relating to such encumbrance or restriction contained in the
applicable agreement referred to in such clause (ii), (iv) or (v).

                                       10
<PAGE>
Note 3. Earnings Per Share

    The following table sets forth the computation of basic and diluted earnings
per share:
<TABLE>

                                                           Three Months Ended March 31,
                                                           -----------------------------
                                                               1999            1998
                                                           -------------   -------------

Numerator:
<S>                                                         <C>            <C>     
 Numerator for basic earnings per share - income
   (loss) available to common stockholders (in thousands)   $    (6,294)   $    (4,572)


  Effect of dilutive securities: ........................          --             --
                                                            -----------    -----------

  Numerator for diluted earnings per share-income
    available to common stockholders after assumed
    Conversions (in thousands) ..........................        (6,294)        (4,572)

Denominator:
  Denominator for basic earnings per share -
    weighted-average shares .............................     6,333,498      6,360,087

  Effect of dilutive securities:
    Stock options and warrants ..........................          --             --
                                                            -----------    -----------

  Dilutive  potential  common shares Denominator
    for diluted earnings per share adjusted
    weighted-average shares and assumed
    Conversions .........................................     6,333,498      6,360,087

  Basic earnings (loss) per share:
    Income (loss) .......................................   $      (.99)   $      (.72)
                                                            ===========    ===========

  Diluted earnings (loss) per share:
    Income (loss) .......................................   $      (.99)   $      (.72)
                                                            ===========    ===========

</TABLE>

    For the three  months  ended  March 31,  1999 and 1998,  none of the  shares
issuable in  connection  with stock options or warrants are included in dilutive
shares.  Inclusion of these shares would be antidilutive  due to losses incurred
in these periods.



                                       11
<PAGE>
Note 4.  Summary Financial Information of Canadian Abraxas Petroleum Ltd.

    The following is summary financial information of Canadian Abraxas, a wholly
owned  subsidiary of the Company at March 31, 1999.  Canadian Abraxas is jointly
and  severally  liable with the Company for the entire  balance of the Company's
and Canadian Abraxas' 11.5% Senior Notes due 2004 (the "Notes")  ($275,000,000),
of which  $84,612,000  was utilized by Canadian  Abraxas in connection  with the
acquisition of CGGS. The Company has not presented separate financial statements
and  other  disclosures  concerning  Canadian  Abraxas  because  management  has
determined that such information is not material to the holders of the Notes and
the Company's Common Stock.


                                  BALANCE SHEET
              Assets                      Liabilities and Shareholders Equity
                                            (In Thousands)

Total current assets       $    1,818  Total current liabilities    $     4,901
Oil and gas properties         92,251  11.5% Senior Notes due 2004       74,682
Other assets                   91,682  Note payable to Abraxas
                             =========      Petroleum Corporation        21,533
                           $  185,751  Other liabilities                 20,007
                             =========     Shareholder's equity          64,628
                                                                      ---------
                                                                    $   185,751
                                                                      =========
                           
                                       

              STATEMENT OF OPERATIONS
Revenues                              $       3,654
Operating costs & expenses                   (4,177)
Interest expense                             (2,563)
Other income                                     53
Income tax benefit                            1,848
                                         ============
     Net loss                         $      (1,185)
                                         ============



                                       12
<PAGE>
Note 5. Business Segments

         Business  segment   information   about  the  Company's  first  quarter
operations in different geographic areas is as follows:
<TABLE>
<CAPTION>
                                                            Three Months Ended March 31, 1999
                                                 ----------------------------------------------------------
                                                       U.S.               Canada              Total
                                                 ------------------  ------------------ -------------------
                                                                       (In thousands)
<S>                                                 <C>                 <C>               <C>           
Revenues ...................................        $       6,548       $       9,422     $       15,970
                                                 ==================  ================== ===================

Operating profit (loss).....................        $        (614)      $       2,044     $        1,430
                                                 ==================  ==================
General corporate ..........................                                                        (826)
Interest expense and amortization of
   deferred financing fees .................                                                      (8,841)
                                                                                        ===================
   Income before income taxes ..............                                              $       (8,237)
                                                                                        ===================

Identifiable assets at March 31, 1999 ......        $     111,547       $     232,663     $      344,210
                                                 ==================  ==================
Corporate assets ...........................                                                      11,251
                                                                                        -------------------
   Total assets ............................                                              $      355,461
                                                                                        ===================
</TABLE>
<TABLE>
<CAPTION>
                                                              Three Months Ended March 31, 1998
                                                 ----------------------------------------------------------
                                                       U.S.               Canada              Total
                                                 ------------------  ------------------ -------------------
                                                                        (In thousands)
<S>                                                 <C>                 <C>               <C>           
Revenues ...................................        $      11,151       $       5,588     $       16,739
                                                 ==================  ================== ===================

Operating profit (loss).....................        $         (89)      $       3,483     $        3,394
                                                 ==================  ==================
General corporate ..........................                                                        (971)

Interest expense and amortization of
   deferred financing fees .................                                                      (7,707)
                                                                                        ===================
   Income before income taxes ..............                                              $       (5,284)
                                                                                        ===================
</TABLE>

<TABLE>
<CAPTION>
                                                                    Year Ended December 31, 1998
                                                 ----------------------------------------------------------
                                                       U.S.               Canada              Total
                                                 ------------------  ------------------ -------------------

<S>                                                 <C>                 <C>               <C>           
Identifiable assets at December 31, 1998 ...        $     153,030       $     129,301     $      282,331
                                                 ==================  ==================
Corporate assets ...........................                                                       9,167
                                                                                        -------------------
   Total assets ............................                                              $      291,498
                                                                                        ===================
</TABLE>
Note 4.  Contingencies

    In May 1995, certain plaintiffs filed a lawsuit against the Company alleging


                                       13
<PAGE>

negligence and gross negligence, tortious interference with contract, conversion
and waste.  In March 1998, a jury found  against the  Company,  on May 22, 1998,
final judgement in the amount of approximately $1.3 was entered. The Company has
filed an  appeal.  As of May 5,  1999,  no ruling  has been made on the  appeal.
Management believes,  based on the advice of legal counsel, that the plaintiffs'
claims are without merit and that damages should not be  recoverable  under this
action;  however,  the ultimate effect on the Company's  financial  position and
results of operations  cannot be  determined  at this time.  The Company has not
established a reserve for this matter at March 31, 1999.

    Additionally,  from time to time,  the  Company is  involved  in  litigation
relating  to  claims  arising  out of its  operations  in the  normal  course of
business.  At  March  31,  1999,  the  Company  was  not  engaged  in any  legal
proceedings  that are  expected,  individually  or in the  aggregate,  to have a
material adverse effect on the Company.

Note 5.  Reclassifications

    Certain balances for 1998 have been reclassified for comparative purposes.




                                       14
<PAGE>




                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                                     PART I


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

    The following is a discussion of the Company's financial condition,  results
of operations,  liquidity and capital resources.  This discussion should be read
in conjunction with the consolidated financial statements of the Company and the
notes  thereto,  included in the Company's  Annual Report on Form 10-K filed for
the year ended December 31, 1998, which is incorporated herein by reference.

Results of Operations

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

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

                                           Three Months Ended
                                               March 31,
                                        --------------------
                                           1999       1998
                                        ---------- ---------

Operating Revenue (in thousands):
Crude Oil Sales .......................   $ 2,731   $ 2,880
Natural Gas Sales .....................    10,555     9,786
Natural Gas Liquids Sales .............       552     1,989
Processing Revenue ....................       865       736
Rig Operations ........................        90       116
Other .................................     1,177     1,232
                                          -------   -------
                                          $15,970   $16,739
                                          =======   =======

Operating Income (in thousands) .......   $   604   $ 2,423
Crude Oil Production (MBBLS) ..........     225.0     199.0
Natural Gas Production (MMCFS) ........   7,149.5   6,139.2
Natural Gas Liquids Production (MBBLS)       73.3     241.5
Average Crude Oil Sales Price ($/BBL) .   $ 12.14   $ 14.47
Average Natural Gas Sales Price ($/MCF)   $  1.48   $  1.59
Average Liquids Sales Price ($/BBL) ...   $  7.56   $  8.24



    Operating Revenue.  During the three months ended March 31, 1999,  operating
revenue from crude oil,  natural gas and natural gas liquid sales decreased 5.6%
to $13.8  million  compared to $14.7 million in the three months ended March 31,
1998.  The  decrease  in revenue was  primarily  due to a decrease in crude oil,
natural gas and natural gas liquids prices realized  during the period.  Average
sales  prices  were  $12.14 per Bbl of crude oil,  $7.53 per Bbl of natural  gas
liquid and  $1.48per  Mcf of natural  gas for the  quarter  ended March 31, 1999
compared  with $14.47 per Bbl of crude oil,  $8.24 per Bbl of natural gas liquid
and $1.59 per Mcf of  natural  gas in the same  period of 1998.  The  decline in
prices  contributed  $1.1 million of the decrease in revenue which was partially
offset by $0.2  million  attributable  to  increased  crude oil and  natural gas
volumes.  Natural  gas volumes  increased  16.5% from 6,139 MMCFs for the period
ended March 31,1998 to 7,149 MMCFs for the same period in 1999.  The increase in
natural  gas  volumes  was  primarily  attributable  to  the  Company's  ongoing

                                       15
<PAGE>
development  program and from the acquisition of New Cache Petroleums  Ltd.("New
Cache") in January 1999. New Cache  contributed 1,777 MMCFs for the period ended
March 31, 1999.  This natural gas production  replaced the  production  from the
Company's Wyoming Properties which were sold in the fourth quarter of 1999. (the
"Wyoming  Properties").  The Wyoming Properties  contributed 1,511 MMCFs for the
three months ended March 31, 1998. Crude oil volumes  increased 13.1% from 199.0
MBBLs in the first three  months of 1998 to 225.0  MBBLs.  The increase in crude
oil  volumes  was  primarily  due to the New  Cache  acquisition.  The New Cache
properties contributed 89.2 MBBLs during the first three months of 1999 compared
to 22.9 MBBLs  produced  from the Wyoming  Properties  during the same period of
1998. Crude oil from the Company's existing properties declined by approximately
40.2 MBBLs as a result of the  de-emphasis of the Company's oil  exploration and
development,  due to the  decline in crude oil  prices  during the later part of
1998 and the first quarter of 1999.  Natural gas liquids volumes  declined 69.6%
for the period  ended March 31,  1999 to 73.2 MBBLs  compared to 241.5 MBBLs for
the same period of 1998.  The decline in natural gas liquids  volumes was due to
the divestiture of the Wyoming  properties in the fourth quarter of 1998 and the
Company's  decision  to shut down two  natural  gas  processing  plants in South
Texas.  The Wyoming  Properties  contributed  125.5 MBBLs of natural gas liquids
during the first  three  months of 1998 which was offset by only 21.0 MBBLS from
the New Cache  properties  acquired in January 1999.  The Company shut down it's
East White Point  processing  plant  during the fourth  quarter of 1998 and shut
down it's Portilla  Plant in January 1999.  The East White Point plant  produced
13.0 MBBLs of natural gas liquids  during the first  three  months of 1998,  the
Portilla  Plant  contributed  11.4 MBBLs of natural gas liquids during the first
three months of 1998 compared to 2.1 MBBLs in 1999. The Company began processing
the East White Point gas through a third party plant in April 1999.  The Company
also elected not to process it's West Texas gas during the first quarter of 1999
due to the depressed prices of natural gas liquids. Processing of the West Texas
gas resumed in April 1999.

    Lease  Operating   Expenses.   Lease  operating  expenses  and  natural  gas
processing  costs ("LOE") for the three months ended March 31, 1999 increased to
$4.7 million compared to $4.6 million for the same period in 1998. The Company's
LOE on a per MCFE basis for the three  months ended March 31, 1999 and March 31,
1998 remained the same at $0.53 per MCFE.

    G&A  Expenses.  G&A  expenses  were  unchanged at $1.3 million for the first
three  months of 1999 and 1998.  G&A  expense on a per MCFE basis was $0.148 for
each of the three month periods ended March 31, 1999 and 1998.

    Depreciation,  Depletion and Amortization Expenses. Depreciation,  depletion
and amortization ("DD&A") expense increased by $0.89 million to $9.1 million for
the three months  ended March 31, 1999,  from $8.3 million in the same period of
1998.  The increase is primarily  due to increased  production  during the first
three  months  of 1999.  The  Company's  DD&A on a per MCFE  basis for the three
months  ended March 31, 1999 was $1.02 per MCFE  compared to $0.94 in 1998.  The
per BOE increase is due to higher  finding  costs added to the full cost pool in
1998 and the first quarter of 1999.

    Interest Expense . Interest expense  increased to $8.7 million for the first
three  months of 1999  from  $7.5  million  for the same  period  of 1998.  This
increase is attributable to increased borrowings by the Company during the first
quarter of 1999.  Long-term debt increased from $277.4 million at March 31, 1998
to $344.9  million at March 31, 1999.  The increase in debt levels is the result
of the Company's  issuing $63.5 million of its 12.875%  Senior Secured Notes due
2003 (the "Secured Notes") in March 1999.

    General . The Company's  revenues,  profitability  and future rate of growth
are substantially dependent upon prevailing prices for crude oil and natural gas
and the volumes of crude oil,  natural  gas and natural gas liquids  produced by
the  Company.  The prices of natural  gas,  crude oil and  natural  gas  liquids
received by the Company  declined  during the first quarter of 1999. The average
natural gas price  realized by the Company  declined to $1.48 per MCF during the
first three months of 1999 compared with $1.59 per MCF during the same period of
1998.  Crude oil prices  declined  from  $14.47  per BBL during the first  three
months of 1998,  to $12.14  per BBL for the same  period  of 1999.  Natural  gas
liquids prices  declined to $7.53 per BBL compared to $8.24 per BBL in the first
quarter of 1998.  In addition,  the  Company's  proved  reserves will decline as
crude oil,  natural gas and natural gas liquids are produced  unless the Company
is successful in acquiring  properties  containing  proved  reserves or conducts
successful  exploration  and  development  activities.  In the event  crude oil,
natural gas and natural gas liquids prices remain at depressed  levels or if the

                                       16
<PAGE>
Company's  production levels decrease,  the Company's  revenues,  cash flow from
operations and profitability will be materially adversely affected.

Possible Delisting of Common Stock on The Nasdaq National Market

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

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

Liquidity and Capital Resources

    General:  Capital  expenditures  including property  divestitures during the
first three months of 1999 were $97.9 million  compared to $18.3 million  during
the same  period of 1998.  The table  below sets forth the  components  of these
capital  expenditures on a historical basis for the three months ended March 31,
1999 and 1998.

                                                Three Months Ended
                                                      March 31
                                         --------------------------------------
                                                 1999             1998
                                         -------------------  -----------------
Expenditure category (in thousands):
  Acquisitions                           $         86,103      $       2,359
  Development                                      13,319             15,945
  Divestitures                                     (1,497)              (129)
  Facilities and other                                 --                128
                                             ===============     =============
Total                                    $         97,925      $      18,303
                                             ===============     =============

    At March 31,  1999,  the  Company had  current  assets of $28.4  million and
current  liabilities of $34.5 million  resulting in a working capital deficit of
$6.1 million.  This compares to working capital of $50.6 million at December 31,
1998 and  working  capital  of $5.7  million  at March 31,  1998.  The  material
components of the Company's current  liabilities at March 31, 1999 include trade
accounts  payable of $13.5  million,  revenues due third parties of $6.6 million
and accrued interest of $13.5 million.

    Operating  activities  during the three months ended March 31, 1999 provided
$7.8 million cash to the Company  compared to $4.4 million in the same period in
1998.  Net income plus  non-cash  expense  items  during 1999 and net changes in
operating  assets and liabilities  accounted for most of these funds.  Investing
activities  required  $97.9  million net during the first three  months of 1999,
$86.1 million of which was used for the purchase of New Cache,  $13.3 million of
which was utilized for the  development  of crude oil and natural gas properties
and other  facilities.  This compares to $18.3 million  required during the same
period of 1998 of which $15.9 million was utilized for the  development of crude
oil and natural gas properties and other  facilities,  and $2.4 million of which
was  used  for  acquisition  of oil and  gas  properties.  Financing  activities
provided  $43.5 million for the first three months of 1999 compared to requiring
$30.7  million for the same  period of 1998.  Financing  activities  include the

                                       17
<PAGE>
proceeds of the $63.5  million from the  issuance of the Secured  Notes in March
1999 and  borrowings  under the Credit  Facility  of $19.5  million,  which were
offset by the repayment of the existing  Credit  Facility in the amount of $35.2
million.

    The  Company's  current  budget for capital  expenditures  for the last nine
months  of 1999  other  than  acquisition  expenditures  is  approximately  $9.2
million.  Such  expenditures  will be made  primarily  for  the  development  of
existing   properties.   Additional   capital   expenditures  may  be  made  for
acquisitions  of  producing  properties  if such  opportunities  arise,  but the
Company currently has no agreements,  arrangements or undertakings regarding any
material acquisitions. The Company has no material long-term capital commitments
and  is  consequently   able  to  adjust  the  level  of  its   expenditures  as
circumstances dictate. Additionally, the level of capital expenditures will vary
during future periods  depending on market conditions and other related economic
factors.  Should commodity prices remain at depressed levels or decline further,
reductions in the capital expenditure budget may be required.

         Current  Liquidity  Needs.  The  Company  has  historically  funded its
operations and acquisitions  primarily through its cash flow from operations and
borrowings  under the Credit Facility and other credit  sources.  In March 1999,
the Company  issued  $63.5  million  principal  amount of the Secured  Notes and
repaid all amounts outstanding under the Credit Facility and the New Cache Debt.
Due to severely  depressed  prices for crude oil and natural gas, the  Company's
cash flow from operations has been substantially reduced.

       The Company will have two principal  sources of liquidity during the next
nine months: (i) cash on hand, and (ii) cash generated by operations.  While the
availability  of capital  resources  cannot be predicted  with  certainty and is
dependent upon a number of factors  including  factors  outside of  management's
control, management believes that cash on hand plus the Company's cash flow from
operations will be adequate to fund operations and planned capital  expenditures
for the remainder of 1999.  Another potential source of capital is from the sale
of  properties.  The Company is exploring the option of selling a portion of New
Cache,  acquired in January 1999, to it's 48% owned  Canadian  subsidiary,  Grey
Wolf Exploration, Inc.

         The  Company's   ability  to  obtain   additional   financing  will  be
substantially  limited under the terms of the Indentures.  Substantially  all of
the Company's  crude oil and natural gas  properties  and natural gas processing
facilities  are subject to a first lien or charge for the benefit of the holders
of the Secured  Notes.  Thus,  the Company  will be required to rely on its cash
flow from  operations to fund its  operations  and service its debt. The Company
may also choose to issue equity securities or sell certain of its assets to fund
its  operations,  although the  Indentures  governing the Company's  outstanding
Secured  Notes and Series D notes (as  defined  below)  substantially  limit the
Company's  use of the  proceeds of any such asset  sales.  Due to the  Company's
diminished cash flow from operations and the resulting  depressed prices for its
common stock, there can be no assurance that the Company would be able to obtain
equity financing on terms satisfactory to the Company.

Long-Term Indebtedness

         Series D Notes.  On November  14, 1996,  Abraxas and  Canadian  Abraxas
consummated the offering of $215.0 million of their 11.5% Senior Notes due 2004,
Series A,  which were  exchanged  for the Series B Notes in  February  1997.  On
January 27,  1998,  Abraxas and  Canadian  Abraxas  completed  the sale of $60.0
million  of the  Series C Notes.  The Series B Notes and the Series C Notes were
subsequently exchanged for $275.0 million in principal amount the Series D Notes
in June 1998.

        Interest  on the Series D Notes is payable  semi-annually  in arrears on
May 1 and  November 1 of each year at the rate of 11.5% per annum.  The Series D
Notes are redeemable, in whole or in part, at the option of Abraxas and Canadian
Abraxas, on or after November 1, 2000, at the redemption prices set forth below,
plus accrued and unpaid  interest to the date of redemption,  if redeemed during
the 12-month period commencing on November 1 of the years set forth below:

                                       18
<PAGE>

                  Year                                        Percentage

                  2000....................................      105.750%
                  2001....................................      102.875%
                  2002 and thereafter.....................      100.000%

         In addition,  at any time on or prior to November 1, 1999,  Abraxas and
Canadian  Abraxas  may,  at  their  option,  redeem  up to 35% of the  aggregate
principal  amount  of the  Series D Notes  originally  issued  with the net cash
proceeds of one or more equity offerings,  at a redemption price equal to 111.5%
of the  aggregate  principal  amount of the Series D Notes to be redeemed,  plus
accrued and unpaid interest to the date of redemption;  provided,  however, that
after  giving  effect  to any such  redemption,  at least  65% of the  aggregate
principal amount of the Series D Notes remains outstanding.

         The Series D Notes are joint and  several  obligations  of Abraxas  and
Canadian  Abraxas,  and rank pari passu in right of payment to all  existing and
future unsubordinated indebtedness of Abraxas and Canadian Abraxas. The Series D
Notes rank senior in right of payment to all future subordinated indebtedness of
Abraxas and Canadian Abraxas.  The Series D Notes will,  however, be effectively
subordinated  to the Notes to the  extent of the  value of the  Collateral.  The
Series D Notes are  unconditionally  guaranteed,  jointly and severally,  by the
Subsidiary  Guarantors.  The guarantees are general unsecured obligations of the
Subsidiary   Guarantors  and  rank  pari  passu  in  right  of  payment  to  all
unsubordinated  indebtedness of the Subsidiary Guarantors and senior in right of
payment to all  subordinated  indebtedness  of the  Subsidiary  Guarantors.  The
Guarantees are effectively  subordinated to the Notes to the extent of the value
of the Collateral.

         Upon a Change of Control (as defined in the Series D  Indenture),  each
holder of the Series D Notes will have the right to require Abraxas and Canadian
Abraxas  to  repurchase  all or a portion of such  holder's  Series D Notes at a
redemption price equal to 101% of the principal amount thereof, plus accrued and
unpaid  interest to the date of  repurchase.  In addition,  Abraxas and Canadian
Abraxas will be obligated to offer to  repurchase  the Series D Notes at 100% of
the  principal  amount  thereof plus accrued and unpaid  interest to the date of
repurchase in the event of certain asset sales.

         The Series D Indenture  provides,  among other things, that the Company
may not,  and may not cause or permit  certain  of its  subsidiaries,  including
Canadian  Abraxas,  to,  directly or  indirectly,  create or otherwise  cause to
permit  to exist or become  effective  any  encumbrance  or  restriction  on the
ability of such  subsidiary  to pay  dividends  or make  distributions  on or in
respect  of its  capital  stock,  make  loans or  advances  or pay debts owed to
Abraxas,  guarantee any indebtedness of Abraxas or transfer any of its assets to
Abraxas except for such encumbrances or restrictions existing under or by reason
of: (i) applicable  law; (ii) the Series D Indenture;  (iii) the Credit Facility
(as defined in the Series D Indenture); (iv) customary non-assignment provisions
of any contract or any lease governing  leasehold interest of such subsidiaries;
(v)  any  instrument  governing  indebtedness  assumed  by  the  Company  in  an
acquisition,  which  encumbrance  or  restriction  is  not  applicable  to  such
subsidiaries  or the  properties or assets of such  subsidiaries  other than the
entity or the  properties  or assets of the entity so acquired;  (vi)  customary
restrictions  with  respect  to  subsidiaries  of  the  Company  pursuant  to an
agreement  that has been  entered  into for the sale or  disposition  of capital
stock or assets of such  subsidiaries  to be consummated in accordance  with the
terms of the Series D Indenture solely in respect of the assets or capital stock
to be  sold or  disposed  of;  (vii)  any  instrument  governing  certain  liens
permitted by the Indenture, to the extent and only to the extent such instrument
restricts the transfer or other  disposition  of assets subject to such lien; or
(viii)  an  agreement   governing   indebtedness   incurred  to  refinance   the
indebtedness issued, assumed or incurred pursuant to an agreement referred to in
clause (ii), (iii) or (v) above; provided, however, that the provisions relating
to  such   encumbrance  or  restriction   contained  in  any  such   refinancing
indebtedness  are no less  favorable to the holders of the Series D Notes in any
material respect as determined by the Board of Directors of the Company in their
reasonable  and  good  faith  judgment  that  the  provisions  relating  to such
encumbrance or restriction  contained in the applicable agreement referred to in
such clause (ii), (iii) or (v).


Secured Notes:  In March 1999 the Company  consummated the sale of $63.5 million
of the  Secured  Notes  due  2003.  Interest  on the  Secured  Notes is  payable


                                       19
<PAGE>
semi-annually  in cash in  arrears  on March  15 and  September  15,  commencing
September 15, 1999.  The Secured Notes are  redeemable,  in whole or in part, at
the option of Abraxas on or after March 15, 2001, at the  redemption  prices set
forth below,  plus  accrued and unpaid  interest to the date of  redemption,  if
redeemed  during the  12-month  period  commencing  on March 15 of the years set
forth below:
                  Year                                     Percentage

                  2001....................................   103.000%
                  2002 and thereafter.....................   100.000%

At any time, or from time to time, prior to March 15, 2001,  Abraxas may, at its
option,  use all or a portion  of the net cash  proceeds  of one or more  equity
offerings to redeem up to 35% of the aggregate  original principal amount of the
Notes at a redemption price equal to 112.875% of the aggregate  principal amount
of the Notes to be redeemed,  plus accrued and unpaid  interest and  liquidating
damages, if any.

    The Secured Notes are senior indebtedness of Abraxas secured by a first lien
on substantially  all of the crude oil and natural gas properties of Abraxas and
the shares of Grey Wolf owned by Abraxas.  The Secured Notes are unconditionally
guaranteed  (the  "Guarantees")  on a senior basis,  jointly and  severally,  by
Canadian  Abraxas,  New Cache and Sandia  Oil & Gas  Corporation  ("Sandia"),  a
wholly-owned  subsidiary  of  Abraxas  (collectively,   the  "Guarantors").  The
Guarantees  are  secured by  substantially  all of the crude oil and natural gas
properties  of the  Guarantors  and the  shares of Grey Wolf  owned by  Canadian
Abraxas.


Upon a Change of Control,  each holder of the Secured  Notes will have the right
to require  Abraxas to repurchase  such  holder's  Secured Notes at a redemption
price equal to 101% of the  principal  amount  thereof  plus  accrued and unpaid
interest to the date of repurchase.  In addition,  the Issuers will be obligated
to offer to repurchase the Secured Notes at 100% of the principal amount thereof
plus  accrued  and unpaid  interest  to the date of  redemption  in the event of
certain asset sales

The Secured Notes Indenture contains certain covenants that limit the ability of
Abraxas  and  certain  of  its  subsidiaries,   including  the  Guarantors  (the
"Restricted   Subsidiaries")   to,   among  other   things,   incur   additional
indebtedness,   pay  dividends  or  make  certain  other  restricted   payments,
consummate certain asset sales, enter into certain transactions with affiliates,
incur  liens,  merge or  consolidate  with any  other  person  or sell,  assign,
transfer,  lease, convey or otherwise dispose of all or substantially all of the
assets of the Company.

         The Secured Notes  Indenture  provides,  among other  things,  that the
Company may not, and may not cause or permit the  Restricted  Subsidiaries,  to,
directly or indirectly,  create or otherwise  cause to permit to exist or become
effective any  encumbrance or  restriction on the ability of such  subsidiary to
pay dividends or make  distributions on or in respect of its capital stock, make
loans  or  advances  or pay  debts  owed  to  Abraxas  or any  other  Restricted
Subsidiary,  guarantee  any  indebtedness  of  Abraxas  or any other  Restricted
Subsidiary  or  transfer  any of its assets to  Abraxas or any other  Restricted
Subsidiary  except for such  encumbrances or  restrictions  existing under or by
reason  of:  (i)  applicable   law;  (ii)  the   Indentures;   (iii)   customary
non-assignment  provisions  of any  contract  or any lease  governing  leasehold
interest  of such  subsidiaries;  (iv)  any  instrument  governing  indebtedness
assumed by the Company in an  acquisition,  which  encumbrance or restriction is
not applicable to such Restricted Subsidiary or the properties or assets of such
subsidiary  other than the entity or the  properties  or assets of the entity so
acquired;  (v) agreements  existing on the Issue Date (as defined in the Secured
Notes  Indenture) to the extent and in the manner such agreements were in effect
on the Issue Date; (vi) customary restrictions with respect to subsidiary of the
Company  pursuant to an  agreement  that has been  entered  into for the sale or
disposition  of  capital  stock or assets of such  Restricted  Subsidiary  to be
consummated in accordance  with the terms of the Secured Notes  Indenture or any
Security Documents (as defined in the Secured Notes Indenture) solely in respect
of the assets or capital  stock to be sold or disposed of; (vii) any  instrument
governing certain liens permitted by the Secured Notes Indenture,  to the extent
and  only  to the  extent  such  instrument  restricts  the  transfer  or  other
disposition  of assets  subject to such lien;  or (viii) an agreement  governing
indebtedness incurred to refinance the indebtedness issued,  assumed or incurred
pursuant  to an  agreement  referred  to in  clause  (ii),  (iv)  or (v)  above;

                                       20
<PAGE>
provided,   however,  that  the  provisions  relating  to  such  encumbrance  or
restriction contained in any such refinancing indebtedness are no less favorable
to the holders of the Secured Notes in any material respect as determined by the
Board of Directors of the Company in their  reasonable  and good faith  judgment
that the provisions relating to such encumbrance or restriction contained in the
applicable agreement referred to in such clause (ii), (iv) or (v).

         Hedging  Activities.  In  November  1996,  the  Company  assumed  hedge
agreements extending through October 2001 with a counterparty  involving various
quantities and fixed prices.  These hedge agreements provided for the Company to
make payments to the  counterparty  to the extent the market prices,  determined
based on the price for crude oil on the NYMEX and the Inside FERC, Tennessee Gas
Pipeline Co. Texas (Zone O) price for natural gas exceeded  certain fixed prices
and for the  counterparty  to make  payments  to the  Company  to the extent the
market  prices were less than such fixed prices.  The Company  accounted for the
related gains or losses (a gain of $204,600 during the first quarter of 1999) in
crude oil and natural gas  revenue in the period of the hedged  production.  The
Company  terminated these hedge agreements in January 1999 and was paid $750,000
by the  counterparty  for such  termination.  This  amount is  included in other
income in the accompanying financial statements.

        In  March  1998,  the  Company  entered  into a  costless  collar  hedge
agreement with Enron Capital and Trade  Resources  Corp. for 2,000 Bbls of crude
oil per day with a floor  price of $14.00 per Bbl and a ceiling  price of $22.30
per Bbl for crude oil on the NYMEX.  The agreement  was effective  April 1, 1998
and  extended  through  March 31,  1999.  Under the terms of the  agreement  the
Company  was paid when the average  monthly  price for crude oil on the NYMEX is
below the floor price and will pay the  counterparty  when the  average  monthly
price exceeds the ceiling  price.  During 1998,  the Company  realized a gain of
$282,000 on this agreement,  which is accounted for in crude oil and natural gas
revenue.  The Company  has also  entered  into a hedge  agreement  with  Barrett
Resources  Corporation  covering 2,000 Bbls per day of crude oil calling for the
Company  to be paid an  average  NYMEX  price of $14.29  per Bbl over the period
April 1, 1999 to October 31, 1999. In May 1999, the Company and Barrett  amended
this hedge agreement  resulting in the Company being paid an average NYMEX price
of $17.00 per Bbl from June through  October  1999. A new  agreement was entered
into in May of 1999 for the period  November  1999 through  October  2000.  This
agreement is for 1,000 Bbls per day with the Company  being paid $17.02 per Bbl.
Additionally,  Barrett has a call on an either 1,000 Bbls of crude oil or 20,000
MMBtu of natural gas per day at Barrets option over the term of the agreement at
fixed prices.

        As of March 31, 1999,  the Company had 37.0 MMBTUpd hedged at an average
NYMEX price of  approximately  $1.93 per MMBTU from April 1, 1999 to October 31,
1999 and 2.4 MMBTUpd at an average NYMEX price of approximately  $1.10 per MMBTU
from November 1, 1998 to October 31, 2000.  Of the 37.0 MMBTUpd  hedged at $1.93
per MMBTU,  20.0  MMBTUpd is hedged with  Barrett  Resources  Corporation,  11.0
MMBTUpd is hedged  with  Engage  Energy  Capital  Canada LP, and 6.0  MMBTUpd is
hedged  with  Amoco.  The 2.4  MMBTUpd  hedged at $1.10 per MMBTU is hedged with
Barrett Resources  Corporation and was assumed by the Company in connection with
the acquisition of New Cache.

       Net Operating Loss Carryforwards.  At December 31, 1998, the Company had,
subject to the limitations  discussed below, $46.6 million of net operating loss
carryforwards for U.S. tax purposes,  of which  approximately  $43.8 million are
available for utilization  without  limitation.  These loss  carryforwards  will
expire from 2002 through 2010 if not utilized. At December 31, 1998, the Company
had approximately $11.9 million of net operating loss carryforwards for Canadian
tax purposes  which expire in varying  amounts in 2002-2005.  As a result of the
acquisition  of certain  partnership  interests  and crude oil and  natural  gas
properties in 1990 and 1991, an ownership change under Section 382,  occurred in
December 1991.  Accordingly,  it is expected that the use of $4.9 million in net
operating  loss  carryforwards  generated  prior to  December  31,  1991 will be
limited to  approximately  $235,000  per year.  As a result of the  issuance  of
additional  shares  of  common  stock for  acquisitions  and sales of stock,  an
additional  ownership  change  under  Section  382  occurred  in  October  1993.
Accordingly,  it is  expected  that  the  use of all  U.S.  net  operating  loss
carryforwards  generated through October 1993, or $8.9 million,  will be limited
to approximately $1 million per year subject to the lower limitations  described
above. Of the $8.9 million net operating loss  carryforwards,  it is anticipated
that the maximum net  operating  loss that may be utilized  before it expires is
$6.1  million.  Future  changes in  ownership  may further  limit the use of the


                                       21
<PAGE>
Company's   carryforwards.   In  addition   to  the  Section  382   limitations,
uncertainties  exist  as  to  the  future  utilization  of  the  operating  loss
carryforwards  under the  criteria  set forth  under  FASB  Statement  No.  109.
Therefore, the Company has established a valuation allowance of $5.9 million and
$32.8   million  for  deferred  tax  assets  at  December  31,  1997  and  1998,
respectively.

       Based upon the current  level of  operations,  the Company  believes that
cash on hand  and  cash  flow  from  operations  will be  adequate  to meet  its
anticipated requirements for working capital, capital expenditures and scheduled
interest  payments  through 1999.  Continued  depressed  prices for natural gas,
crude oil or natural  gas  liquids  will have a material  adverse  effect on the
Company's cash flow from operations and anticipated  levels of working  capital,
and could force the Company to revise its planned capital expenditures.

Disclosure Regarding Forward-Looking Information

    This  report  includes  "forward-looking  statements"  within the meaning of
Section  27A of the  Securities  Act and Section 21E of the  Exchange  Act.  All
statements  other than  statements of historical  facts  included in this report
regarding the Company's financial position, business strategy, budgets and plans
and  objectives  of  management  for  future   operations  are   forward-looking
statements.  Although the Company  believes that the  expectations  reflected in
such  forward-looking  statements are reasonable,  it can give no assurance that
such expectations will prove to have been correct.  Important factors that could
cause  actual  results  to differ  materially  from the  Company's  expectations
("Cautionary  Statements")  are disclosed  under "Risk Factors" in the Company's
Annual Report on Form 10-K which is  incorporated  by reference  herein and this
report. All subsequent written and oral forward-looking  statements attributable
to the Company,  or persons  acting on its behalf,  are  expressly  qualified in
their entirety by the Cautionary Statements Cautionary





                                       22
<PAGE>
                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                                     PART II
                                OTHER INFORMATION

Item 1.    Legal Proceedings
           None

Item 2.    Changes in Securities
           None

Item 3.    Defaults Upon Senior Securities
           None

Item 4.    Submission of Matters to a Vote of Security Holders
           None

Item 5.    Other Information
           None

Item       6.  Exhibits  and Reports on Form 8-K (a) Exhibit 27  Financial  data
           schedule (b) Reports on Form 8-K:

                  January 28, 1999 - Form 8-K/A - Pro forma financial statements
                  giving effect of divestiture of Wyoming properties,  described
                  in Form 8-K filed November 30, 1998.

                  Janauary  28,  1999  - Form  8-K -  Acquisition  of New  Cache
                  Petroluems LTD.

                  February  26,  1999  -  Form  8-K/A  -  Pro  forma   financial
                  statements  giving effect o divestiture of Wyoming  properties
                  and acquisition of New Cache Petroleums, LTD

                  March 22, 1999 - Form 8-K - 1998 year end earnings release and
                  unaudited financial statements.

                  March 29, 1999 - Form 8-K/A - New Cache  Petroleums  LTD, year
                  end November 30, 1998 audited financial statements.

                                       23
<PAGE>


                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                                   SIGNATURES



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


                                          ABRAXAS PETROLEUM CORPORATION

                                                 (Registrant)



    Date:  May 14,1999                     By:/s/ ______________________
                                                ROBERT L.G. WATSON,
                                           President and Chief
                                           Executive Officer


    Date:  May 14, 1999               By:/s/____________________________  
                                           CHRIS WILLIFORD,
                                           Executive Vice President and
                                           Principal Accounting Officer

                                       24
<PAGE>

<TABLE> <S> <C>

<ARTICLE>                     5
<MULTIPLIER>                                   1000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JAN-1-1999
<PERIOD-END>                                   mar-31-1999
<CASH>                                         14725
<SECURITIES>                                       0
<RECEIVABLES>                                  12199
<ALLOWANCES>                                     (36)
<INVENTORY>                                      489
<CURRENT-ASSETS>                               28390
<PP&E>                                        490512
<DEPRECIATION>                               (175189)
<TOTAL-ASSETS>                                355461
<CURRENT-LIABILITIES>                          34528
<BONDS>                                       344869
                              0
                                        0
<COMMON>                                          65
<OTHER-SE>                                    (66719)
<TOTAL-LIABILITY-AND-EQUITY>                  355461
<SALES>                                        15970
<TOTAL-REVENUES>                               15970
<CGS>                                              0
<TOTAL-COSTS>                                  15366
<OTHER-EXPENSES>                                 186
<LOSS-PROVISION>                                   0
<INTEREST-EXPENSE>                              9028
<INCOME-PRETAX>                                (8283)
<INCOME-TAX>                                   (4533)
<INCOME-CONTINUING>                            (1944)
<DISCONTINUED>                                     0
<EXTRAORDINARY>                                    0
<CHANGES>                                          0
<NET-INCOME>                                   (6294)
<EPS-PRIMARY>                                  (0.99)
<EPS-DILUTED>                                  (0.99)
        

</TABLE>


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