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

                              FORM 10-Q/A Number 1

(Mark  One)

[X]  QUARTERLY  REPORT  PURSUANT  TO  SECTION  13 OR 15(d)  OF THE  SECURITIES
EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2005

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

                         COMMISSION FILE NUMBER: 0-19118

                         ABRAXAS PETROLEUM CORPORATION

             (Exact name of registrant as specified in its charter)

      Nevada                                             74-2584033

 (State of Incorporation)                   (I.R.S. Employer Identification No.)

             500 N. Loop 1604 East, Suite 100, San Antonio, TX 78232

               (Address of principal executive offices) (Zip Code)
                                  210-490-4788

              (Registrant's telephone number, including area code)

                                 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 for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2)  has  been  subject  to the  filing
requirements for the past 90 days. Yes [X] No [ ]


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


Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). [ ] Yes [ X] No


The  number of shares  outstanding  of each of the  issuer's  classes  of common
stock, as of November 3, 2005.

         Class                                         Shares Outstanding

Common Stock $.01 Par Value                                 42,057,667


                                       1




Explanatory Note

Abraxas  Petroleum  Corporation is filing this  Amendment  Number 1 to Quarterly
Report on Form 10-Q for the period ended  September  30, 2005,  initially  filed
with the SEC on November 7, 2005,  in order to correct  the  accounting  for the
gain on the sale of Abraxas'  Canadian  subsidiary in February  2005.  Due to an
error in the accounting for other comprehensive  income related to the sale, the
gain on the  transaction  was  understated  by $2.2  million  and  resulted in a
restatement  of  the  Condensed   Statement  of  Operations  and  the  Condensed
Consolidated  Statement  of Cash Flow for the nine months  ended  September  30,
2005.  Pursuant to Rule 12b-15 under the  Securities  Exchange Act of 1934,  the
complete text of Form 10-Q as revised is included in this filing.


Forward-Looking Information

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

     o   our high debt level;

     o   our success in development, exploitation and exploration activities;

     o   our ability to make planned capital expenditures;

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

     o   prices for natural gas and crude oil;

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

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

     o   price and availability of alternative fuels;

     o   our restrictive debt covenants;

     o   our acquisition and divestiture activities;

     o   results of our hedging activities; and

     o   other factors discussed elsewhere in this document.



     In addition to these  factors,  important  factors  that could cause actual
results to differ materially from our expectations ("Cautionary Statements") are
disclosed  under "Risk  Factors" in our Annual  Report on Form 10-K for the year
ended  December  31,  2004  which are  incorporated  by  reference  herein.  All
subsequent written and oral  forward-looking  statements  attributable to us, or
persons acting on our behalf,  are expressly  qualified in their entirety by the
Cautionary Statements.




                                       2

                          ABRAXAS PETROLEUM CORPORATION
                             FORM 10 - Q/A Number 1
                                      INDEX

                                     PART I
                              FINANCIAL INFORMATION


                                                                                                     
ITEM 1 - Financial Statements
             Condensed Consolidated Balance Sheets--September 30, 2005 (unaudited)
                  and December 31, 2004..................................................................4
             Condensed Consolidated Statements of Operations -
                  Three and Nine Months Ended September 30, 2005 and 2004 (unaudited)....................6
             Condensed Consolidated Statements of Cash Flows -
                  Nine Months Ended September 30, 2005 and 2004 (unaudited)..............................7
             Notes to Condensed Consolidated Financial Statements (unaudited)............................8

ITEM 2 - Management's Discussion and Analysis of Financial Condition and
                  Results of Operations.................................................................13

ITEM 3 - Quantitative and Qualitative Disclosure about Market Risk......................................26

ITEM 4 - Controls and Procedures........................................................................27

                                                       PART II
                                                  OTHER INFORMATION

ITEM 1 - Legal Proceedings 28
ITEM 2 - Unregistered Sales of Equity Securities and Use of Proceeds....................................28
ITEM 3 - Defaults Upon Senior Securities................................................................28
ITEM 4 - Submission of Matters to a Vote of Security Holders............................................28
ITEM 5 - Other Information..............................................................................28
ITEM 6 - Exhibits.......................................................................................28
              Signatures   .............................................................................29




                                       3




                          Abraxas Petroleum Corporation
                      Condensed Consolidated Balance Sheets
                                 (in thousands)

                                                                         September 30,
                                                                             2005               December 31,
                                                                          (Unaudited)               2004
                                                                      ------------------     -------------------
                                                                                   
Assets:
Current assets:
   Cash ........................................................  $                763   $              1,284
   Accounts receivable, net
          Joint owners..........................................                   441                    471
          Oil and gas production................................                 8,518                  4,724
          Other.................................................                   100                     66
                                                                      ------------------     -------------------
                                                                                 9,059                  5,261

  Equipment inventory...........................................                   903                    735
  Other current assets..........................................                 1,883                    752
                                                                      ------------------     -------------------
                                                                                12,608                  8,032
  Assets held for sale..........................................                     -                 52,600
                                                                      ------------------     -------------------
       Total current assets.....................................                12,608                 60,632

Property and equipment:
  Oil and gas properties, full cost method of accounting:
      Proved....................................................               325,996                297,647
   Other property and equipment.................................                 3,184                  2,930
                                                                      ------------------     -------------------
           Total................................................               329,180                300,577
      Less accumulated depreciation, depletion, and
        amortization............................................               228,122                222,500
                                                                      ------------------     -------------------
      Total property and equipment - net........................               101,058                 78,077

Deferred financing fees, net ...................................                 6,418                  7,618
Deferred tax asset..............................................                     -                  6,060
Other assets  ..................................................                   298                    298
                                                                      ------------------     -------------------
  Total assets..................................................  $            120,382   $            152,685
                                                                      ==================     ===================





      See accompanying notes to condensed consolidated financial statements


                                       4




                                                     Abraxas Petroleum Corporation
                                           Condensed Consolidated Balance Sheets (continued)
                                                            (in thousands)

                                                                        September 30,
                                                                            2005                 December 31,
                                                                         (Unaudited)                 2004
                                                                     --------------------     -------------------
                                                                                     
Liabilities and Stockholders' Deficit
Current liabilities:
  Accounts payable..............................................  $              6,808     $              5,622
  Oil and gas production payable................................                 3,598                    2,443
  Accrued interest..............................................                 4,705                    2,170
  Other accrued expenses........................................                 1,635                    1,654
                                                                     --------------------     -------------------
                                                                                16,746                   11,889
  Liabilities related to assets held for sale...................                     -                   66,947
                                                                     --------------------     -------------------
    Total current liabilities...................................                16,746                   78,836

Long-term debt..................................................               129,842                  126,425

Future site restoration.........................................                   979                      888
                                                                     --------------------     -------------------
         Total liabilities......................................               147,567                  206,149

Stockholders' deficit:
  Common Stock, par value $.01 per share-
  Authorized 200,000,000 shares; issued, 42,047,667 and
   36,597,045 at September 30, 2005 and December 31, 2004,
   respectively.................................................                   420                      366
   Additional paid-in capital...................................               165,094                  146,185
  Accumulated deficit...........................................              (194,103)                (202,534)
  Treasury stock, at cost, 56,477 and 105,989 shares at
   September 30, 2005 and December 31, 2004 respectively........                  (408)                    (549)
  Accumulated other comprehensive loss..........................                 1,812                    3,068
                                                                     --------------------     -------------------
      Total stockholders' deficit...............................               (27,185)                 (53,464)
                                                                     --------------------     -------------------
Total liabilities and stockholders' deficit.....................  $            120,382     $            152,685
                                                                     ====================     ===================








      See accompanying notes to condensed consolidated financial statements


                                       5




                          Abraxas Petroleum Corporation
                      Consolidated Statements of Operations
                                   (Unaudited)

                                                             Three Months Ended              Nine Months Ended
                                                                September 30,                  September 30,
                                                        ------------------------------ -------------------------------
                                                             2005            2004           2005            2004
                                                        ---------------  ------------- ---------------- --------------
                                                                    (in thousands, except per share data)
                                                                                           
Revenue:
   Oil and gas production revenues..............       $     13,829    $     8,018    $      30,690    $    24,174
   Rig revenues.................................                330            214              909            518
   Other........................................                  5              5               14              9
                                                        --------------- -------------- ---------------- --------------
                                                             14,164          8,237           31,613         24,701
Operating costs and expenses:
   Lease operating and production taxes.........              3,007          2,109            7,807          6,716
   Depreciation, depletion, and amortization....              2,107          1,744            5,622          5,402
   Rig operations...............................                176            174              560            442
   General and administrative...................                953            998            2,997          3,759
   Stock-based compensation.....................              7,053          1,375            7,330          1,122
                                                        --------------- -------------- ---------------- --------------
                                                             13,296          6,400           24,316         17,441
                                                        --------------- -------------- ---------------- --------------
Operating income ...............................                868          1,837            7,297          7,260

Other (income) expense:
   Interest income..............................                (11)            (2)             (12)            (7)
   Interest expense.............................              3,700          4,285           10,241         13,416
   Amortization of deferred financing fees......                403            468            1,257          1,380
   Financing cost...............................                  -             68                -          1,641
   Other expense................................                 30              -              274             11
                                                        --------------- -------------- ---------------- --------------
                                                              4,122          4,819           11,760         16,441
                                                        --------------- -------------- ---------------- --------------
Earnings (loss) from continuing operations .......           (3,254)        (2,982)          (4,463)        (9,181)

Net income from discontinued operations (net of
   $6,060 income tax expense in 2005)................             -          1,339           12,894          2,353
                                                        --------------- -------------- ---------------- --------------
Net earnings (loss)...............................     $     (3,254)   $    (1,643)   $       8,431    $    (6,828)
                                                        =============== ============== ================ ==============


Basic earnings (loss) per common share:
   Net earnings (loss) per common from continuing
     operations...................................     $      (0.08)   $     (0.08)           (0.12)         (0.25)
   Discontinued operations........................                -           0.04             0.34           0.07
                                                        --------------- -------------- ---------------- --------------
Net earnings (loss) per common share - basic......     $      (0.08)   $     (0.04)   $        0.2 2   $     (0.18)
                                                        =============== ============== ================ ==============

Diluted earnings (loss) per common share:
   Net earnings (loss) per common from continuing
     operations...................................     $      (0.08)   $     (0.08)   $       (0.12)   $     (0.25)
Discontinued operations...........................                -           0.04             0.34           0.07
                                                        --------------- -------------- ---------------- --------------
Net earnings (loss) per common share - diluted....     $      (0.08)   $     (0.04)   $        0.22    $     (0.18)
                                                        =============== ============== ================ ==============


                                       6

      See accompanying notes to condensed consolidated financial statements







                          Abraxas Petroleum Corporation
                 Condensed Consolidated Statements of Cash Flows
                                   (Unaudited)
                                 (in thousands)

                                                                              Nine Months Ended
                                                                                September 30,
                                                                      ----------------------------------------
                                                                           2005                   2004
                                                                      ----------------      ------------------
                                                                                   
Operating Activities
Net earnings (loss)...........................................  $              8,431     $          (6,828)
Income from discontinued operations...........................               (12,894)               (2,353)
                                                                      ----------------      ------------------
Loss from continuing operations...............................                (4,463)               (9,181)
Adjustments to reconcile net income to net
    cash provided by operating activities:
 Depreciation, depletion, and amortization....................                 5,622                 5,402
 Amortization of deferred financing fees......................                 1,257                 1,380
 Accretion of future site restoration.........................                    71                   102
 Non-cash interest and financing cost.........................                     -                 9,114
 Stock-based compensation                                                      7,330                 1,122
 Changes in operating assets and liabilities:
     Accounts receivable......................................                (2,774)                3,598
     Equipment inventory......................................                  (168)                   88
     Other ...................................................                 3,017                    42
     Accounts payable and accrued expenses....................                 4,877                (2,696)
                                                                      ----------------      ------------------
Net cash provided by continuing operations....................                14,769                 8,971
Net cash (used in) provided by discontinued operations........                (4,132)                6,196
                                                                      ----------------      ------------------
Net cash provided by operations                                               10,637                15,167

Investing Activities
Capital expenditures, including purchases and development  of
  properties  ................................................               (28,604)               (4,789)
                                                                      ----------------      ------------------
Net cash used in continuing operations........................               (28,604)               (4,789)
Net cash provided by (used in) discontinued operations........                25,719                (6,196)
                                                                      ----------------      ------------------
Net cash used in investing activities.........................                (2,885)              (10,985)

Financing Activities
Proceeds from long-term borrowings............................                17,688                 6,500
Payments on long-term borrowings..............................               (14,271)               (6,600)
Proceeds from stock sale receivable...........................                     -                    98
Proceeds from issuance of common stock (net)..................                11,275
Issuance of stock for compensation............................                   102                   328
Deferred financing fees ......................................                   (57)               (1,823)
Exercise of stock options  ...................................                   397                   209
                                                                      ----------------      ------------------
Net cash provided by (used in) continuing operations..........                15,134                (1,288)
Net cash used in discontinued operations......................               (23,407)                    -
                                                                      ----------------      ------------------
Net cash used in financing activities.........................                (8,273)               (1,288)
                                                                      ----------------      ------------------
Increase (decrease) increase in cash..........................                  (521)                2,894
Cash, at beginning of period..................................                 1,284                     -
                                                                      ----------------      ------------------
Cash, at end of period........................................     $             763     $           2,894
                                                                      ================      ==================

Supplemental disclosure of cash flow information:
Interest paid.................................................     $           7,635     $           4,185
                                                                      ================      ==================
Non-cash items:
Future site restoration.......................................     $              29     $               -
                                                                      ================      ==================




         See accompanying notes to condensed consolidated financial statements


                                       7

                          Abraxas Petroleum Corporation
              Notes to Condensed Consolidated Financial Statements
                                   (Unaudited)
              (tabular amounts in thousands, except per share data)

Note 1. Basis of Presentation

     The accounting  policies followed by Abraxas Petroleum  Corporation and its
subsidiaries  (the  "Company"  or  "Abraxas")  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, 2004. 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 accompanying interim 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 results of operations for the three and nine months ended September
30, 2005 are not  necessarily  indicative of results to be expected for the full
year.

     The consolidated  financial  statements include the accounts of the Company
and its  wholly-owned  foreign  subsidiary,  Grey Wolf  Exploration  Inc. ("Grey
Wolf").  On  February  28,  2005 Grey Wolf  closed an initial  public  offering,
resulting in the substantial  divestiture of our capital stock and operations in
Grey Wolf.  As a result of the disposal of Grey Wolf,  the results of operations
of Grey Wolf through February 28, 2005 are reflected in our Financial Statements
as discontinued operations.

         Stock-based Compensation.

     The Company accounts for stock-based compensation using the intrinsic value
method  prescribed  in  Accounting  Principles  Board  Opinion  ("APB")  No. 25,
"Accounting  for  Stock  Issued  to  Employees,"  and  related  interpretations.
Accordingly,  compensation  cost for stock options is measured as the excess, if
any, of the quoted market price of the Company's  stock at the date of the grant
over the amount an employee must pay to acquire the stock.

     Effective July 1, 2000, the Financial  Accounting  Standards Board ("FASB")
issued  FIN  44,   "Accounting   for  Certain   Transactions   Involving   Stock
Compensation",  an  interpretation  of APB No.  25.  Under  the  interpretation,
certain modifications to fixed stock option awards which were made subsequent to
December 15, 1998,  and were not exercised  prior to July 1, 2000,  require that
the awards be accounted for as variable until they are exercised,  forfeited, or
expired.  In January 2003,  the Company  amended the exercise  price to $0.66 on
certain options with an existing  exercise price greater than $0.66. The Company
recognized  expense of  approximately  $7.1 million and $7.3 million  during the
three and nine months ended  September 30, 2005,  respectively,  as  stock-based
compensation expense in the accompanying consolidated financial statements.  For
the three and nine months ended  September 30, 2004,  the Company  recognized an
expense of approximately $1.4 million and $1.1 million, respectively.

     Pro forma  information  regarding net income (loss) and earnings (loss) per
share is required by SFAS 123,  "Accounting for Stock-Based  Compensation" (SFAS
123),  which also requires that the  information be determined as if the Company
has accounted for its employee stock options granted  subsequent to December 31,
1995  under the fair value  method  prescribed  by SFAS 123.  The fair value for
these  options was estimated at the date of grant using a  Black-Scholes  option
pricing model with the following weighted-average  assumptions for the three and
nine months ended September 30, 2005 and 2004,  risk-free interest rates of 2.9%
and  1.5%,  respectively;  dividend  yields  of -0-%;  volatility  factor of the
expected   market  price  of  the  Company's   common  stock  of  .185  and  .35
respectively;  and a  weighted-average  expected life of the option of eight and
ten years, respectively.

     The  Black-Scholes   option  valuation  model  was  developed  for  use  in
estimating the fair value of traded  options which have no vesting  restrictions
and are fully  transferable.  In addition,  option  valuation models require the
input of highly  subjective  assumptions  including  the  expected  stock  price
volatility.  Because the Company's  employee stock options have  characteristics


                                       8


significantly different from those of traded options, and because changes in the
subjective input assumptions can materially  affect the fair value estimate,  in
management's  opinion, the existing models do not necessarily provide a reliable
single measure of the fair value of its employee stock options.

     In  October  2002,  the FASB  issued  Statement  No.  148  "Accounting  for
Stock-Based  Compensation-Transition  and Disclosure" (SFAS No. 148),  providing
alternative methods of transition for a voluntary change to the fair value based
method of accounting for stock-based  employee  compensation.  SFAS No. 148 also
amends the disclosure  requirement of SFAS 123 to include prominent  disclosures
in annual and interim  financial  statements  about the method of accounting for
stock-based  compensation and the effect of the method used on reported results.
The Company  adopted the  disclosure  provisions of SFAS No. 148 on December 31,
2002.

     Had the  Company  determined  stock-based  compensation  costs based on the
estimated fair value at the grant date for its stock options,  the Company's net
income  (loss) per share for the three and nine months ended  September 30, 2005
and September 30, 2004 would have been:



                                                   Three Months Ended              Nine Months Ended
                                                      September 30,                  September 30,
                                               ----------------------------    --------------------------
                                                     2005           2004           2005           2004
                                                          (In Thousands, except per share data)
                                               ----------------------------------------------------------
                                                                               
Net income (loss) as reported               $        (3,254)   $    (1,643)   $    8,431   $     (6,828)
Add:  Stock-based  employee  compensation
   expense   included  in  reported   net
   income, net of related tax effects                 7,053          1,375         7,330          1,122
Deduct:    Total   stock-based   employee
   compensation  expense determined under
   fair  value   based   method  for  all
   awards, net of related tax effects                  (16)            (30)          (57)          (101)
                                               -------------   ------------    ----------    ------------
Pro forma net income (loss)                 $        3,783   $        (298)   $   15,704   $     (5,807)
                                               =============   ============    ==========    ============

Earnings (loss) per share:
   Basic - as reported                      $        (0.08)  $       (0.04)   $     0.22          (0.18)
                                               =============   ============    ==========    ============
   Basic - pro forma                        $         0.09   $       (0.01)         0.41          (0.16)
                                               =============   ============    ==========    ============
   Diluted - as reported                    $        (0.08)  $       (0.04)         0.22          (0.18)
                                               =============   ============    ==========    ============
   Diluted - pro forma                      $         0.08   $       (0.01)         0.39          (0.16)
                                               =============   ============    ==========    ============


     Certain  prior  year  balances  have  been   reclassified  for  comparative
purposes.

Note 2.  Discontinued operations

     On February  28,  2005,  Grey Wolf  completed  an IPO  resulting in Abraxas
substantially  divesting  itself of its investment in Grey Wolf.  Pursuant to an
Underwriting Agreement, the underwriters purchased 17.8 million common shares of
Grey Wolf  capital  stock from Grey Wolf  ("Treasury  Shares"),  and 9.1 million
shares of Grey Wolf  common  stock  owned by Abraxas  from  Abraxas  ("Secondary
Shares") at a purchase price of CDN $2.80 per share.

     Grey Wolf  utilized  the proceeds  from the sale of the Treasury  Shares to
re-pay  and  terminate  its $35  million  term  loan and  re-pay $1  million  in
inter-company  debt to Abraxas.  Abraxas  utilized the $1 million  received from
Grey Wolf and the proceeds  received  from the sale of the  Secondary  Shares to
re-pay outstanding debt under its $25 million second lien increasing rate bridge
loan.

     Abraxas  also  granted  an  over-allotment  option to the  underwriters  to
purchase  from  Abraxas,  at the  underwriters'  election,  up to an  additional
3,902,360  shares  of Grey  Wolf  common  stock  held by  Abraxas  (the  "Option
Shares").  On March 24, 2005, Abraxas was advised of the underwriter's intent to
exercise 3.5 million of the  over-allotment  option shares.  Closing occurred on
March 31, 2005 and provided  approximately $7.6 million that Abraxas utilized to


                                       9


re-pay  the  remaining  balance of its  bridge  loan and reduce the  outstanding
balance under its senior secured revolving credit facility.

     The operations of Grey Wolf, previously reported as a business segment, are
reported  as   discontinued   operations  for  all  periods   presented  in  the
accompanying  financial  statements  and the  operating  results  are  reflected
separately from the results of continuing operations.

     Income from discontinued operations for the nine months ended September 30,
2005  includes  a gain on the  disposal  of Grey  Wolf of  $21.8  million,  less
non-cash income tax of $6.1 million, and a loss from operations,  including debt
retirement costs, of $2.8 million.

Note 3.  Income Taxes

     The Company  records  income taxes using the liability  method.  Under this
method,  deferred tax assets and liabilities are determined based on differences
between  financial  reporting  and tax basis of assets and  liabilities  and are
measured  using the  enacted  tax rates and laws that will be in effect when the
differences are expected to reverse.

     For the period ended  September  30, 2005,  there is no current or deferred
income tax  expense or  benefit  due to losses  and/or  loss  carryforwards  and
valuation allowance which has been recorded against such benefits.

Note 4.  Long-Term Debt

         Long-term debt consisted of the following:


                                                                             September 30,     December 31,
                                                                           -----------------------------------
                                                                                2005               2004
                                                                           ----------------  -----------------
                                                                                       
Floating rate senior secured notes due 2009............................      $    125,000       $   125,000
Senior secured revolving credit facility...............................             4,842             1,425
                                                                           ----------------  -----------------
                                                                                  129,842           126,425
Less current maturities ...............................................                 -                 -
                                                                           ----------------  -----------------
                                                                              $    129,842      $   126,425
                                                                           ================  =================


     Floating Rate Senior Secured Notes due 2009. In connection with its October
2004 financial restructuring, Abraxas issued $125 million in aggregate principal
amount of floating rate senior  secured notes due 2009. The notes will mature on
December 1, 2009 and began accruing interest from the date of issuance,  October
28,  2004,  at a per annum  floating  rate of  six-month  LIBOR plus 7.50%.  The
initial  interest  rate on the notes was 9.72% per annum.  The interest is reset
semi-annually  on each June 1 and December 1,  commencing  on June 1, 2005.  The
current interest rate, effective June 1, 2005, is 11.03% per annum.  Interest is
payable  semi-annually  in  arrears  on  June 1 and  December  1 of  each  year,
commencing on June 1, 2005.

     Senior Secured  Revolving  Credit  Facility.  On October 28, 2004,  Abraxas
entered into an agreement for a new revolving  credit  facility having a maximum
commitment of $15 million, which includes a $2.5 million subfacility for letters
of credit.  Availability  under the  revolving  credit  facility is subject to a
borrowing base  consistent  with normal and customary  natural gas and crude oil
lending  transactions.  Outstanding  amounts under the revolving credit facility
bear  interest  at the  prime  rate  announced  by Wells  Fargo  Bank,  National
Association  plus  1.00%.  Subject to earlier  termination  rights and events of
default, the stated maturity date under the revolving credit facility is October
28, 2008.


                                       10


Note 5. Earnings Per Share

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



                                                          Three Months Ended                  Nine Months Ended
                                                            September 30,                        September 30,
                                                     -------------------------------    -------------------------------
                                                          2005              2004             2005              2004
                                                     -------------     -------------    --------------    -------------
                                                                                           
Numerator:
  Net income (loss) before effect of
     discontinued operations....................  $       (3,254)  $         (2,982) $       (4,463)   $       (9,181)
  Discontinued operations.......................               -              1,339          12,894             2,353
                                                      -------------     -------------    --------------    -------------
Net earnings (loss) available to common                   (3,254)            (1,643)          8,431            (6,828)
     stockholders...............................
                                                      =============     =============    ==============    =============
Denominator:
  Denominator for basic earnings per share -
    Weighted-average shares.....................      40,962,427         36,251,323      38,478,355        36,164,268

  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.................................      40,962,427         36,251,323      38,478,355        36,164,268

  Basic earnings (loss) per share:
    Net income (loss) from continuing
     operations ................................  $        (0.08)  $          (0.08)  $       (0.12)   $        (0.25)
    Discontinued operations.....................               -               0.04            0.34              0.07
                                                     -------------     -------------    --------------    -------------
Net earnings (loss) per common share - basic....  $        (0.08)  $          (0.04)  $        0.22    $        (0.18)
                                                     =============     =============    ==============    =============

  Diluted earnings (loss) per share:
    Net income (loss) from continuing
     operations ...............................   $        (0.08)  $          (0.08) $        (0.12)   $        (0.25)
    Discontinued operations.....................               -               0.04            0.34              0.07
                                                     -------------     -------------    --------------    -------------
Net earnings (loss) per common share - basic....  $        (0.08)  $          (0.04)  $        0.22    $        (0.18)
                                                     =============     =============    ==============    =============


     For the three  months  ended  September  30,  2005 and 2004 and nine months
ended  September  30, 2005 and 2004,  none of the shares  issuable in connection
with stock  options or warrants  are  included in diluted  shares.  Inclusion of
these  shares would be  antidilutive  due to losses from  continuing  operations
incurred in the periods. Had there not been losses from continuing operations in
these periods,  dilutive  shares would have been 1,420,879 and 1,689,884 for the
three and nine months ended September 30, 2004,  respectively  and 1,870,121 and
1,662,562  for the three  months  and nine  months  ended  September  30,  2005,
respectively.

Note 6. Hedging Program and Derivatives

     On January 1, 2001, the Company adopted SFAS 133 "Accounting for Derivative
Instruments  and  Hedging   Activities"  (SFAS  133)  as  amended  by  SFAS  137
"Accounting for Derivative  Instruments and Hedging Activities - Deferral of the
Effective  Date of FASB 133" and SFAS 138  "Accounting  for  Certain  Derivative
Instruments  and Certain  Hedging  Activities".  Under SFAS 133, all  derivative
instruments  are recorded on the balance sheet at fair value.  If the derivative
does not qualify as a hedge or is not designated as a hedge, the gain or loss on
the  derivative  is  recognized  currently  in  earnings.  To qualify  for hedge
accounting,  the derivative must qualify either as a fair value hedge, cash flow
hedge or foreign  currency hedge. As of September 30, 2005, the derivatives that
the Company had in place were not designated as hedges and, accordingly, changes
in the fair value of the  derivatives are recorded in current period oil and gas
revenue.

     Under  the terms of our  revolving  credit  facility,  we are  required  to
maintain  hedging  positions  on not  less  than  25% nor  more  than 75% of our
projected natural gas and crude oil production for a rolling six month period.

                                       11


         The following table sets forth the Company's current hedge position:



           Time Period                         Notional Quantities                      Price
---------------------------------- -------------------------------------------- ----------------------
                                                                                   
October - December 2005            9,500 MMbtu of production per day            Floor of $5.00
January 2006                       10,000 MMbtu of production per day           Floor of $5.00
February 2006                      10,000 MMbtu of production per day           Floor of $5.00
March 2006                         10,000 MMbtu of production per day           Floor of $5.00
April 2006                         10,000 MMbtu of production per day           Floor of $7.00
May 2006                           10,000 MMbtu of production per day           Floor of $8.00


Note 7. Contingencies - Litigation

     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 September 30,
2005,  the Company was not engaged in any legal  proceedings  that are expected,
individually  or in the  aggregate,  to have a  material  adverse  effect on its
operations.

Note 8.  2005 Non-Employee Directors Long-Term Equity Incentive Plan.

     On June 1, 2005, Abraxas Petroleum Corporation held its 2005 Annual Meeting
of  Stockholders  at which  the  stockholders  approved  the  2005  Non-Employee
Directors  Long-Term  Equity  Incentive Plan (the "2005  Directors  Plan").  The
following is a summary of the 2005 Directors Plan.

     Purpose.  The purpose of the 2005  Directors  Plan is to attract and retain
members  of the Board of  Directors  and to promote  the  growth and  success of
Abraxas by aligning the long-term interests of the Board of Directors with those
of Abraxas'  stockholders  by providing an opportunity to acquire an interest in
Abraxas and by providing both rewards for exceptional  performance and long term
incentives for future contributions to the success of Abraxas.

     Administration   and   Eligibility.   The  2005   Directors  Plan  will  be
administered  by the  Compensation  Committee (the  "Committee") of the Board of
Directors and authorizes the Board to grant non-qualified stock options or issue
restricted  stock to those  persons who are  non-employee  directors of Abraxas,
including advisory  directors of Abraxas,  which currently amounts to a total of
ten people.

     Shares Reserved and Awards. The 2005 Directors Plan reserves 900,000 shares
of Abraxas common stock,  subject to adjustment  following  certain  events,  as
discussed  below.  The 2005 Directors Plan provides that each year, at the first
regular meeting of the Board of Directors  immediately following Abraxas' annual
stockholder's  meeting,  each  non-employee  director shall be granted or issued
awards of 10,000 shares of Abraxas common stock, for  participation in Board and
Committee  meetings during the previous  calendar year. The maximum annual award
for any one person is 10,000  shares of  Abraxas  common  stock or  options  for
common stock. If options, as opposed to shares, are awarded,  the exercise share
price  shall be no less  than 100% of the fair  market  value on the date of the
award while the option terms and vesting  schedules are at the discretion of the
Committee.


                                       12



                          ABRAXAS PETROLEUM CORPORATION

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

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

     The  following  is a  discussion  of our  financial  condition,  results of
operations,  liquidity and capital resources.  This discussion should be read in
conjunction  with our  consolidated  financial  statements and the notes thereto
included in our Annual Report on Form 10-K filed for the year ended December 31,
2004.

Critical Accounting Poli7ies

     There have been no changes from the Critical  Accounting Policies described
in our Annual Report on Form 10-K for the year ended December 31, 2004.

General

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

     Our financial results depend upon many factors which  significantly  affect
our results of operations including the following:

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

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

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

     o   our  ability  to  use  our  cash  flow  from   operations  for  capital
         expenditures to increase production and reserves;

     o   the level of and interest rates on borrowings; and

     o   the level and  success of  exploitation,  exploration  and  development
         activity.

     Commodity  Prices and Hedging  Activities.  Our results of  operations  are
significantly  affected by fluctuations in commodity prices. Price volatility in
the natural gas market has remained  prevalent in the last few years with prices
generally  being  strong  since  the first  quarter  of 2004.  The  table  below
illustrates how natural gas prices have fluctuated over the eight quarters prior
to and  including  the quarter  ended  September  30, 2005 and contains the last
three day  average of NYMEX  traded  contracts  price and the prices we realized
during each quarter presented, including the impact of our hedging activities.

                                       13




                                             Natural Gas Prices by Quarter (in $ per Mcf)
                                                              Quarter Ended
             ----------------------------------------------------------------------------------------------------------------
             Dec. 31,       Mar. 31,      June 30,       Sept.          Dec. 31,      Mar. 31,      June 30,      Sept. 30,
               2003           2004           2004        30, 2004         2004          2005          2005           2005
             ----------     ----------    -----------    ----------     ----------    ----------    ----------    -----------
                                                                                            
Index         $4.60          $5.69         $5.97          $5.85          $6.77         $6.30         $6.80          $8.21
Realized      $4.29          $4.98         $5.52          $5.24          $6.14         $5.26         $6.33          $8.15


         The NYMEX natural gas price November 3, 2005 was $11.69 per Mcf.

     The table below  illustrates  how crude oil prices have fluctuated over the
eight quarters  prior to and including the quarter ended  September 30, 2005 and
contains  the last three day  average of NYMEX  traded  contracts  price and the
prices we realized  during each quarter  presented,  including the impact of our
hedging activities.


                                              Crude Oil Prices by Quarter (in $ per Bbl)
                                                             Quarter Ended
              ----------------------------------------------------------------------------------------------------------------
             Dec. 31,       Mar. 31,      June 30,       Sept.          Dec. 31,      Mar. 31,      June 30,      Sept. 30,
               2003           2004           2004        30, 2004         2004          2005          2005           2005
             ----------     ----------    -----------    ----------     ----------    ----------    ----------    -----------
                                                                                            
Index         $29.64         $34.76         $38.48         $42.32        $49.46         $47.33        $51.76        $60.26
Realized      $29.99         $34.18         $37.29         $42.43        $46.81         $47.13        $49.43        $60.24


         The NYMEX crude oil price on November 3, 2005 was $61.78 per Bbl.

     Under  the terms of our  revolving  credit  facility,  we are  required  to
maintain  hedging  positions  on not  less  than  25% nor  more  than 75% of our
projected  natural gas and crude oil  production for a rolling six month period.
We currently have the following hedges in place:



           Time Period                         Notional Quantities                      Price
---------------------------------- -------------------------------------------- ----------------------
                                                                                   
October - December 2005            9,500 MMbtu of production per day            Floor of $5.00
January 2006                       10,000 MMbtu of production per day           Floor of $5.00
February 2006                      10,000 MMbtu of production per day           Floor of $5.00
March 2006                         10,000 MMbtu of production per day           Floor of $5.00
April 2006                         10,000 MMbtu of production per day           Floor of $7.00
May 2006                           10,000 MMbtu of production per day           Floor of $8.00


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

     We had capital  expenditures  of $4.8 million and $28.6 million  during the
first nine  months of 2004 and 2005,  respectively.  As a result of the  capital
spending  limitations  included  in our  previous  credit  agreement  (which was
terminated  in October 2004) and our 11 1/2 % secured notes due 2007 (which were
redeemed in October  2004),  we were  limited for most of 2004 in our ability to
replace existing production and, consequently,  our production volumes decreased
during 2004 and  continued  to decrease  in the first three  months of 2005.  We
experienced an increase in our production  volumes during the three months ended
September  30,  2005.  If natural gas and crude oil prices  return to  depressed
levels  or if our  production  levels  decrease,  our  revenues,  cash flow from
operations and financial condition will be materially adversely affected.

     Availability  of Capital.  As  described  more fully under  "Liquidity  and
Capital Resources" below, our sources of capital going forward will primarily be
cash from operating  activities,  funding under our revolving  credit  facility,
cash on hand, and if an appropriate  opportunity presents itself,  proceeds from
the sale of  properties.  As of September 30, 2005, we had  approximately  $10.2
million of availability under our revolving credit facility.

                                       14


     Exploitation  and  Development  Activity.  We believe that our high quality
asset base,  high degree of operational  control and large inventory of drilling
projects  position us for future  growth.  Our properties  are  concentrated  in
locations  that  facilitate  substantial  economies  of  scale in  drilling  and
production operations and efficient reservoir management practices. We currently
operate 94% of our  properties  accounting for  approximately  90% of our PV-10,
giving us  substantial  control over the timing and  incurrence of operating and
capital  expenditures.  In  addition,  at  December  31,  2004 we had 47  proved
undeveloped  locations  and had  identified  over 100 drilling and  recompletion
opportunities on our existing U.S. acreage, the successful  development of which
we  believe  could  significantly  increase  our  daily  production  and  proved
reserves.  During the three  months  ended  September  30,  2005,  we  continued
exploitation activities on our properties.  We invested $28.4 million in capital
spending  during the nine months ended September 30, 2005 on nine wells in South
Texas,  West Texas and Wyoming.  We are currently  completing and/or testing one
vertical well in West Texas and re-entering a vertical well in West Texas. Three
horizontal  wells in South Texas and one horizontal  well in West Texas (started
in 2004) have been brought on line during the  nine-month  period.  Our drilling
activities  resulted in increased  natural gas  production  during the three and
nine months ended September 30, 2005. In the latter part of the third quarter we
drilled and are currently  completing  four vertical crude oil wells in Wyoming.
Our future natural gas and crude oil production,  and therefore our success,  is
highly  dependent  upon our  ability to find,  acquire  and  develop  additional
reserves that are profitable to produce. The rate of production from our natural
gas and crude  oil  properties  and our  proved  reserves  will  decline  as our
reserves are produced unless we acquire additional  properties containing proved
reserves, conduct successful development and exploitation activities or, through
engineering studies, identify additional behind-pipe zones or secondary recovery
reserves. We cannot assure you that our exploitation and development  activities
will result in increases in our proved reserves. In addition,  approximately 49%
of our total estimated proved reserves at December 31, 2004 were undeveloped. By
their nature,  estimates of undeveloped  reserves are less certain.  Recovery of
such reserves  will require  significant  capital  expenditures  and  successful
drilling operations.

     Borrowings  and Interest.  At September 30, 2005,  we had  indebtedness  of
approximately  $125.0  million  under  the  notes  and $4.8  million  under  the
revolving credit facility and availability of $10.2 million.  Unlike the 11 1/2%
secured  notes due 2007 (which were redeemed in October  2004),  interest on the
notes is payable in cash,  which will require us to increase our  production and
cash flow from  operations  in order to meet our debt service  requirements,  as
well as to fund the development of our numerous drilling opportunities.

     Recent  events.  In July 2005,  we  acquired  an average 44% of the mineral
rights,  all executive  rights and certain  surface  rights under  approximately
12,000  contiguous acres in the Oates Southwest Field area of West Texas, plus a
3-year  lease  on a  large  portion  of the  remaining  mineral  interests,  for
approximately $2.9 million.

     On July 20, 2005, we completed a $12.0 million private  placement  pursuant
to which we issued 4.0 million shares of common stock to accredited investors at
a price of $3.00 per share. Net proceeds of approximately $11.3 million from the
private  placement were used to re-pay  indebtedness  under our revolving credit
facility,  for  development  in Texas and Wyoming,  and for working  capital and
general corporate purposes.

     Outlook for 2005.  The Company has  previously  provided  guidance  for the
calendar year 2005 which was updated on August 10, 2005. As a result of industry
conditions,  namely  delays in  obtaining  various  stimulation  and  completion
services,  several of the Company's newly drilled wells have taken longer to get
on production than originally  estimated.  A general increase in field operating
costs experienced by the entire industry has also had an impact on the Company's
direct  operating  costs  and will  affect  our per unit  costs  for  2005.  The
Company's G&A costs have been adversely  impacted due to Sarbanes-Oxley  related
costs during the year and will  continue to be so impacted for the  remainder of
2005. The G&A expense  amounts shown below include only  regularly  occuring G&A
expenses and do not take into account any potential bonuses that might be earned
for 2005 or  non-recurring  expenses.  In August 2005 we also  revised our total
capital  spending amount for 2005 to $32.0 million as a result of the successful
completion  of the  recent  private  placement  transaction  and  the  Company's
improved liquidity position. Our updated guidance for 2005 remains as follows:

                                       15


          Production:
             Bcfe(approximately 80% gas).........         6.5 - 7.5
          Exit Rate (Mmcfe/d)....................           19-21
          Price Differentials (Pre Hedge):
             $ Per Bbl...........................            0.55
             $ Per Mcf...........................            0.75
          Direct Lifting Costs, $ Per Mcfe.......            1.10
          Production taxes.......................   10% of Revenue
          G&A, $ Per Mcfe........................            0.75


Results of Operations

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



                                                          Three Months Ended                 Nine Months Ended
                                                            September 30,                      September 30,
                                                       -------------------------         ---------------------------
                                                         2005            2004              2005             2004
                                                       ---------       ---------         ----------       ----------
                                                                                           
Operating Revenue (in thousands):
Crude Oil Sales..................................   $     2,699     $     2,289       $      7,543     $      6,279
Natural Gas Sales................................        11,130           5,670             23,147           17,730
Natural Gas Liquids Sales........................             -              59                  -              165
Rig Operations...................................           330             214                909              518
Other............................................             5               5                 14                9
                                                       ---------       ---------         ----------       ----------
                                                    $    14,164     $     8,237       $     31,613     $     24,701
                                                       =========       =========         ==========       ==========

Operating Income (in thousands) (1)..............   $       868     $     1,837       $      7,297     $      7,260
Crude Oil Production (MBbls).....................            45              54                145              166
Natural Gas Production (MMcfs)...................         1,366           1,083              3,427            3,382
Natural Gas Liquids Production (MBbls)...........             -               2                  -                7
Average Crude Oil Sales Price ($/Bbl)............   $     60.24     $     42.43       $      51.95     $      37.91
Average Natural Gas Sales Price ($/Mcf)..........   $      8.15     $      5.24       $       6.75     $       5.24
Average Liquids Sales Price ($/Bbl)..............   $         -     $     27.55       $          -     $      24.71


(1)  Includes   $7.1  million  and  $7.3   million  in   non-cash,   stock-based
     compensation  expense for the three and nine  months  ended  September  30,
     2005,  respectively,   and  $1.4  million  and  $1.1  million  in  non-cash
     stock-based  compensation  expense  for the  three  and nine  months  ended
     September 30, 2004, respectively.

Comparison  of Three  Months  Ended  September  30, 2005 to Three  Months  Ended
September 30, 2004

     Operating  Revenue.  During the three  months  ended  September  30,  2005,
operating  revenue  from  natural  gas,  natural gas liquids and crude oil sales
increased by $5.8 million to $13.8 million compared to $8.0 million during three
months ended  September  30, 2004.  The increase in revenue was primarily due to
increased natural gas production  volumes and higher commodity prices during the
period.  Higher  commodity  prices  contributed  $4.1  million  to crude oil and
natural gas production revenues,  while increased production volumes contributed
$1.7 million.

     Average  sales prices net of hedging cost for the quarter  ended  September
30, 2005 were:

     o   $60.24 per Bbl of crude oil, and
     o   $8.15 per Mcf of natural gas


     Average  sales prices net of hedging cost for the quarter  ended  September
30, 2004 were:

                                       16


     o   $42.43 per Bbl of crude oil,
     o   $27.55 per Bbl of natural gas liquids, and
     o   $5.24 per Mcf of natural gas

     Crude oil production  volumes  decreased from 54.0 MBbls during the quarter
ended September 30, 2004 to 44.8 MBbls for the same period of 2005. The decrease
in crude oil  production  volumes was primarily  due to natural field  declines.
Natural gas  production  volumes  increased 283 MMcf to 1,366 MMcf for the three
months ended September 30, 2005 from 1,083 MMcf for the same period of 2004. The
increase in natural gas production  volumes was  attributable  to new production
during the quarter ended  September 30, 2005 as a result of drilling  activities
undertaken  since the beginning of 2005. New  production  added 376 MMcf for the
quarter ended  September 30, 2005,  which was partially  offset by natural field
declines.

     Lease Operating Expenses ("LOE").  LOE for the three months ended September
30, 2005  increased to $3.0  million from $2.1 for the same period of 2004.  The
increase was  primarily  due to  increased  production  taxes  related to higher
commodity  prices,  increased  natural gas production  and generally  increasing
industry  cost of  services.  Our LOE on a per Mcfe  basis for the three  months
ended  September  30,  2005  increased  to $1.84  compared to $1.49 for the same
period of 2004. The increase in the per Mcfe rate was primarily due to increased
production taxes related to higher commodity prices.

     General  and  Administrative   ("G&A")  Expenses.  G&A  expenses  decreased
slightly to $953,000 for the quarter ended  September 30, 2005 from $998,000 for
the same  period of 2004.  The  decrease  was  primarily  due to a  decrease  in
professional fees in the third quarter of 2005 as compared to the same period of
2004.  G&A  expense on a per Mcfe basis was $0.58 for the third  quarter of 2005
compared to $0.70 for the same period of 2004 due to higher  production  volumes
in 2005.

     Stock-based Compensation.  Effective July 1, 2000, the Financial Accounting
Standards  Board ("FASB") issued FIN 44,  "Accounting  for Certain  Transactions
Involving Stock Compensation",  an interpretation of Accounting Principles Board
Opinion No. ("APB") 25. Under the interpretation, certain modifications to fixed
stock option  awards which were made  subsequent  to December 15, 1998,  and not
exercised  prior to July 1, 2000,  require that the awards be  accounted  for as
variable expenses until they are exercised,  forfeited,  or expired.  In January
2003, we amended the exercise  price to $0.66 per share on certain  options with
an  existing  exercise  price  greater  than $0.66 per share  which  resulted in
variable accounting. We recognized an expense of $7.1 million during the quarter
ended September 30, 2005 compared to $1.4 million during the same period of 2004
related to these repricings.  The increase in stock-based  compensation  expense
was the  result of the  increase  in the price of our  common  stock  during the
quarter ended September 30, 2005 compared to the price at June 30, 2005.

     Depreciation,  Depletion and  Amortization("DD&A")  Expenses.  DD&A expense
increased to $2.1 million for the three  months  ended  September  30, 2005 from
$1.7 million for the same period of 2004. The increase in DD&A was primarily due
to increased  production volumes during the quarter ended September 30, 2005 and
increased  capital  expenditures  during  2005 as compared to the same period of
2004. Our DD&A on a per Mcfe basis for the quarter ended  September 30, 2005 was
$1.29 per Mcfe as compared to $1.23 in 2004.

     Interest Expense.  Interest expense decreased to $3.7 million for the third
quarter  of 2005  compared  to $4.3  million  ($1.2  million  of which  was cash
interest  expense) for the same period of 2004. The decrease in interest expense
(and  increase  in cash  interest  expense)  was due to the  refinancing  of our
long-term  debt in  October  2004.  Our  long-term  debt was  $190.5  million at
September 30, 2004 compared to $129.8 million at September 30, 2005.

     Income taxes. There is no current or deferred income tax expense or benefit
due to losses  or loss  carryforwards  and  valuation  allowance  which has been
recorded against such benefits.

                                       17


Comparison  of Nine  Months  Ended  September  30,  2005 to  Nine  Months  Ended
September 30, 2004

     Operating  Revenue.  During  the nine  months  ended  September  30,  2005,
operating  revenue  from  natural  gas,  natural gas liquids and crude oil sales
increased to $30.7 million as compared to $24.2 million in the nine months ended
September  30,  2004.  The  increase  in  revenue  was  primarily  due to higher
commodity  prices  during 2005 as  compared  to the same period of 2004.  Higher
commodity  prices  contributed $7.2 million to crude oil and natural gas revenue
during the nine  months  ended  September  30,  2005.  The  increase  in revenue
resulting  from higher  commodity  prices was  partially  offset by a decline in
production  volumes for the nine months ended  September 30, 2005 as compared to
the same period of 2004.  Decreased  production volumes had a negative impact on
revenue of approximately $702,000.

     Average  sales  prices  net of  hedging  cost  for the  nine  months  ended
September 30, 2005 were:

     o   $51.95 per Bbl of crude oil, and
     o   $6.75 per Mcf of natural gas

     Average  sales  prices  net of  hedging  cost  for the  nine  months  ended
September 30, 2004 were:

     o   $37.91 per Bbl of crude oil,
     o   $24.71 per Bbl of natural gas liquids, and
     o   $5.24 per Mcf of natural gas

     Crude oil  production  volumes  decreased  to 145.2  MBbls  during the nine
months  ended  September  30, 2005 from 165.6 MBbls for the same period of 2004.
The  decrease  in crude  oil  production  was  primarily  due to  natural  field
declines.  Natural gas production  volumes increased  slightly to 3,427 MMcf for
the nine months ended  September 30, 2005 from 3,382 MMcf for the same period of
2004. New production during the nine months ended September 30, 2005 contributed
485 MMcf which was offset by natural field declines.

     Lease Operating Expenses.  LOE for the nine months ended September 30, 2005
increased to $7.8  million  from $6.7  million for the same period of 2004.  The
increase was  primarily  due to  increased  production  taxes  related to higher
commodity  prices,  increased  natural gas production  and generally  increasing
industry cost of services. Our LOE on a per Mcfe basis for the nine months ended
September 30, 2005  increased to $1.82  compared to $1.52 for the same period of
2004.  The  increase  in the  per  Mcfe  rate  was  primarily  due to  increased
production taxes related to higher commodity prices.

     G&A  Expenses.  G&A  expenses  decreased to $3.0 million for the first nine
months of 2005 from $3.8 million for the first nine months of 2004. The decrease
was primarily due to lower performance  bonuses paid during the third quarter of
2005 as compared to the same period in 2004. G&A expense on a per Mcfe basis was
$0.70 for the first nine months of 2005 compared to $0.85 for the same period of
2004 due to higher production volumes in 2005.

     Stock-based Compensation.  Effective July 1, 2000, the Financial Accounting
Standards  Board ("FASB") issued FIN 44,  "Accounting  for Certain  Transactions
Involving Stock Compensation",  an interpretation of Accounting Principles Board
Opinion No. ("APB") 25. Under the interpretation, certain modifications to fixed
stock option  awards which were made  subsequent  to December 15, 1998,  and not
exercised  prior to July 1, 2000,  require that the awards be  accounted  for as
variable expenses until they are exercised,  forfeited,  or expired.  In January
2003, we amended the exercise  price to $0.66 per share on certain  options with
an  existing  exercise  price  greater  than $0.66 per share  which  resulted in
variable  accounting.  We recognized an expense of $7.3 million  during the nine
months ended  September 30, 2005 and $1.1 million during the same period of 2004
related to these repricings.  The increase in stock-based  compensation  expense
was the result of the  increase in the price of our common  stock from  December
31, 2004 to September 30, 2005.

     DD&A Expenses.  DD&A expense  increased to $5.6 million for the nine months
ended  September  30, 2005 from $5.4  million  for the same period of 2004.  The
increase was primarily  due to increased  capital  expenditures  during the nine
months ended September 30, 2005 as compared to the same period of 2004. Our DD&A
on a per Mcfe basis for the nine months ended  September  30, 2005 was $1.31 per
Mcfe as compared to $1.22 in 2004.

                                       18


     Interest Expense. Interest expense decreased to $10.2 million for the first
nine months of 2005  compared  to $13.4  million  (of which  approximately  $4.2
million was cash interest expense) for the same periods of 2004. The decrease in
interest  expense  (and  increase  in  cash  interest  expense)  was  due to the
refinancing of our long-term debt in October 2004. Our long-term debt was $129.8
million at September 30, 2005 compared to $190.5 million at September 30, 2004.

     Income taxes. There is no current or deferred income tax expense or benefit
due to losses  or loss  carryforwards  and  valuation  allowance  which has been
recorded against such benefits.

Liquidity and Capital Resources

     General.  The  natural  gas and  crude  oil  industry  is a highly  capital
intensive and cyclical business. Our capital requirements are driven principally
by our obligations to service debt and to fund the following costs:

     o   the  development  of  existing   properties,   including  drilling  and
         completion costs of wells;

     o   acquisition of interests in natural gas and crude oil properties; and

     o   production and transportation facilities.

The amount of capital  expenditures  we are able to make has a direct  impact on
our ability to increase cash flow from operations,  and, thereby,  will directly
affect our ability to service our debt  obligations  and to continue to grow the
business  through the development of existing  properties and the acquisition of
new properties.

     Our sources of capital going forward will  primarily be cash from operating
activities, funding under our revolving credit facility, cash on hand, and if an
appropriate  opportunity presents itself,  proceeds from the sale of properties.
However,  under the terms of the notes, proceeds of optional sales of our assets
that are not timely  reinvested  in new natural gas and crude oil assets will be
required to be used to reduce  indebtedness and proceeds of mandatory sales must
be used to repay or redeem indebtedness.

     Working Capital (Deficit).  At September 30, 2005, we had current assets of
$12.6 million and current  liabilities  of $16.7 million  resulting in a working
capital  deficit of  approximately  $4.1  million.  This  compares  to a working
capital  deficit of $3.9  million at  December  31, 2004  related to  continuing
operations.  Current  liabilities  at  September  30,  2005  consisted  of trade
payables of $6.8 million,  revenues due third  parties of $3.6 million,  accrued
interest of $4.7 million and other accrued liabilities of $1.6 million.

     Capital  expenditures.  The table  below sets forth the  components  of our
capital  expenditures on a historical  basis for the nine months ended September
30, 2005 and 2004.



                                                                            Nine Months Ended
                                                                              September 30,
                                                                    --------------------------------------
                                                                         2005                  2004
                                                                    ---------------       ----------------
                                                                                 
Expenditure category (in thousands):
  Development.................................................  $         28,350       $          4,720
  Facilities and other........................................               254                     69
                                                                    ---------------       ----------------
      Total...................................................  $         28,604       $          4,789
                                                                    ===============       ================


     During  the  nine  months  ended  September  30,  2005  and  2004,  capital
expenditures were primarily for the development of existing  properties.  During
2004, our capital  expenditures  were subject to  limitations  imposed under our
previously  existing credit  facility and 11 1/2% secured notes due 2007.  These
limitations  were removed in connection with the refinancing  that was completed
in October 2004. We increased our previously stated capital  expenditure  budget
of $22.0 million for 2005, as a result of the  increased  liquidity  provided by
our recently  completed  private  placement of common stock, to $32.0 million in
early  September.  During  the first  nine  months of 2005,  we  undertook  nine
projects expending  approximately $28.4 million.  Our capital expenditures could
include   expenditures   for   acquisition  of  producing   properties  if  such
opportunities  arise,  but we  currently  have no  agreements,  arrangements  or
undertakings regarding any material acquisitions.  We have no material long-term
capital  commitments  and are  consequently  able to  adjust  the  level  of our


                                       19


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 the prices of natural gas and crude oil
decline from current levels,  our cash flows will decrease which may result in a
reduction  of the  capital  expenditures  budget.  If we  decrease  our  capital
expenditures  budget,  we may not be able to  offset  natural  gas and crude oil
production  volumes  decreases  caused by natural  field  declines  and sales of
producing properties, if any.

     Sources of  Capital.  The net funds  provided by and/or used in each of the
operating,  investing and financing activities relating to continuing operations
are summarized in the following table:

                                                         Nine Months Ended
                                                           September 30,
                                               ---------------------------------
                                                     2005                2004
                                               ------------------   ------------
Net cash provided by operating activities    $          14,769    $       8,971
Net cash used in investing activities                  (28,604)          (4,789)
Net cash provided by financing activities               15,134           (1,288)
                                               ------------------   ------------
Total                                        $           1,299    $       2,894
                                               ==================   ============


     Operating  activities  during the nine  months  ended  September  30,  2005
provided  $14.8 million in cash  compared to providing  $9.0 million in the same
period in 2004.  Net  income  plus  non-cash  expense  items and net  changes in
operating  assets and liabilities  accounted for most of these funds.  Financing
activities  provided  approximately  $15.1  million for the first nine months of
2005  compared to using $1.3 million for the same period of 2004.  Proceeds from
long-term  borrowings provided $17.7 million in 2005 while payments on long-term
borrowings used $14.3 million in 2005.  Proceeds from an equity offering in July
2005  provided  $11.3  million for the nine months  ended  September  30,  2005.
Investing  activities used $28.6 million for the nine months ended September 30,
2005  compared to using $4.8  million for the same period of 2004.  Expenditures
during the nine months ended  September 30, 2005 and 2004 were primarily for the
development of existing  properties and the acquisition of mineral  rights,  all
executive  rights and certain surface rights and a three year lease in the Oates
Southwest Field area of West Texas for approximately $2.9 million in July 2005.

     Future  Capital  Resources.  We currently  have four  principal  sources of
liquidity going forward: (i) cash from operating activities,  (ii) funding under
our revolving  credit  facility,  (iii) cash on hand, and (iv) if an appropriate
opportunity presents itself, the sale of producing  properties.  While we are no
longer subject to limitations on capital  expenditures under our 11 1/2% secured
notes due 2007,  covenants  under the  indenture for the notes and the revolving
credit facility restrict our use of cash from operating activities, cash on hand
and any  proceeds  from asset sales.  Under the terms of the notes,  proceeds of
optional  sales of our assets that are not timely  reinvested in new natural gas
and crude oil assets  will be  required  to be used to reduce  indebtedness  and
proceeds of mandatory  sales must be used to redeem  indebtedness.  The terms of
the notes and the  revolving  credit  facility also  substantially  restrict our
ability to:

     o   incur additional indebtedness;

     o   grant liens;

     o   pay dividends or make certain other restricted payments;

     o   merge or consolidate with any other person; or

     o   sell, assign,  transfer,  lease,  convey or otherwise dispose of all or
         substantially all of our assets.

     Our cash flow from operations  depends heavily on the prevailing  prices of
natural  gas and crude oil and our  production  volumes of natural gas and crude
oil.  Although  we have  hedged a  portion  of our  natural  gas and  crude  oil
production and will continue this practice as required pursuant to the revolving
credit  facility,  future  natural gas and crude oil price declines would have a
material  adverse effect on our overall results,  and therefore,  our liquidity.
Low natural gas and crude oil prices could also negatively affect our ability to
raise capital on terms favorable to us or at all.

                                       20


     Our cash flow from  operations  will also depend upon the volume of natural
gas and crude oil that we produce.  Unless we  otherwise  expand  reserves,  our
production  volumes  may  decline  as  reserves  are  produced.  Due to sales of
properties  in 2002 and 2003 and the  divestiture  of Grey Wolf during the first
quarter of 2005, and restrictions on capital expenditures under the terms of our
11 1/2% secured notes due 2007 (which were  refinanced in October 2004),  we now
have  significantly  reduced  reserves and  production as compared with pre-2003
levels.  In the future,  if an appropriate  opportunity  presents itself, we may
sell additional  properties,  which could further reduce our production volumes.
To offset the loss in production  volumes  resulting from natural field declines
and sales of producing  properties,  we must conduct  successful,  exploitation,
exploration and development activities,  acquire additional producing properties
or identify additional  behind-pipe zones or secondary recovery reserves.  While
we have had some success in pursuing these  activities since January 1, 2003, we
have not been able to fully  replace the  production  volumes  lost from natural
field   declines  and  property   sales.   We  believe  our  numerous   drilling
opportunities  will allow us to increase our production  volumes;  however,  our
drilling  activities are subject to numerous  risks,  including the risk that no
commercially  productive  natural gas or crude oil reservoirs will be found. The
risk of not finding commercially productive reservoirs will be compounded by the
fact that 49% of our total  estimated  proved reserves at December 31, 2004 were
undeveloped.  During the first nine months of 2005,  we  expended  approximately
$28.4  million for nine wells in South  Texas,  West Texas and  Wyoming.  We are
currently  completing  and/or  testing  one  vertical  wells in West  Texas  and
re-entering a vertical well in West Texas. Three horizontal wells in South Texas
and one  horizontal  well in West Texas  (started in 2004) have been  brought on
line which have thus far resulted in 485 MMcf of new natural gas  production for
the  nine-month  period.  In the latter part of the third quarter we drilled and
are  currently  completing  four  vertical  wells in  Wyoming.  If the volume of
natural gas and crude oil we produce  decreases,  our cash flow from  operations
may decrease.

     Our total indebtedness and cash interest expense as a result of issuing the
notes and entering into the revolving credit facility require us to increase our
production  and cash  flow  from  operations  in order to meet our debt  service
requirements,  as well as to  fund  the  development  of our  numerous  drilling
opportunities. The ability to satisfy these new obligations will depend upon our
drilling success as well as prevailing commodity prices.

     Contractual  Obligations.  We are  committed to making cash payments in the
future on the following types of agreements:

     o   Long-term debt
     o   Interest on long-term debt
     o   Operating leases for office facilities

We have no  off-balance  sheet debt or  unrecorded  obligations  and we have not
guaranteed  the debt of any  other  party.  Below is a  schedule  of the  future
payments  that we are  obligated  to make  based  on  agreements  in place as of
September 30, 2005:



                                                             Payments due in:
                                   ----------------------------------------------------------------------
  Contractual Obligations               Total        Less than                                 More than
   (dollars in thousands)                             one year     1-3 years     3-5 years      5 years
---------------------------------- --------------- ------------- ------------ -------------- ------------
                                                                              
Long-Term Debt (1)                 $   129,842     $        -    $        -   $  129,842     $        -
Interest on long-term debt (2)          58,606         14,163        28,326       16,117              -
Operating Leases (3)                       823            264           537           22              -
                                   --------------- ------------- ------------ -------------- ------------
    Total                          $   189,320     $   14,414    $   28,863   $  146,043     $        -
                                   =============== ============= ============ ============== ============


     (1) These amounts  represent the balances  outstanding  under the revolving
         credit facility and the new notes. These repayments assume that we will
         not draw down additional funds.
     (2) Interest  expense  assumes the balances of long-term debt at the end of
         the period and current effective interest rates.
     (3) Office lease obligations. The lease for office space expires in January
         2009.

     Other  obligations.  We make and will continue to make substantial  capital
expenditures for the  acquisition,  exploitation,  development,  exploration and
production  of  natural  gas and crude  oil.  In the past,  we have  funded  our


                                       21


operations and capital expenditures primarily through cash flow from operations,
sales of properties,  sales of production payments and borrowings under our bank
credit facilities and other sources. Given our high degree of operating control,
the timing and  incurrence  of  operating  and capital  expenditures  is largely
within our discretion.

Long-Term Indebtedness



                                                           September 30,     December 31,
                                                         -----------------------------------
                                                              2005               2004
                                                         ----------------  -----------------
                                                                   (In thousands)
                                                                        
Floating rate senior secured notes due 2009...........     $    125,000       $   125,000
Senior secured revolving credit facility..............            4,842             1,425
                                                         ----------------  -----------------
                                                                129,842           126,425
Less current maturities ..............................                -                 -
                                                         ----------------  -----------------
                                                            $    129,842      $   126,425
                                                         ================  =================


     Floating Rate Senior Secured Notes due 2009. In connection with our October
2004 refinancing,  Abraxas issued $125 million in principal  aggregate amount of
Floating Rate Senior  Secured Notes due 2009.  The notes will mature on December
1, 2009 and began accruing interest from the date of issuance,  October 28, 2004
at a per annum floating rate of six-month LIBOR plus 7.50%. The initial interest
rate on the notes was 9.72% per annum. The interest will be reset  semi-annually
on each June 1 and December 1, commencing on June 1, 2005. The current  interest
rate,  effective  June 1,  2005,  is  11.03%  per  annum.  Interest  is  payable
semi-annually  in arrears on June 1 and December 1 of each year,  commencing  on
June 1, 2005.

     The notes rank equally among themselves and with all of our  unsubordinated
and unsecured indebtedness, including our credit facility and senior in right of
payment to our existing and future subordinated indebtedness.

     Each of our  subsidiaries,  Eastside Coal Company,  Inc.,  Sandia Oil & Gas
Corporation,  Sandia  Operating  Corp.,  Wamsutter  Holdings,  Inc.  and Western
Associated Energy Corporation (collectively,  the "Subsidiary Guarantors"),  has
unconditionally guaranteed, jointly and severally, the payment of the principal,
premium and interest on the notes on a senior  secured basis.  In addition,  any
other  subsidiary or affiliate of ours, that in the future  guarantees any other
indebtedness with us, or our restricted  subsidiaries,  will also be required to
guarantee the notes.

     The notes and the Subsidiary Guarantors' guarantees thereof,  together with
our credit  facility and the  Subsidiary  Guarantors'  guarantees  thereof,  are
secured  by shared  first  priority  perfected  security  interests,  subject to
certain  permitted  encumbrances,  in all  of our  and  each  of our  restricted
subsidiaries' material property and assets,  including  substantially all of our
and their natural gas and crude oil  properties and all of the capital stock (or
in  the  case  of  an  unrestricted  subsidiary  that  is a  controlled  foreign
corporation, up to 65% of the outstanding capital stock) of any entity, owned by
us and our restricted subsidiaries (collectively, the "Collateral").

     The Notes may be redeemed,  at the  election of the Company,  as a whole or
from time to time in part, at any time after April 28, 2007,  upon not less than
30 nor more that 60 days' notice to each holder of notes to be redeemed, subject
to the  conditions  and at the  redemption  prices  (expressed as percentages of
principal amount) set forth below, together with accrued and unpaid interest and
Liquidating Damages, if any, to the applicable redemption date.

                         Year                              Percentage
       ------------------------------------------  -------------------------
       From April 29, 2007 to April 28, 2008             104.00%
       From April 29, 2008 to April 28, 2009             102.00%
       After April 28, 2009                              100.00%

     Prior to April 28, 2007, we may redeem up to 35% of the aggregate  original
principal  amount of the  notes  using the net  proceeds  of one or more  equity
offerings,  in each case at the redemption price equal to the product of (i) the


                                       22


principal  amount of the notes being so  redeemed  and (ii) a  redemption  price
factor of 1.00 plus the per annum  interest  rate on the notes  (expressed  as a
decimal) on the applicable  redemption  date plus accrued and unpaid interest to
the applicable redemption date, provided certain conditions are also met.

     If we experience specific kinds of change of control events, each holder of
notes may require us to repurchase  all or any portion of such holder's notes at
a  purchase  price  equal to 101% of the  principal  amount of the  notes,  plus
accrued and unpaid interest to the date of repurchase.

     The indenture  governing the notes  contains  covenants  that,  among other
things, limit our ability to:

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

     o   transfer or sell assets;

     o   create liens on assets;

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

     o   engage in transactions with affiliates;

     o   guarantee other indebtedness;

     o   permit restrictions on the ability of our subsidiaries to distribute or
         lend money to us;

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

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

     The  indenture  also  contains  customary  events  of  default,   including
nonpayment of principal or interest,  violations of covenants, cross default and
cross acceleration to certain other indebtedness, including our credit facility,
bankruptcy, and material judgments and liabilities.

     Senior Secured  Revolving Credit Facility.  On October 28, 2004, we entered
into  an  agreement  for  a new  revolving  credit  facility  having  a  maximum
commitment of $15 million, which includes a $2.5 million subfacility for letters
of credit.  Availability  under the  revolving  credit  facility is subject to a
borrowing base  consistent  with normal and customary  natural gas and crude oil
lending transactions.

     Outstanding  amounts under the revolving  credit  facility bear interest at
the prime rate announced by Wells Fargo Bank,  National  Association plus 1.00%.
Subject to earlier termination rights and events of default, the stated maturity
date under the revolving credit facility is October 28, 2008.

     We are  permitted to terminate  the revolving  credit  facility,  and under
certain circumstances, may be required, from time to time, to permanently reduce
the lenders'  aggregate  commitment under the revolving  credit  facility.  Such
termination  and each  such  reduction  is  subject  to a  premium  equal to the
percentage  listed below multiplied by the lenders'  aggregate  commitment under
the revolving credit facility, or, in the case of partial reduction,  the amount
of such reduction.

                      Year             % Premium
                  -------------- --------------------
                        1                1.5
                        2                1.0
                        3                0.5
                        4                0.0

                                       23


     Each of our current  subsidiaries  has  guaranteed,  and each of our future
restricted  subsidiaries  will guarantee,  our  obligations  under the revolving
credit facility on a senior secured basis. In addition,  any other subsidiary or
affiliate of ours, that in the future  guarantees any of our other  indebtedness
or of our restricted  subsidiaries will be required to guarantee our obligations
under the revolving  credit  facility.  Obligations  under the revolving  credit
facility  are  secured,  together  with the notes,  by a shared  first  priority
perfected security interest,  subject to certain permitted encumbrances,  in all
of our and each of our restricted  subsidiaries'  material  property and assets,
including  substantially  all of  our  and  their  natural  gas  and  crude  oil
properties  and all of the  capital  stock  (or in the  case of an  unrestricted
subsidiary  that  is  a  controlled  foreign  corporation,  up  to  65%  of  the
outstanding  capital  stock)  in any  entity,  owned  by us and  our  restricted
subsidiaries.

     Under the revolving credit facility, we are subject to customary covenants,
including certain financial covenants and reporting requirements.  The revolving
credit facility requires us to maintain a minimum net cash interest coverage and
also  requires us to enter into hedging  agreements on not less than 25% or more
than 75% of our projected natural gas and crude oil production for a rolling six
month period.

     In addition to the foregoing and other customary  covenants,  the revolving
credit  facility  contains  a number of  covenants  that,  among  other  things,
restrict Abraxas' ability to:

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

     o   transfer or sell assets;

     o   create liens on assets;

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

     o   engage in transactions with affiliates;

     o   guarantee other indebtedness;

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

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

     o   permit a change of control;

     o   directly or indirectly make or acquire any investment;

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

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

     The revolving  credit facility also contains  customary  events of default,
including  nonpayment of principal or interest,  violations of covenants,  cross
default and cross  acceleration  to certain other  indebtedness,  bankruptcy and
material judgments and liabilities, and is subject to an Intercreditor, Security
and  Collateral  Agency  Agreement,  which  specifies  the rights of the parties
thereto to the proceeds from the Collateral.

     Intercreditor  Agreement.  The  holders  of the  notes,  together  with the
lenders under our credit facility, are subject to an Intercreditor, Security and
Collateral Agency  Agreement,  which specifies the rights of the parties thereto
to the proceeds from the Collateral.  The Intercreditor  Agreement,  among other
things,  (i)  creates  security  interests  in  the  Collateral  in  favor  of a
collateral  agent for the  benefit  of the  holders  of the notes and the credit
facility  lenders and (ii) governs the  priority of payments  among such parties
upon notice of an event of default under the Indenture or the credit facility.

     So long as no such event of default exists,  the collateral  agent will not
collect payments under the credit facility documents or the indenture  governing
the notes and other note documents (collectively,  the "Secured Documents"), and


                                       24


all  payments  will  be made  directly  to the  respective  creditor  under  the
applicable Secured Document.  Upon notice of an event of default and for so long
as an event of default  exists,  payments  to each  credit  facility  lender and
holder of the notes from us and our current  subsidiaries  and proceeds from any
disposition of any collateral, will, subject to limited exceptions, be collected
by  the  collateral  agent  for  deposit  into a  collateral  account  and  then
distributed as provided in the following paragraph.

     Upon notice of any such event of default and so long as an event of default
exists,  funds in the  collateral  account will be distributed by the collateral
agent generally in the following order of priority:

         first,  to reimburse  the  collateral  agent for  expenses  incurred in
     protecting and realizing upon the value of the Collateral;

         second, to reimburse the credit facility  administrative  agent and the
     trustee,  on a pro rata basis,  for  expenses  incurred in  protecting  and
     realizing upon the value of the  Collateral  while any of these parties was
     acting on behalf of the Control Party (as defined below);

         third,  to reimburse the credit facility  administrative  agent and the
     trustee,  on a pro rata basis,  for  expenses  incurred in  protecting  and
     realizing upon the value of the  Collateral  while any of these parties was
     not acting on behalf of the Control Party;

         fourth,  to pay all  accrued and unpaid  interest  (and then any unpaid
     commitment fees) under the credit facility;

         fifth, if, the collateral coverage value of three times the outstanding
     obligations  under the credit  facility would be met after giving effect to
     any  payment  under this  clause  "fifth,"  to pay all  accrued  and unpaid
     interest on the notes;

         sixth, to pay all  outstanding  principal of (and then any other unpaid
     amounts,  including,  without limitation, any fees, expenses,  premiums and
     reimbursement obligations) the credit facility;

         seventh,  to pay all accrued  and unpaid  interest on the notes (if not
     paid under clause "fifth");

         eighth, to pay all outstanding  principal of (and then any other unpaid
     amounts,  including,  without limitation,  any premium with respect to) the
     notes; and

         ninth, to pay each credit  facility  lender,  holder of the notes,  and
     other secured  party,  on a pro rata basis,  all other amounts  outstanding
     under the credit facility and the notes.

     To the extent there exists any excess monies or property in the  collateral
account  after all of our and our  subsidiaries'  obligations  under the  credit
facility,  the indenture and the notes are paid in full,  the  collateral  agent
will be required to return such excess to us.

     The  collateral  agent  will  act  in  accordance  with  the  Intercreditor
Agreement  and as  directed by the  "Control  Party"  which for  purposes of the
Intercreditor  is the  holders  of the notes and the  credit  facility  lenders,
acting as a single class,  by vote of the holders of a majority of the aggregate
principal  amount of  outstanding  obligations  under  the notes and the  credit
facility.

     The  Intercreditor   Agreement   provides  that  the  lien  on  the  assets
constituting  part of the  Collateral  that is sold or otherwise  disposed of in
accordance  with the terms of each  Secured  Document  may be released if (i) no
default or event of default exists under any of the Secured  Documents,  (ii) we
have delivered an officers'  certificate to each of the  collateral  agent,  the
trustee,  the credit facility  administrative agent certifying that the proposed
sale or other  disposition of assets is either  permitted or required by, and is
in accordance with the provisions of, the applicable Secured Documents and (iii)
the collateral agent has acknowledged such certificate.

                                       25


     The  Intercreditor  Agreement  provides  for the  termination  of  security
interests on the date that all obligations  under the Secured Documents are paid
in full.

Hedging Activities.

     Our results of operations are  significantly  affected by  fluctuations  in
commodity  prices  and we seek to reduce our  exposure  to price  volatility  by
hedging our  production  through  commodity  derivative  instruments.  Under the
revolving  credit  facility,  we are required to maintain hedge positions on not
less than 25% nor more than 75% of our  projected oil and gas  production  for a
rolling six month period.

Net Operating Loss Carryforwards.

     At  December  31,  2004,  we  had  $184.9  million  of net  operating  loss
carryforwards  for U.S.  tax  purposes.  These loss  carryforwards  will  expire
through 2022 if not utilized.

     Uncertainties  exist as to the future  utilization  of the  operating  loss
carryforwards  under the  criteria  set forth  under  FASB  Statement  No.  109.
Therefore,  we have  established  a  valuation  allowance  of $73.0  million for
deferred tax assets at December 31, 2004 and September 30, 2005.

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

Commodity Price Risk

     As an  independent  natural gas and crude oil producer,  our revenue,  cash
flow from operations, other income and profitability,  reserve values, access to
capital  and  future  rate  of  growth  are  substantially  dependent  upon  the
prevailing prices of natural gas, natural gas liquids and crude oil. Declines in
commodity  prices will  materially  adversely  affect our  financial  condition,
liquidity,  ability to obtain financing and operating  results.  Lower commodity
prices may reduce  the amount of natural  gas and crude oil that we can  produce
economically.  Prevailing  prices  for  such  commodities  are  subject  to wide
fluctuation  in response to relatively  minor changes in supply and demand and a
variety of additional  factors beyond our control,  such as global political and
economic conditions. Historically, prices received for natural gas and crude oil
production have been volatile and unpredictable, and such volatility is expected
to continue. Most of our production is sold at market prices.  Generally, if the
commodity  indexes fall, the price that we receive for our production  will also
decline.  Therefore,  the  amount  of  revenue  that  we  realize  is  partially
determined  by factors  beyond our control.  Assuming the  production  levels we
attained  during the nine months  ended  September  30,  2005,  a 10% decline in
natural  gas,  natural gas liquids and crude oil prices  would have  reduced our
operating  revenue,  cash flow and net income by approximately  $3.1 million for
the period.

Hedging Sensitivity

     On  January 1,  2001,  we adopted  SFAS 133 as amended by SFAS 137 and SFAS
138.  Under SFAS 133,  all  derivative  instruments  are recorded on the balance
sheet at fair  value.  If the  derivative  does not qualify as a hedge or is not
designated  as a  hedge,  the  gain  or  loss on the  derivative  is  recognized
currently in earnings.  To qualify for hedge  accounting,  the  derivative  must
qualify either as a fair value hedge, cash flow hedge or foreign currency hedge.
None of the  derivatives  in place as of September  30, 2005 are  designated  as
hedges.  Accordingly,  the  change  in the  market  value of the  instrument  is
reflected in current oil and gas revenue.

     Under  the terms of the  revolving  credit  facility,  we are  required  to
maintain hedging positions on not less than 25% nor more than 75% of our natural
gas and crude oil production for a rolling six month period.

     See "General - Commodity  Prices and Hedging  Activities"  for a summary of
our current hedge positions.

                                       26


Interest Rate Risk

     At September  30, 2005,  as a result of the  refinancing  that  occurred in
October  2004,  we had $125.0  million  in  outstanding  indebtedness  under the
floating rate senior  secured  notes due 2009.  The notes bear interest at a per
annum rate of six-month  LIBOR plus 7.5%. The rate is redetermined on June 1 and
December 1 of each year,  beginning  June 1, 2005. The current rate on the notes
is 11.03%.  For every  percentage  point that the LIBOR rate rises, our interest
expense would  increase by  approximately  $1.3 million on an annual  basis.  At
September  30, 2005 we had $4.8 million of  outstanding  indebtedness  under our
revolving credit  facility.  Interest on this facility accrues at the prime rate
announced by Wells Fargo Bank plus 1.00%. For every percentage point increase in
the announced prime rate, our interest  expense would increase by  approximately
$48,000 on an annual basis.

Item 4.  Controls and Procedures.

     As of the end of the period  covered by this  report,  our Chief  Executive
Officer  and  Chief   Financial   Officer  carried  out  an  evaluation  of  the
effectiveness  of Abraxas'  "disclosure  controls and procedures" (as defined in
the Securities Exchange Act of 1934 Rules 13a-15(e)and  15d-15(e)) and concluded
that the  disclosure  controls and  procedures  were  effective  and designed to
ensure  that  material  information  relating  to Abraxas  and our  consolidated
subsidiaries  which is required to be included in our  periodic  Securities  and
Exchange  Commission  filings would be made known to them by others within those
entities.  There were no changes in our internal  controls that could materially
affect, or are reasonably likely to materially affect,  our financial  reporting
during the third quarter of 2005.



                                       27

                          ABRAXAS PETROLEUM CORPORATION

                                     PART II
                                OTHER INFORMATION

Item 1.    Legal Proceedings.

     There have been no changes in legal  proceedings from that described in the
Company's  Annual Report of Form 10-K for the year ended  December 31, 2004, and
in Note 7 in the Notes to Condensed  Consolidated Financial Statements contained
in Part I of this report on Form 10-Q/A Number 1.

Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds.

     On July 20, 2005, we entered into a Common Stock  Purchase  Agreement  with
certain accredited investors,  pursuant to which we issued 4.0 million shares of
our common stock,  par value $.01 per share,  to the  accredited  investors at a
price of $3.00 per  share,  or an  aggregate  of $12.0  million  in cash  before
transaction  expenses.  The sale of common  stock was not  registered  under the
Securities Act of 1933, as amended,  or any applicable  state securities laws in
reliance on the exemption  provided by ss. 4(2) of the  Securities  Act and Rule
506 of the regulations promulgated thereunder. There was no general solicitation
involved in the offer and the common stock was sold  exclusively  to  accredited
investors as defined  under  Regulation D. We paid a 5% cash  commission  out of
such  proceeds to Energy  Capital  Solutions  LLC which  acted as our  financial
advisor.  Net proceeds of approximately $11.3 million from the private placement
were used to  re-pay  indebtedness  under our  revolving  credit  facility,  for
development in Texas and Wyoming,  and for working capital and general corporate
purposes.  We subsequently filed a registration  statement on Form S-3 to enable
the  investors  to resell the  common  stock  which was  declared  effective  on
September 29, 2005.

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.

         (a) Exhibits

         Exhibit 31.1 Certification - Robert L.G. Watson, CEO
         Exhibit 31.2 Certification - Chris E. Williford, CFO
         Exhibit 32.1 Certification  pursuant to 18 U.S.C. Section 1350 - Robert
         L.G. Watson, CEO
         Exhibit 32.2 Certification  pursuant to 18 U.S.C.  Section 1350 - Chris
         E. Williford, CFO


                                       28

                          ABRAXAS PETROLEUM CORPORATION

                                   SIGNATURES



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




    Date:  March 30, 2006                  By:/s/ Robert L.G. Watson
                                             -----------------------
                                             ROBERT L.G. WATSON,
                                             President and Chief
                                             Executive Officer


    Date:  March 30, 2006                  By:/s/ Chris E. Williford
                                             -----------------------
                                              CHRIS E. WILLIFORD,
                                              Executive Vice President and
                                              Principal Accounting Officer



                                       29