Par Pacific Holdings
PARR
#4051
Rank
$2.98 B
Marketcap
$60.34
Share price
-6.61%
Change (1 day)
337.25%
Change (1 year)

Par Pacific Holdings - 10-Q quarterly report FY


Text size:
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q



(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, 2003

[ ] 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 0-16203


Delta Petroleum Corporation
(Exact name of registrant as specified in its charter)


Colorado 84-1060803
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)


475 17th Street, Suite 1400
Denver, Colorado 80202
(Address of principal executive offices) (Zip Code)



(303) 293-9133
(Registrant's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days. Yes X No___

24,547,000 shares of common stock $.01 par value were outstanding as of
October 31, 2003.
FORM 10-Q
1st QTR.
FY 2004

INDEX

PART I FINANCIAL INFORMATION

PAGE NO.

Item 1. Consolidated Financial Statements

Consolidated Balance Sheets - September 30, 2003 and
June 30, 2003 (unaudited).................................... 1

Consolidated Statements of Operations -
Three Months Ended
September 30, 2003 and 2002 (unaudited)...................... 2

Consolidated Statement of Stockholders' Equity
and Comprehensive Income (loss)
Year Ended June 30, 2003 and
Three Months Ended September 30, 2003 (unaudited)............ 3

Consolidated Statements of Cash Flows -
Three Months Ended
September 30, 2003 and 2002 (unaudited)...................... 4

Notes to Consolidated Financial Statements (unaudited)....... 5

Item 2. Management's Discussion and Analysis
or Plan of Operations........................................ 14

Item 3. Quantitative and Qualitative Disclosures About Market Risk... 21

Item 4. Controls and Procedures...................................... 22

PART II OTHER INFORMATION

Item 1. Legal Proceedings............................................ 22
Item 2. Changes in Securities........................................ 23
Item 3. Defaults upon Senior Securities.............................. 23
Item 4. Submission of Matters to a Vote of
Security Holders............................................. 23
Item 5. Other Information............................................ 23
Item 6. Exhibits and Reports on Form 8-K............................. 23



The terms "Delta," "Company," "we," "our," and "us" refer to Delta Petroleum
Corporation unless the context suggests otherwise.



i
DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
- -----------------------------------------------------------------------------
<TABLE>
<CAPTION>
September 30, June 30,
2003 2003
------------ ------------
(Unaudited)
<S> <C> <C>
ASSETS

Current Assets:
Cash and cash equivalents $ 1,498,000 $ 2,271,000
Marketable securities available for sale 538,000 662,000
Trade accounts receivable, net of
allowance for doubtful accounts of $50,000 at
September 30, 2003 and June 30, 2003 4,135,000 4,410,000
Prepaid assets 829,000 764,000
Other current assets 456,000 560,000
------------ ------------
Total current assets 7,456,000 8,667,000
------------ ------------
Property and Equipment:
Oil and gas properties, at cost (using
the successful efforts method
of accounting) 107,543,000 90,487,000
Less accumulated depreciation and depletion (14,345,000) (12,669,000)
------------ ------------
Net property and equipment 93,198,000 77,818,000
------------ ------------
Long term assets:
Deferred financing costs 84,000 117,000
Partnership net assets 111,000 245,000
------------ ------------
Total long term assets 195,000 362,000

$100,849,000 $ 86,847,000
============ ============
LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
Current portion of long-term debt $ 11,199,000 $ 10,039,000
Accounts payable 5,543,000 3,604,000
Derivative instruments - 468,000
Current foreign tax payable 703,000 703,000
Other accrued liabilities 584,000 1,087,000
------------ ------------
Total current liabilities 18,029,000 15,901,000
------------ ------------
Long-term Liabilities:
Asset retirement obligation 1,047,000 868,000
Long-term debt, net 26,508,000 22,175,000
------------ ------------
Total long-term liabilities 27,555,000 23,043,000

Stockholders' Equity:
Preferred stock, $.10 par value;
authorized 3,000,000 shares, none issued - -
Common stock, $.01 par value;
authorized 300,000,000 shares, issued 23,418,000
shares at September 30, 2003 and 23,286,000
at June 30, 2003 244,000 233,000
Additional paid-in capital 81,277,000 75,642,000
Accumulated other comprehensive loss (24,000) (376,000)
Accumulated deficit (26,232,000) (27,596,000)
------------ ------------
Total stockholders' equity 55,265,000 47,903,000
------------ ------------
Commitments
$100,849,000 $86,847,000
============ ============
</TABLE>
See accompanying notes to consolidated financial statements.

1
DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
- -----------------------------------------------------------------------------
<TABLE>
<CAPTION>

Three Months Ended
September 30, September 30,
2003 2002
------------- -------------
<S> <C> <C>
Revenue:
Oil and gas sales $7,756,000 $5,467,000
Realized loss on derivative instruments, net (312,000) (33,000)
---------- ----------
Total revenue 7,444,000 5,434,000

Operating expenses:
Lease operating expense 2,326,000 2,069,000
Depreciation and depletion 1,692,000 1,685,000
Exploration expense 130,000 7,000
Professional fees 304,000 177,000
General and administrative (includes stock option expense
of $105,000 and $11,000 for the three months ended
September 30, 2003 and 2002, respectively.) 1,139,000 862,000
---------- ----------
Total operating expenses 5,591,000 4,800,000
---------- ----------
Income from operations 1,853,000 634,000

Other income and (expense):
Other income 20,000 11,000
Interest and financing costs (509,000) (508,000)
---------- ----------
Total other expense (489,000) (497,000)
---------- ----------
Income before cumulative effect of
change in accounting principle 1,364,000 137,000

Cumulative effect of change in accounting principle - (20,000)
---------- ----------
Net income $1,364,000 $ 117,000
========== ==========
Net income per common share:
Basic $ 0.06 $0.01
========== ==========
Diluted $ 0.05 *
========== ==========

* less than $.01 per share

</TABLE>




See accompanying notes to consolidated financial statements.







2
DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Consolidated Statement of Stockholders' Equity and Comprehensive Income (Loss)
Year ended June 30, 2003 and Three Months Ended September 30, 2003
- -----------------------------------------------------------------------------

<TABLE>
<CAPTION>
Accumu-
lated
other
compre-
Additional Put Option hensive
Common Stock paid-in on income Comprehensive Accumulated
Shares Amount capital Delta stock (loss) income (loss) deficit Total
---------- -------- ----------- ------------ --------- -------------- ----------- ----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>

Balance, July 1, 2002 22,618,000 $226,000 76,514,000 (2,886,000) (85,000) (28,853,000) 44,916,000

Comprehensive loss:
Net income - - - - - 1,257,000 1,257,000 1,257,000
-----------
Other comprehensive loss,
net of tax
Change in fair value of
derivative hedging
instruments - - - - (468,000) (468,000) - (468,000)
Unrealized gain on equity
securities, net - - - - 177,000 177,000 - 177,000
----------
Comprehensive income - - - - - 966,000 -
==========
Stock options granted as
compensation - - 124,000 - - - 124,000
Put option on Delta stock - - (2,886,000) 2,886,000 -
Shares issued for oil and
gas properties 200,000 2,000 920,000 - - - 922,000
Shares issued for cash
upon exercise of options 468,000 5,000 970,000 - - - 975,000
---------- -------- ----------- ----------- ---------- ----------- -----------

Balance, June 30, 2003 23,286,000 233,000 75,642,000 - (376,000) (27,596,000) 47,903,000

Comprehensive loss:
Net income - - - - - 1,364,000 1,364,000 1,364,000
----------
Other comprehensive loss,
net of tax
Change in fair value of
derivative hedging
instruments - - - - 476,000 476,000 - 476,000
Unrealized gain on
equity securities, net - - - - (124,000) (124,000) - (124,000)
----------
Comprehensive income - - - - - 1,716,000
==========
Stock options granted as
compensation - - 105,000 - - - 105,000
Shares issued for oil
and gas properties 1,000,000 10,000 5,140,000 - - - 5,150,000
Shares issued for cash
upon exercise of options 132,000 1,000 390,000 - - - 391,000
---------- -------- ----------- ----------- --------- ------------ -----------
Balance, September 30, 2003 24,418,000 $244,000 81,277,000 - (24,000) (26,232,000) 55,265,000
========== ======== =========== =========== ========= ============ ===========
</TABLE>






See accompanying notes to consolidated financial statements.




3
DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
- -----------------------------------------------------------------------------

<TABLE>
<CAPTION>
Three Months Ended
September 30, September 30,
2003 2002
------------- -------------
<S> <C> <C>
Cash flows operating activities:
Net income $ 1,364,000 $ 117,000
Adjustments to reconcile net income to cash
provided by operating activities:
Depreciation and depletion 1,692,000 1,685,000
Stock option expense 105,000 11,000
Amortization of financing costs 127,000 101,000
Cumulative effect on change in accounting principle - 20,000
Net changes in operating assets and operating
liabilities:
Decrease in trade accounts receivable 275,000 1,083,000
Increase in prepaid assets (65,000) (208,000)
Decrease in other current assets 18,000 4,000
Increase (decrease) in accounts payable trade 1,939,000 (74,000)
Increase (decrease) in other accrued liabilities (503,000) 416,000
----------- -----------
Net cash provided by operating activities $ 4,952,000 $ 3,155,000
----------- -----------
Cash flows from investing activities:
Additions to property and equipment, net (5,743,000) (1,139,000)
Decrease in long term assets 134,000 169,000
----------- -----------
Net cash used in investing activities (5,609,000) (970,000)
----------- -----------
Cash flows from financing activities:
Stock issued for cash upon exercise of options 391,000 40,000
Proceeds from borrowings 1,080,000 -
Repayment of borrowings (1,587,000) (355,000)
----------- -----------
Net cash used in financing activities (116,000) (315,000)
----------- -----------
Net increase (decrease) in cash and cash equivalents (773,000) 1,870,000
----------- -----------
Cash at beginning of period 2,271,000 1,024,000
----------- -----------
Cash at end of period $ 1,498,000 $ 2,894,000
=========== ===========
Supplemental cash flow information -
Cash paid for interest and financing costs $ 460,000 $ 310,000
=========== ===========
Non-cash financing activities:

Common stock issued for the purchase
of oil and gas properties $ 5,150,000 $ -
=========== ===========
</TABLE>





See accompanying notes to consolidated financial statements.


4
DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Three Months Ended September 30, 2003 and 2002
(Unaudited)
- -----------------------------------------------------------------------------

(1) Basis of Presentation

The accompanying unaudited consolidated financial statements have been
prepared in accordance with the instructions to Form 10-Q and, in accordance
with those rules, do not include all the information and notes required by
generally accepted accounting principles for complete financial statements.
As a result, these unaudited consolidated financial statements should be read
in conjunction with the Company's audited consolidated financial statements
and notes thereto filed with the Company's most recent annual report on Form
10-K. In the opinion of management, all adjustments, consisting only of
normal recurring accruals, considered necessary for a fair presentation of the
financial position of the Company and the results of its operations have been
included. Operating results for interim periods are not necessarily
indicative of the results that may be expected for the complete fiscal year.
For a more complete understanding of the Company's operations and financial
position, reference is made to the consolidated financial statements of the
Company, and related notes thereto, filed with the Company's annual report on
Form 10-K for the year ended June 30, 2003, previously filed with the
Securities and Exchange Commission.

The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Significant estimates include oil and gas reserves, bad
debts, oil and gas properties, marketable securities, income taxes,
derivatives, contingencies and litigation. Actual results could differ from
these estimates.
























5
DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Three Months Ended September 30, 2003 and 2002
(Unaudited)
- -----------------------------------------------------------------------------

(2) Recently Issued or Proposed Accounting Standards and Pronouncements

We have been made aware that an issue has arisen within the industry
regarding the application of provisions of SFAS No. 142 and SFAS No. 141,
"Business Combinations," to companies in the extractive industries, including
oil and gas companies. The issue is whether SFAS No. 142 requires companies to
reclassify costs associated with mineral rights, including both proved and
unproved leasehold acquisition costs, as intangible assets in the balance
sheet, apart from other capitalized oil and gas property costs. Historically,
we and other oil and gas companies have included the cost of these oil and gas
leasehold interests as part of oil and gas properties. Also under
consideration is whether SFAS No. 142 requires registrants to provide the
additional disclosures prescribed by SFAS No. 142 for intangible assets for
costs associated with mineral rights.

If it is ultimately determined that SFAS No. 142 requires us to
reclassify costs associated with mineral rights from property and equipment to
intangible assets, the amounts that would be reclassified are as follows:

September 30, June,
2003 2003
----------- -----------
INTANGIBLE ASSETS:
Proved leasehold acquisition costs $75,450,000 $68,966,000
Unproved leasehold acquisition costs 17,349,000 10,164,000
----------- -----------
Total leasehold acquisition costs 92,799,000 79,130,000

Less: Accumulated depletion 10,383,000 9,028,000
----------- -----------
Net leasehold acquisition costs $82,416,000 $70,102,000
=========== ===========

The reclassification of these amounts would not affect the method in
which such costs are amortized or the manner in which we assess impairment of
capitalized costs. As a result, net income would not be affected by the
reclassification.














6
DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Three Months Ended September 30, 2003 and 2002
(Unaudited)
- -----------------------------------------------------------------------------

(3) Marketable Securities

The Company classifies its investment securities as available-for-sale
securities. Pursuant to Statement of Financial Accounting Standards No. 115
(SFAS 115), such securities are measured at fair market value in the financial
statements with unrealized gains or losses recorded in other comprehensive
income. At the time securities are sold or otherwise disposed of, gains or
losses are included in earnings.

<TABLE>
<CAPTION>
Cumulative
Unrealized Estimated
Cost Gain (loss) Market Value
-------- ----------- ------------
<S> <C> <C> <C>
September 30, 2003
Bion Environmental Technologies, Inc. $152,000 $(139,000) $ 13,000
Tipperary Oil & Gas Company $418,000 $ 107,000 $525,000
-------- --------- --------
$570,000 $ (32,000) $538,000
======== ========= ========

Cumulative
Unrealized Estimated
Cost Gain (loss) Market Value
-------- ----------- ------------
June 30, 2003
Bion Environmental Technologies, Inc. $152,000 $(140,000) $ 12,000
Tipperary Oil & Gas Company $418,000 $ 232,000 $650,000
-------- --------- --------
$570,000 $ 92,000 $662,000
======== ========= ========
</TABLE>

(4) Oil and Gas Properties

Unproved Undeveloped Offshore California Properties

The Company has ownership interests ranging from 2.49% to 75% in five
unproved undeveloped offshore California oil and gas properties with aggregate
carrying values of $10,198,000, at September 30, 2003. These property
interests are located in proximity to existing producing federal offshore
units near Santa Barbara, California and represent the right to explore for,
develop and produce oil and gas from offshore federal lease units. Preliminary
exploration efforts on these properties have occurred and the existence of
substantial quantities of hydrocarbons has been indicated. The recovery of
the Company's investment in these properties will require extensive
exploration and development activities (and costs) that cannot proceed without
certain regulatory approvals that have been delayed and is subject to other
substantial risks and uncertainties.





7
DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Three Months Ended September 30, 2003 and 2002
(Unaudited)
- -----------------------------------------------------------------------------

(4) Oil and Gas Properties, Continued

Based on indications of levels of hydrocarbons present from drilling
operations conducted in the past, the Company believes the fair values of its
property interests are in excess of their carrying values at September 30,
2003 and that no impairment in the carrying values has occurred. Pursuant to
a ruling in California v. Norton, later affirmed by the 9th Circuit Court of
Appeals, the U.S. Government is required to make a consistency determination
relating to our 1999 lease suspension requests under a 1990 amendment to the
Coastal Zone Management Act. In the event that there is some future adverse
ruling under the Coastal Zone Management Act that we decide not to appeal or
that we appeal without success, it is likely that some or all of our interests
in these leases would become impaired and written off at that time. It is
also possible that other events could occur during the Coastal Zone Management
Act review or appellate process that would cause our interests in the leases
to become impaired, and we will continuously evaluate those factors as they
occur. On January 9, 2002, the Company and several other plaintiffs filed a
lawsuit in the United States Court of Federal Claims in Washington, D.C.
alleging that the U.S. Government has materially breached the terms of forty
undeveloped federal leases, some of which are part of our Offshore California
properties. See disclosure in Item 1 of Part II.

Fiscal 2004 - Acquisition

On September 19, 2003, the Company completed an acquisition of certain
production and drilling prospects in Colorado and Wyoming from Edward Mike
Davis LLC and Edward Mike Davis, individually (collectively, "Davis"),
pursuant to the terms of a Purchase and Sale Agreement effective as of August
1, 2003. The total consideration paid for these properties was 1,000,000
shares of our common stock and $8 million, of which $2 million was paid in
cash and $6 million in the form of a short-term promissory note payable which
was paid on October 3, 2003. The shares issued were recorded at a price of
$5.15, a five day average surrounding the announcement of the transaction.
The Company recorded an upward purchase price adjustment of approximately
$318,000 which reflects the operating and acquisition related costs in excess
of net revenue from the effective date of August 1, 2003 through the closing
date of September 19, 2003. The total acquisition cost of $13,468,000 was
allocated between proved developed producing of $6,318,000 and unproved
undeveloped of $7,150,000 based on preliminary information.

The Company will also be obligated to issue additional shares of common
stock to Davis in the event that it is determined that valid drillable
prospects for the discovery and production of hydrocarbons on certain leases,
or land pooled therewith, meet certain requirements, including a determination
that there are at least 1,000,000 barrels of recoverable oil or six billion
cubic feet of recoverable gas, or a combination thereof, in an individual
prospect. These prospects are referred to as "Bonus Prospects." Davis will
receive up to 190,000 (not more that $950,000 worth of stock) shares for each
Bonus Prospect. No more than 1,900,000 shares will be issued to Davis under
this provision, regardless of how many barrels of oil equivalent may be found.
Davis also has the option to elect to take assignment of up to a 50% working
interest in each well drilled on a Bonus Prospect after payout, on a well-by-
well basis.

8
DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Three Months Ended September 30, 2003 and 2002
(Unaudited)
- -----------------------------------------------------------------------------

(5) Long Term Debt

September 30, 2003 June 30, 2003

A $27,548,000 $27,668,000
B $ 4,159,000 $ 4,546,000
C $ 6,000,000 $ -
----------- -----------
$37,707,000 $32,214,000

Current Portion $11,199,000 $10,039,000
----------- -----------

Long-Term Portion $26,508,000 $22,175,000
=========== ===========

A On June 20, 2003, the Company increased its credit facility from
$20 million to $29.3 million with Bank of Oklahoma and Local
Oklahoma Bank (the "Banks"). The facility has a variable interest
rate component of prime + 1.5%/-.5% based on the total debt
outstanding and a monthly commitment reduction of $600,000. The
Company paid a 1% commitment fee in aggregate to the Banks. This
fee was recorded as a deferred financing fee and will be amortized
over the life of the loan which matures on May 31, 2005 and is
collateralized by substantially all of Delta's oil and gas
properties excluding the oil and gas properties collateralized
under the Kaiser-Francis Oil Company ("KFOC") note discussed
below. The Company's borrowing base and monthly commitment amount
will be redetermined at least semi-annually.

If as a result of any such monthly commitment reduction or
reduction in the amount of our borrowing base, the total amount of
our outstanding debt ever exceeds the amount of the revolving
commitment then in effect, then within 30 days after we are
notified by the Bank of Oklahoma, we must make a mandatory
prepayment of principal that is sufficient to cause our total
outstanding indebtedness to not exceed our borrowing base. The
Company is required to meet quarterly debt covenants and
restrictions. At September 30, 2003, the Company was in
compliance with its quarterly debt covenants and restrictions.

On October 1, 2003, the Company increased its credit facility to
$34.0 million and on October 3, 2003, the Company increased its
borrowings under the facility to the full $34.0 million and paid
off the Davis note discussed in C. below. Beginning November 1,
2003, the Company=s monthly commitment reduction will increase to
$640,000.





9
DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Three Months Ended September 30, 2003 and 2002
- -----------------------------------------------------------------------------

(5) Long Term Debt, Continued

B On December 1, 1999, the Company borrowed $8,000,000 at prime plus
1-1/2% from KFOC. In addition, the Company will be required to
pay a fee of $250,000 on June 1, 2004 if the loan has not been
retired prior to this date. The proceeds from this loan were used
to pay off existing debt and the balance of the Point Arguello
Unit and New Mexico acquisitions. The Company is required to make
minimum monthly payments of principal and interest equal to the
greater of $150,000 or 75% of net cash flows from the acquisitions
completed on November 1, 1999 and December 1, 1999. The loan is
collateralized by the Company's remaining oil and gas properties
acquired with the loan proceeds.

C On September 19, 2003, the Company borrowed $6,000,000 at prime
plus 2% from Davis in connection with the acquisition discussed
earlier. The note was paid on October 3, 2003 as required.

Maturities of long-term debt for each of the five years following
September 30, 2003 are as follows:

YEAR ENDING September 30,
2004................................ $11,199,000
2005................................ 7,680,000
2006................................ 7,680,000
2007................................ 7,680,000
2008................................ 3,468,000
-----------
$37,707,000
===========
(6) Stockholders' Equity

Stock Option Plans

The Company accounts for its stock option plans in accordance with the
provisions of Accounting Principles Board ("APB") Opinion No. 25, Accounting
for Stock Issued to Employees, and related interpretations. As such,
compensation expense was recorded on the date of grant only if the current
market price of the underlying stock exceeded the exercise price. In
December, 2002 the FASB issued SFAS No. 148, "Accounting for Stock-based
Compensation-Transition and Disclosure." SFAS 148 amends FASB Statement No.
123, "Accounting for Stock-Based Compensation" to provide alternative methods
of transition for a voluntary change to the fair-value based method of
accounting for stock-based employee compensation. In addition, this Statement
amends the disclosure requirements of Statement 123 to require prominent
disclosures in both annual and interim financial statements about the method
of accounting for stock-based employee compensation and the effect of the
method used on the reported results. The provisions of SFAS 148 have no
material impact on the Company, as we do not plan to adopt the fair-value
method of accounting for stock options at the current time. Accordingly, no
compensation cost is recognized for options granted at a price equal to or
greater than the fair market value of the common stock.



10
DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Three Months Ended September 30, 2003 and 2002
- -----------------------------------------------------------------------------

(6) Stockholders' Equity, Continued

Had compensation cost for the Company's stock-based compensation plan
been determined using the fair value of the options at the grant date, the
Company's net loss for the three months ended September 30, 2003 and 2002
would have been as follows:

September 30,
-------------------------------
2003 2002
---- ----

Net Income $ 1,364,000 $ 117,000
FAS 123 compensation effect (4,316,000)* (173,000)
----------- ----------

Net loss after FAS 123
compensation effect $(2,952,000) $ (56,000)
=========== ==========

Loss per common share: $ (.13) $ **
=========== ==========


*During the quarter ended September 30, 2003 the Company granted to its
officers options to purchase 1,250,000 shares of its common stock at a price
of $5.29 per share, which was the market price on the date of the grant. All
of these options vested immediately upon issuance. The fair market value of
each option granted was $3.45 and was calculated using a risk free rate of
4.34%, volatility factors of the expected market price of the Company's common
stock of 48.94% and an expected life of 10 years, the life of the option.

** less than $(.01) per share

(7) Commodity Derivative Instruments and Hedging Activities

The Company periodically enters into commodity price risk transactions to
manage its exposure to oil and gas price volatility. These transactions may
take the form of futures contracts, swaps or options. All transactions are
accounted for in accordance with requirements of SFAS No. 133 which the
Company adopted on January 1, 2001. Accordingly, unrealized gains and losses
related to the change in fair market value of derivative contracts which
qualify and are designated as cash flow hedges are recorded as other
comprehensive income or loss and such amounts are reclassified to realized
gain (loss) on derivative instruments as the associated production occurs.
Derivative contracts that do not qualify for hedge accounting treatment are
recorded as derivative assets and liabilities at market value in the
consolidated balance sheet, and the associated unrealized gains and losses are
recorded as current income or expense in the consolidated statement of
operations. While such derivative contracts do not qualify for hedge
accounting, management believes these contracts can be utilized as an
effective component of commodity price risk activities.



11
DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Three Months Ended September 30, 2003 and 2002
- -----------------------------------------------------------------------------


(7) Commodity Derivative Instruments and Hedging Activities, Continued

As of September 30, 2003, the Company recorded a derivative asset of
approximately $8,000 for the fair market value of its derivative instruments
designated as cash flow hedges and a corresponding gain in other comprehensive
income. The realized net losses from hedging activities were $312,000 for the
three months ended September 30, 2003.

As of September 30, 2003, the Company had approximately 18,600 Bbls of
oil subject to commodity price risk contracts for the remainder of fiscal
2004. The fiscal 2004 contract has weighted average floor prices of $28.13 per
barrel with weighted average ceiling prices of $28.13 per barrel.

(8) Comprehensive Income

Comprehensive income (loss) includes all changes in equity during a
period. The components of comprehensive income (loss) for the three months
ended September 30, 2003 and 2002 are as follows:

Three Months Ended Three Months Ended
September 30, 2003 September 30, 2002
----------------- -----------------

Net Income $1,364,000 $ 117,000
Other comprehensive income
Change in fair value of derivative
hedging instruments 476,000 (870,000)

Unrealized gain (loss) on marketable
securities $ (124,000) $ 88,000
---------- ----------
Other comprehensive income 352,000 (782,000)

Comprehensive income (loss) $1,716,000 $ (665,000)
========== ==========


(9) Income Taxes

For income tax purposes, the Company has net operating loss carryforwards
expiring at various dates through 2023. As a result of the acquisitions and
other issuances of stock, the utilization of the net operating loss
carryforwards is subject to an annual limitation by the provisions of Section
382 of the Internal Revenue Code.

The Company recognized no tax expense in the first quarter of fiscal 2004
primarily due to recognition of deferred tax assets for which a valuation
allowance had previously been provided and recognized no tax benefit in fiscal
2003 because realization was not more likely than not. The remaining deferred
tax asset at September 30, 2003, for which a valuation allowance has been
recorded, will be recognized in the financial statements when its realization
is more likely than not.



12
DELTA PETROLEUM CORPORATION
AND SUBSIDIARIES
Notes to Consolidated Financial Statements
Three Months Ended September 30, 2003 and 2002
- -----------------------------------------------------------------------------

(10) Earnings Per Share

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

Three Months Ended
September 30,
2003 2002
---- ----
Numerator:
Numerator for basic and diluted
earnings per share - income
available to common stockholders $ 1,364,000 $ 117,000
----------- -----------
Denominator:
Denominator for basic earnings
per share-weighted average shares
outstanding 23,476,000 22,629,000
Effect of dilutive securities-
stock options and warrants 1,648,000 2,584,000
----------- -----------
Denominator for diluted
earnings per common share 25,124,000 25,213,000
=========== ===========
Basic earnings per common share $ .06 $ .01
=========== ===========
Diluted earnings per common share $ .05 $ *
=========== ===========
Anti-dilutive securities outstanding 1,350,000 2,123,000
=========== ===========

* less than $.01 per share


(11) Commitments

As of September 30, 2003, the Company had approximately 280 Bbls of oil
per day of its offshore production under fixed price contracts. The
contracts' fixed prices range from $25.50 to $29.70.

(12) Reclassification

Certain amounts in the 2002 financial statements have been reclassified
to conform to the 2003 financial statement presentation.









13
Item 2.  Management's Discussion and Analysis or Plan of Operations

Forward Looking Statements
--------------------------

The statements contained in this report which are not historical fact are
"forward looking statements" that involve various important risks,
uncertainties and other factors which could cause our actual results to differ
materially from those expressed in such forward looking statements reported in
our annual report on Form 10-K. These factors include, without limitation,
the risks and factors included in the following text as well as other risks
previously discussed in our annual report on Form 10-K.

Critical Accounting Policies and Estimates
------------------------------------------

The discussion and analysis of the Company's financial condition and
results of operations were based upon the consolidated financial statements,
which have been prepared in accordance with accounting principles generally
accepted in the United States. The preparation of these financial statements
requires us to make estimates and judgments that affect the reported amounts
of assets, liabilities, revenues and expenses. Our significant accounting
policies are described in Note 1 to our consolidated financial statements
included in our annual report on Form 10-K. In response to SEC Release No.
33-8040, "Cautionary Advice Regarding Disclosure About Critical Accounting
Policies," we have identified certain of these policies as being of particular
importance to the portrayal of our financial position and results of
operations and which require the application of significant judgment by
management. We analyze our estimates, including those related to oil and gas
reserves, bad debts, oil and gas properties, marketable securities, income
taxes, derivatives, contingencies and litigation, and base our estimates on
historical experience and various other assumptions that we believe are
reasonable under the circumstances. Actual results may differ from these
estimates under different assumptions or conditions. We believe the following
critical accounting policies affect our more significant judgments and
estimates used in the preparation of the Company's financial statements.

Successful Efforts Method of Accounting
---------------------------------------

We account for our natural gas and crude oil exploration and development
activities utilizing the successful efforts method of accounting. Under this
method, costs of productive exploratory wells, development dry holes and
productive wells and undeveloped leases are capitalized. Gas and oil lease
acquisition costs are also capitalized. Exploration costs, including
personnel costs, certain geological and geophysical expenses and delay rentals
for gas and oil leases, are charged to expense as incurred. Exploratory
drilling costs are initially capitalized, but charged to expense if and when
the well is determined not to have found reserves in commercial quantities.
The sale of a partial interest in a proved property is accounted for as a cost
recovery and no gain or loss is recognized as long as this treatment does not
significantly affect the unit-of-production amortization rate. A gain or loss
is recognized for all other sales of producing properties.

The application of the successful efforts method of accounting requires
managerial judgment to determine that proper classification of wells
designated as developmental or exploratory which will ultimately determine the
proper accounting treatment of the costs incurred. The results from a



14
drilling operation can take considerable time to analyze and the determination
that commercial reserves have been discovered requires both judgment and
industry experience. Wells may be completed that are assumed to be productive
and actually deliver gas and oil in quantities insufficient to be economic,
which may result in the abandonment of the wells at a later date. Wells are
drilled that have targeted geologic structures that are both developmental and
exploratory in nature and an allocation of costs is required to properly
account for the results. Delineation seismic incurred to select development
locations within an oil and gas field is typically considered a development
cost and capitalized, but often these seismic programs extend beyond the
reserve area considered proved and management must estimate the portion of the
seismic costs to expense. The evaluation of gas and oil leasehold acquisition
costs requires managerial judgment to estimate the fair value of these costs
with reference to drilling activity in a given area. Drilling activities in
an area by other companies may also effectively condemn leasehold positions.

The successful efforts method of accounting can have a significant impact
on the operational results reported when the Company is entering a new
exploratory area in hopes of finding a gas and oil field that will be the
focus of future development drilling activity. The initial exploratory wells
may be unsuccessful and will be expensed. Seismic costs can be substantial
which will result in additional exploration expenses when incurred.

Reserve Estimates
-----------------

Estimates of gas and oil reserves, by necessity, are projections based on
geologic and engineering data, and there are uncertainties inherent in the
interpretation of such data as well as the projection of future rates of
production and the timing of development expenditures. Reserve engineering is
a subjective process of estimating underground accumulations of gas and oil
that are difficult to measure. The accuracy of any reserve estimate is a
function of the quality of available data, engineering and geological
interpretation and judgment. Estimates of economically recoverable gas and
oil reserves and future net cash flows necessarily depend upon a number of
variable factors and assumptions, such as historical production from the area
compared with production from other producing areas, the assumed effects of
regulations by governmental agencies and assumptions governing future gas and
oil prices, future operating costs, severance taxes, development costs and
workover gas costs, all of which may in fact vary considerably from actual
results. The future drilling costs associated with reserves assigned to
proved undeveloped locations may ultimately increase to an extent that these
reserves may be later determined to be uneconomic. For these reasons,
estimates of the economically recoverable quantities of gas and oil
attributable to any particular group of properties, classifications of such
reserves based on risk of recovery, and estimates of the future net cash flows
expected therefrom may vary substantially. Any significant variance in the
assumptions could materially affect the estimated quantity and value of the
reserves, which could affect the carrying value of our gas and oil properties
and/or the rate of depletion of the gas and oil properties. Actual
production, revenues and expenditures with respect to our reserves will likely
vary from estimates, and such variances may be material. We reevaluate our
reserves quarterly.







15
Impairment of Gas and Oil Properties
------------------------------------

We review our oil and gas properties for impairment whenever events and
circumstances indicate a decline in the recoverability of their carrying
value. We estimate the expected future cash flows of our proved properties
and compare such future cash flows to the carrying amount of the proved
properties to determine if the carrying amount is recoverable. If the
carrying amount exceeds the estimated undiscounted future cash flows, we will
adjust the carrying amount of the oil and gas properties to their fair value.
The factors used to determine fair value include, but are not limited to,
estimates of proved reserves, future commodity pricing, future production
estimates, anticipated capital expenditures, and a discount rate commensurate
with the risk associated with realizing the expected cash flows projected.

Given the complexities associated with gas and oil reserve estimates and
the history of price volatility in the gas and oil markets, events may arise
that would require the Company to record an impairment of the recorded book
values associated with gas and oil properties. The Company did not record an
impairment during the three months ended September 30, 2003 and 2002.

Commodity Derivative Instruments and Hedging Activities
-------------------------------------------------------

We periodically enter into commodity derivative contracts and fixed-price
physical contracts to manage our exposure to oil and natural gas price
volatility. We primarily utilize future contracts, swaps or options, which
are generally placed with major financial institutions or with counterparties
of high credit quality that we believe are minimal credit risks. The oil and
natural gas reference prices of these commodity derivatives contracts are
based upon crude oil and natural gas futures, which have a high degree of
historical correlation with actual prices we receive.

On January 1, 2001, we adopted SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities." Under SFAS No. 133 all derivative
instruments are recorded on the balance sheet at fair value. Changes in the
derivative=s fair value are recognized currently in earnings unless specific
hedge accounting criteria are met. For qualifying cash flow hedges, the gain
or loss on the derivative is deferred in accumulated other comprehensive
income (loss) to the extent the hedge is effective. For qualifying fair value
hedges, the gain or loss on the derivative is offset by related results of the
hedged item in the income statement. Gains and losses on hedging instruments
included in accumulated other comprehensive income (loss) are reclassified to
oil and natural gas sales revenue in the period that the related production is
delivered. Derivative contracts that do not qualify for hedge accounting
treatment are recorded as derivative assets and liabilities at market value in
the consolidated balance sheet, and the associated unrealized gains and losses
are recorded as current expense or income in the consolidated statement of
operations. While such derivative contracts do not qualify for hedge
accounting, management believes these contracts can be utilized as an
effective component of commodity price risk management (CPRM) activities.









16
We account for our asset retirement obligations under SFAS No. 143
"Accounting for Asset Retirement Obligations." SFAS No. 143 requires entities
to record the fair value of a liability for retirement obligations of acquired
assets. SFAS No. 143 is effective for fiscal years beginning after June 15,
2002. The Company adopted SFAS No. 143 on July 1, 2002 and recorded a
cumulative effect of a change in accounting principle on prior years related
to the depreciation and accretion expense that would have been reported had
the fair value of the asset retirement obligations, and corresponding increase
in the carrying amount of the related long-lived assets, been recorded when
incurred. The Company=s asset retirement obligations arise from the plugging
and abandonment liabilities for its oil and gas wells.

Liquidity and Capital Resources
-------------------------------

Liquidity is a measure of a company's ability to access cash. We have
historically addressed our long-term liquidity requirements through the
issuance of debt and equity securities, when market conditions permit, and
most recently through the use of a bank credit facility and cash provided by
operating activities. The prices we receive for future oil and natural gas
production and the level of production have significant impacts on operating
cash flows. We are unable to predict with any degree of certainty the prices
we will receive for our future oil and gas production. We continue to examine
alternative sources of long-term capital, including bank borrowings, the
issuance of debt instruments, the sale of common stock, sales of non-strategic
assets, and joint venture financing. Availability of these alternative
sources of capital will depend upon a number of factors, some of which are
beyond our control.

Working Capital
---------------

Although we have a working capital deficit of $10,573,000 at September
30, 2003, we believe our cash flow will be sufficient to service our current
obligation during our 2004 fiscal year. It is also possible, however, that we
may obtain additional working capital from outside sources through the
issuance of equity securities or from the sale of properties in the ordinary
course of our business. Our current portion of long-term debt includes a
monthly commitment of $640,000 relating to our credit facility and the entire
Kaiser Francis note payable of $4,159,000 which is due on June 1, 2004.

Cash Provided by Operating Activities
-------------------------------------

During the three months ended September 30, 2003, we had cash provided by
operating activities of $4,952,000 compared to cash used in operating
activities of $3,155,000 during the same period ended September 30, 2002.
This increase in operating activities is a result of the increase in oil and
natural gas sales relating to the JAED acquisition completed during the fourth
quarter of fiscal 2003.










17
Cash Used in Investing Activities
---------------------------------

During the three months ended September 30, 2003, we had cash used in
investing activities of $5,609,000 compared to cash used in investing
activities of $970,000 during the same period ended September 30, 2002.
Investing activities for fiscal 2004 included $2,000,000 used toward the
acquisition of production and drilling prospects in Colorado and Wyoming from
Edward Mike Davis LLC and Edward Mike Davis, individually (collectively,
"Davis") and $3,743,000 for development activities. Investing activities for
fiscal 2003 included approximately $1,139,000 for development costs.

Cash Used In Financing Activities
---------------------------------

During the three months ended September 30, 2003, we had cash used in
financing activities of $116,000 compared to cash used in financing activities
of $315,000 for the same period ended September 30, 2002. Financing
activities for fiscal 2004 consist of proceeds from borrowings of $1,080,000,
repayment of borrowings and financing costs of $1,587,000 and stock issued for
cash upon exercise of options of $391,000. Financing activities for fiscal
2003 consist of repayment of borrowings and financing costs of $355,000 and
stock issued for cash upon exercise of options of $40,000.

Fiscal 2004 - Acquisition
--------------------------

On September 19, 2003, the Company completed an acquisition of certain
production and drilling prospects in Colorado and Wyoming from Davis, pursuant
to the terms of a Purchase and Sale Agreement effective as of August 1, 2003.
The total consideration paid for these properties was 1,000,000 shares of our
common stock and $8 million, of which $2 million was paid in cash and $6
million in the form of a short-term promissory note payable on October 3,
2003. The shares issued were recorded at a price of $5.15, a five day coverage
surrounding the announcement of the transaction. The Company recorded an
upward purchase price adjustment of approximately $318,000 which reflects the
operating and acquisition related costs in excess of net revenue from the
effective date of August 1, 2003 through the closing date of September 19,
2003. The total acquisition cost of $13,468,000 was allocated between proved
developed producing of $6,318,000 and proved undeveloped of $7,150,000 based
on preliminary information.

We will also be obligated to issue additional shares of common stock to
Davis in the event that it is determined that valid drillable prospects for
the discovery and production of hydrocarbons on certain leases, or land pooled
therewith, meet certain requirements, including a determination that there are
at least 1,000,000 barrels of recoverable oil or six billion cubic feet of
recoverable gas, or a combination thereof, in the prospect. These prospects
are referred to as "Bonus Prospects." Davis will receive up to 190,000 (not
more than $950,000 worth of stock) shares for each Bonus Prospect. No more
than 1,900,000 shares will be issued to Davis under this provision, regardless
of how many barrels of oil equivalent may be found. Davis also has the option
to elect to take assignment of up to a 50% working interest in each well
drilled on a Bonus Prospect after payout, on a well-by-well basis.






18
Fiscal 2004 Property Expenditures
---------------------------------

We estimate our capital expenditures for onshore properties to range from
$8.5 million to $15.7 million depending on drill rig availability and success
of drilling programs for the year ending June 30, 2004. We anticipate that we
will drill one to two developmental wells from the Point Arguello Unit
platforms to the Rocky Point structure during fiscal 2004. Each well will
cost approximately $10 million ($670,000 to our interest). We anticipate
paying for all capital expenditures out of anticipated cash flow which assumes
certain price levels for production. However, we are not obligated to
participate in future drilling programs and will not enter into future
commitments to do so unless management believes we have the ability to fund
such projects.

Options
-------

We received the proceeds from the exercise of options to purchase shares
of our common stock of $391,000 and $975,000 during the three months ended
September 30, 2003 and year ended June 30, 2003, respectively.

Credit Facility
---------------

We initially entered into our credit facility with Bank of Oklahoma and
Local Oklahoma Bank ("Credit Facility") when we acquired all of the domestic
oil and gas properties of Castle Energy Corporation. The Credit Facility, as
amended as of October 1, 2003, provides for a maximum borrowing base of $34
million and a monthly commitment reduction of $640,000. The Credit Facility
has a variable interest rate component of prime +1.5%/-.5% based on the total
debt outstanding (currently at prime +.5%).

As of September 30, 2003, we had outstanding borrowings of approximately
$27,548,000 and letters of credit for Operator's Bonds outstanding of
$550,000.

Our borrowing base and monthly commitment reduction will be redetermined
at least semi-annually. This determination will be based on our "Engineered
Value." This value is determined by our future net revenues discounted at the
discount rate used by the Bank of Oklahoma as of the date that the
redetermination is made using the pricing parameters used in the engineering
report that is furnished to the Bank of Oklahoma. The most recent
redetermination was effective October 1, 2003.

The foregoing does not purport to be a complete summary of the Credit
Agreement and other loan documents. Complete copies of the original credit
facility documents are filed as exhibits to our Report on Form 8-K dated May
24, 2002.

Results of Operations for Three Months Ended September 30, 2003
Compared to Three Months Ended September 30, 2002
---------------------------------------------------------------

Net Earnings. Our net income for the three months ended September 30,
2003 was $1,364,000 compared to a net income of $117,000 for the three months
ended September 30, 2002. The results for the three months ended September
30, 2003 and 2002 were affected by the items described in detail below.




19
Revenue.  Total revenue for the three months ended September 30, 2003 was
$7,444,000 compared to $5,434,000 for the three months ended September 30,
2002. Oil and gas sales for the three months ended September 30, 2003 were
$7,756,000 compared to $5,467,000 for the three months ended September 30,
2002. The increase in oil and gas sales during the three months ended
September 30, 2003 resulted from the JAED acquisition completed during the
fourth quarter of fiscal 2003 and an increase in oil and gas prices.

Production volumes and average prices received for the three months ended
September 30, 2003 and 2002 are as follows:

Three Months Ended
September 30,

2003 2002
Onshore Offshore Onshore Offshore
------- -------- ------- --------

Production:
Oil (barrels) 110,000 48,000 64,000 62,000
Gas (Mcf) 741,000 - 801,000 -

Average Price:
Oil (per barrel) $29.17 $21.96 $25.50 $ 20.03
Gas (per Mcf) $ 4.84 - $ 3.19 -

Hedge Effect $(1.34) - $( .17) -
(Per barrel equivalent)

Lease Operating Expenses. Lease operating expenses for the three months
ended September 30, 2003 were $2,326,000 compared to $2,069,000 for the three
months ended September 30, 2002. Lease operating expense increased slightly
compared to fiscal 2002 as a result of the JAED acquisition completed during
fourth quarter fiscal 2003. On a per barrel ("Bbl") equivalent basis,
production expenses and taxes were $6.42 for onshore properties and $17.30 for
offshore properties during the three months ended September 30, 2003 compared
to $6.67 for onshore properties and $14.60 for offshore properties for the
three months ended September 30, 2002. Onshore costs per equivalent Bbl
decreased slightly as production increased from the JAED acquisition which we
closed at the end of fiscal 2003. JAED's operating costs are lower than the
rest of Delta's property base.

Offshore costs per equivalent Bbl increased as production declined by
approximately 25% compared to the same period a year ago. The Company was
just approved to drill the east half of lease 451 of our Rocky Point unit
which will increase production and lower per Bbl equivalent costs.

Depreciation and Depletion Expense. Depreciation and depletion expense
for the three months ended September 30, 2003 was $1,692,000 compared to
$1,685,000 for the three months ended September 30, 2002. On a per Bbl
equivalent basis, the depletion rate was $6.41 for onshore properties and
$3.68 for offshore properties during the three months ended September 30, 2003
compared to $6.91 for onshore properties and $4.83 for offshore properties for
the three months ended September 30, 2002.







20
Exploration Expenses and Dry Hole Expenses.  Exploration expenses consist
of geological and geophysical costs and lease rentals. Exploration expenses
were $130,000 for the three months ended September 30, 2003 compared to $7,000
for the three months ended September 30, 2002. Exploration costs during the
quarter ended September 30, 2003 included seismic costs relating to the Davis
acquisition which closed on September 19, 2003.

Professional Fees. Professional fees for the three months ended
September 30, 2003 were $304,000 compared to $177,000 for the three months
ended September 30, 2002. Professional fees consist of corporate, legal and
accounting costs related to investor relations and legal fees for
representation in negotiations and discussions with various state and federal
governmental agencies relating to the Company's undeveloped offshore
California leases.

General and Administrative Expenses. General and administrative expenses
for three months ended September 30, 2003 were $1,139,000 compared to $862,000
for the three months ended September 30, 2002. The increase in general and
administrative expenses is primarily attributed to increased costs associated
with the acquisitions completed in fiscal 2002 and 2003 including office
expansion and additional staff.

Interest and Financing Costs. Interest and financing costs for the three
months ended September 30, 2003 were $509,000 compared to $508,000 for the
three months ended September 30, 2002. Interest expense stayed consistent as
the increase in long term debt was offset by a reduction in interest rates.

Income Taxes
- ------------

The Company recognized no tax expense in 2004 primarily due to
recognition of deferred tax assets for which a valuation allowance had
previously been provided and recognized no tax benefit in 2002 because
realization was not more likely than not. The remaining deferred tax asset at
September 30, 2003, for which a valuation allowance has been recorded, will be
recognized in the financial statements when its realization is more likely
than not.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Market risk is the potential loss arising from adverse changes in market
rates and prices, such as foreign currency exchange and interest rates and
commodity prices. We do not use financial instruments to any degree to manage
foreign currency exchange and interest rate risks and do not hold or issue
financial instruments to any degree for trading purposes. All of our revenue
and related receivables are payable in U.S. dollars.

Market Rate and Price Risk
--------------------------

Beginning in fiscal 2003, we began to hedge a portion of our oil and gas
production using swap and collar agreements. The purpose of these agreements
is to provide a measure of stability to our cash flow in an environment of
volatile oil and gas prices and to manage the exposure to commodity price
risk.






21
Interest Rate Risk
------------------

We were subject to interest rate risk on $37,707,000 of variable rate
debt obligations at September 30, 2003. The annual effect of a one percent
change in interest rates would be approximately $377,000. The interest rate
on these variable rate debt obligations approximates current market rates as
of September 30, 2003.

Item 4. Controls and Procedures

As of September 30, 2003, under the supervision and with the
participation of the Company's Chief Executive Officer and the Chief Financial
Officer, management has evaluated the effectiveness of the design and
operation of the Company's disclosure controls and procedures. Based on that
evaluation, the Chief Executive Officer and the Chief Financial Officer
concluded that the Company's disclosure controls and procedures were effective
as of September 30, 2003. There were no changes in internal control over
financial reporting that occurred during the fiscal quarter covered by this
report that have materially affected, or are reasonably likely to affect, the
Company's internal control over financial reporting.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

On January 9, 2002, we and several other plaintiffs filed a lawsuit in
the United States Court of Federal Claims in Washington, D.C. alleging that
the U.S. Government has materially breached the terms of forty undeveloped
federal leases, some of which are part of our Offshore California properties.
The Complaint is based on allegations by the collective plaintiffs that the
United States has materially breached the terms of certain of their Offshore
California leases by attempting to deviate significantly from the procedures
and standards that were in effect when the leases were entered into, and by
failing to carry out its own obligations relating to those leases in a timely
and fair manner. More specifically, the plaintiffs have alleged that the
judicial determination in the California v. Norton case that a 1990 amendment
to the Coastal Zone Management Act required the Government to make a
consistency determination prior to granting lease suspension requests in 1999
constitutes a material change in the procedures and standards that were in
effect when the leases were issued. The plaintiffs have also alleged that the
United States has failed to afford them the timely and fair review of their
lease suspension requests which has resulted in significant, continuing and
material delays to their exploratory and development operations.

The suit seeks compensation for the lease bonuses and rentals paid to the
Federal Government, exploration costs and related expenses. The total amount
claimed by all lessees for bonuses and rentals exceeds $1.2 billion, with
additional amounts for exploration costs and related expenses. Our claim for
lease bonuses and rentals paid by us and our predecessors is in excess of
$152,000,000. In addition, our claim for exploration costs and related
expenses will also be substantial. In the event, however, that we receive any
proceeds as the result of such litigation, we will be obligated to pay a
portion of any amount received by us to landowners and other owners of
royalties and similar interests, and to pay expenses of litigation and to
fulfill certain pre-existing contractual commitments to third parties.
Although the computation of the various amounts that we would be required to
pay to landowners and other owners of royalties and similar interests is
dependent upon facts and circumstances that are not yet known, it is
possible that they may be as much as twenty percent of any proceeds that we
might ultimately obtain.

22
The Federal Government has not yet filed an answer in this proceeding
pending its motion to dismiss the lawsuit, which motion has not yet been heard
by the court.

Item 2. Changes in Securities.

During the quarter ended September 30, 2003, we issued securities in
transactions that were not registered under the Securities Act of 1933 as
follows:

On July 11, 2003, Swartz Private Equity, LLC ("Swartz") exercised 27,000
options in a cashless exercise transaction, which was permitted in our
investment agreement with Swartz. As a result of the exercise, Swartz
received 9,352 shares of our common stock.

On September 19, 2003, we issued 1,000,000 shares of our common stock to
Edward Mike Davis in connection with the acquisition of certain production and
drilling prospects in Colorado and Wyoming.

In connection with these transactions we relied on the exemption provided
by Section 4(2) of the Securities Act of 1933. We reasonably believe that
both of the investors are "Accredited Investors" as such term is defined in
Rule 501 of Regulation D promulgated under the Securities Act of 1933 at the
time the transactions occurred. The investors acquired the shares for
investment purposes. Restrictive legends were placed on the certificates
issued to the investors, and stop transfer orders were given to our transfer
agent.

Item 3. Defaults Upon Senior Securities. None.

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

Item 5. Other Information. None.

Item 6. Exhibits and Reports on Form 8-K.

(a) Exhibits are as follows:

31.1 Certification of Chief Executive Officer pursuant to Section 302
of the Sarbanes-Oxley Act of 2002. Filed herewith electronically

31.2 Certification of Chief Financial Officer pursuant to Section 302
of the Sarbanes-Oxley Act of 2002. Filed herewith electronically

32.1 Certification of Chief Executive Officer pursuant to 18 U.S.C.
Section 1350. Filed herewith electronically

32.2 Certification of Chief Financial Officer pursuant to 18 U.S.C.
Section 1350. Filed herewith electronically

(b) Reports on Form 8-K. During the quarter ended September 30, 2003,
Delta filed Reports on Form 8-K as follows:

1. Report on Form 8-K/A dated June 30, 2003 reporting information
under Item 5 and Item 7, filed on July 1, 2003.

2. Report on Form 8-K dated September 22, 2003 reporting information
under Item 7 and Item 9, filed on September 23, 2003.

3. Report on Form 8-K dated September 19, 2003 reporting information
under Item 2, filed on October 2, 2003.

23
SIGNATURES


Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this Report to be signed
on its behalf by the undersigned, thereunto duly authorized.

DELTA PETROLEUM CORPORATION
(Registrant)



By: /s/ Roger A. Parker
-------------------------------------
Roger A. Parker
President and Chief Executive Officer



By: /s/ Kevin K. Nanke
-------------------------------------
Kevin K. Nanke, Treasurer and
Chief Financial Officer



Date: November 5, 2003




























24