##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q







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

For the quarterly period ended December 31, 2007

OR



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

For the transition period from              to

Commission file number 001-16317





CONTANGO OIL & GAS COMPANY

(Exact name of registrant as specified in
its charter)







|                                                               |  |                                  
|-------------------------------------------------------------- |  | ---------------------------------
|DELAWARE                                                       |  | 95-4079863                       
|(State or other jurisdiction of incorporation or organization) |  | (IRS Employer Identification No.)

3700 BUFFALO SPEEDWAY, SUITE 960

HOUSTON, TEXAS 77098

(Address of principal executive offices)

(713) 960-1901

(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   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one).

Large accelerated
filer   ̈    Accelerated filer  x    Non-accelerated filer   ̈

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

The total number of shares of common stock, par value $0.04 per share, outstanding as of February 4, 2008 was 16,040,278.









---

##### Table of Contents

CONTANGO OIL & GAS COMPANY AND SUBSIDIARIES

QUARTERLY REPORT ON FORM 10-Q

FOR THE SIX MONTHS ENDED DECEMBER 31, 2007

TABLE OF CONTENTS



|                                                                                                    |  |     
|--------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                    |  | Page
|PART I  FINANCIAL INFORMATION                                                                      |  |     
|                                                                                                    | 
|Item 1. Consolidated Financial Statements                                                           |  |     
|Consolidated Balance Sheets as of December 31, 2007 and June 30, 2007                               |  | 3   
|Consolidated Statements of Operations for the three and six months ended December 31, 2007 and 2006 |  | 5   
|Consolidated Statements of Cash Flows for the six months ended December 31, 2007 and 2006           |  | 6   
|Consolidated Statement of Shareholders Equity for the six months ended December 31, 2007           |  | 7   
|Notes to the Consolidated Financial Statements                                                      |  | 8   
|Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations       |  | 16  
|Item 3. Quantitative and Qualitative Disclosures about Market Risk                                  |  | 42  
|Item 4. Controls and Procedures                                                                     |  | 42  
|                                                                                                    | 
|PART II  OTHER INFORMATION                                                                         |  |     
|                                                                                                    | 
|Item 1A. Risk Factors                                                                               |  | 43  
|Item 6. Exhibits                                                                                    |  | 43  

All references in this Form 10-Q to the Company, Contango,
we, us or our are to Contango Oil & Gas Company and its wholly-owned Subsidiaries. Unless otherwise noted, all information in this Form 10-Q relating to natural gas and oil reserves and the estimated
future net cash flows attributable to those reserves are based on estimates prepared by independent engineers and are net to our interest.



2



---

##### Table of Contents

CONTANGO OIL & GAS COMPANY AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

ASSETS



|                                                                         |  |                  |             |   |              |   |             |  
|------------------------------------------------------------------------ |  | ---------------- | ----------- | - | ------------ | - | ----------- | -
|                                                                         |  | December 31,2007 |             |   | June 30,2007 |  
|                                                                         |  | (Unaudited)      |             |   |              |  
|CURRENT ASSETS:                                                          |  |                  |             |   |              |   |             |  
|Cash and cash equivalents                                                |  | $                | 2,286,864   |   |              | $ | 6,177,618   |  
|Short-term investments                                                   |  |                  |            |   |              |   | 2,200,576   |  
|Inventory tubulars                                                       |  |                  | 334,797     |   |              |   | 334,797     |  
|Accounts receivable:                                                     |  |                  |             |   |              |   |             |  
|Trade receivables                                                        |  |                  | 6,311,692   |   |              |   | 7,853,080   |  
|Advances to affiliates                                                   |  |                  | 4,726,829   |   |              |   | 5,259,191   |  
|Joint interest billings receivable                                       |  |                  | 12,308,478  |   |              |   | 7,894,505   |  
|Other receivables                                                        |  |                  | 305,332     |   |              |   |            |  
|Prepaid capital costs                                                    |  |                  | 2,481,117   |   |              |   | 5,539,419   |  
|Income tax receivable                                                    |  |                  |            |   |              |   | 2,666,884   |  
|Investment in Freeport LNG Project                                       |  |                  | 3,243,585   |   |              |   | 3,243,585   |  
|Other                                                                    |  |                  | 363,074     |   |              |   | 255,788     |  
|                                                                         |  |                  |             |   |              |   |             |  
|Total current assets                                                     |  |                  | 32,361,768  |   |              |   | 41,425,443  |  
|                                                                         |  |                  |             |   |              |   |             |  
|PROPERTY AND EQUIPMENT:                                                  |  |                  |             |   |              |   |             |  
|Natural gas and oil properties, successful efforts method of accounting: |  |                  |             |   |              |   |             |  
|Proved properties                                                        |  |                  | 88,987,341  |   |              |   | 82,655,848  |  
|Unproved properties                                                      |  |                  | 17,681,858  |   |              |   | 22,012,054  |  
|Furniture and equipment                                                  |  |                  | 285,302     |   |              |   | 235,512     |  
|Accumulated depreciation, depletion and amortization                     |  |                  | (6,272,725  | ) |              |   | (3,584,618  | )
|                                                                         |  |                  |             |   |              |   |             |  
|Total property and equipment, net                                        |  |                  | 100,681,776 |   |              |   | 101,318,796 |  
|                                                                         |  |                  |             |   |              |   |             |  
|OTHER ASSETS:                                                            |  |                  |             |   |              |   |             |  
|Restricted cash                                                          |  |                  | 199,183,422 |   |              |   |            |  
|Cash and other assets held by affiliates                                 |  |                  | 4,903,606   |   |              |   | 1,195,074   |  
|Investment in Contango Venture Capital Corporation                       |  |                  | 8,423,034   |   |              |   | 5,864,558   |  
|Deferred income tax asset                                                |  |                  |            |   |              |   | 3,377,016   |  
|Facility fees and other assets                                           |  |                  | 354,743     |   |              |   | 754,622     |  
|                                                                         |  |                  |             |   |              |   |             |  
|Total other assets                                                       |  |                  | 212,864,805 |   |              |   | 11,191,270  |  
|                                                                         |  |                  |             |   |              |   |             |  
|TOTAL ASSETS                                                             |  | $                | 345,908,349 |   |              | $ | 153,935,509 |  
|                                                                         |  |                  |             |   |              |   |             |  

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



3



---

##### Table of Contents

CONTANGO OIL & GAS COMPANY AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

LIABILITIES AND SHAREHOLDERS EQUITY



|                                                                                                                                                                                                                            |  |                  |             |   |              |   |             |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | ----------- | - | ------------ | - | ----------- | -
|                                                                                                                                                                                                                            |  | December 31,2007 |             |   | June 30,2007 |  
|                                                                                                                                                                                                                            |  | (Unaudited)      |             |   |              |  
|CURRENT LIABILITIES:                                                                                                                                                                                                        |  |                  |             |   |              |   |             |  
|Accounts payable                                                                                                                                                                                                            |  | $                | 18,663,943  |   |              | $ | 14,659,860  |  
|Joint interest advances                                                                                                                                                                                                     |  |                  | 4,510,112   |   |              |   |            |  
|Accrued exploration and development                                                                                                                                                                                         |  |                  | 5,582,118   |   |              |   | 14,235,062  |  
|Advances from affiliates                                                                                                                                                                                                    |  |                  | 3,593,987   |   |              |   | 3,417,103   |  
|Debt of affiliates                                                                                                                                                                                                          |  |                  | 17,507,186  |   |              |   | 8,540,091   |  
|Income tax payable                                                                                                                                                                                                          |  |                  | 2,366,773   |   |              |   |            |  
|Other accrued liabilities                                                                                                                                                                                                   |  |                  | 977,915     |   |              |   | 1,417,279   |  
|                                                                                                                                                                                                                            |  |                  |             |   |              |   |             |  
|Total current liabilities                                                                                                                                                                                                   |  |                  | 53,202,034  |   |              |   | 42,269,395  |  
|                                                                                                                                                                                                                            |  |                  |             |   |              |   |             |  
|LONG-TERM DEBT                                                                                                                                                                                                              |  |                  | 25,000,000  |   |              |   | 20,000,000  |  
|DEFERRED TAX LIABILITY                                                                                                                                                                                                      |  |                  | 57,365,372  |   |              |   |            |  
|ASSET RETIREMENT OBLIGATION                                                                                                                                                                                                 |  |                  | 862,344     |   |              |   | 862,344     |  
|                                                                                                                                                                                                                            |  |                 
|SHAREHOLDERS EQUITY:                                                                                                                                                                                                       |  |                  |             |   |              |   |             |  
|Convertible preferred stock, 6%, Series E, $0.04 par value, 10,000 shares authorized, 6,000 shares issued and outstanding at December 31,
2007 and June 30, 2007, liquidation preference of $30,000,000 at $5,000 per share |  |                  | 240         |   |              |   | 240         |  
|Common stock, $0.04 par value, 50,000,000 shares authorized, 18,615,278 shares issued and 16,040,278 outstanding at December 31, 2007,
18,539,807 shares issued and 15,964,807 outstanding at June 30, 2007                 |  |                  | 744,610     |   |              |   | 741,591     |  
|Additional paid-in capital                                                                                                                                                                                                  |  |                  | 77,517,678  |   |              |   | 75,849,506  |  
|Accumulated other comprehensive income (loss)                                                                                                                                                                               |  |                  | 724,086     |   |              |   | 715,659     |  
|Treasury stock at cost (2,575,000 shares)                                                                                                                                                                                   |  |                  | (6,180,000  | ) |              |   | (6,180,000  | )
|Retained earnings                                                                                                                                                                                                           |  |                  | 136,671,985 |   |              |   | 19,676,774  |  
|                                                                                                                                                                                                                            |  |                  |             |   |              |   |             |  
|Total shareholders equity                                                                                                                                                                                                  |  |                  | 209,478,599 |   |              |   | 90,803,770  |  
|                                                                                                                                                                                                                            |  |                  |             |   |              |   |             |  
|TOTAL LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                                                                                  |  | $                | 345,908,349 |   |              | $ | 153,935,509 |  
|                                                                                                                                                                                                                            |  |                  |             |   |              |   |             |  

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



4



---

##### Table of Contents

CONTANGO OIL & GAS COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)



|                                                       |  |                                |             |   |                              |   |            |      |  |   |             |   |  |   |            |  
|------------------------------------------------------ |  | ------------------------------ | ----------- | - | ---------------------------- | - | ---------- | ---- |  | - | ----------- | - |  | - | ---------- | -
|                                                       |  | Three Months EndedDecember 31, |             |   | Six Months EndedDecember 31, |  
|                                                       |  | 2007                           |             |   | 2006                         |   |            | 2007 |  |   | 2006        |  
|REVENUES:                                              |  |                                |             |   |                              |   |            |      |  |   |             |   |  |   |            |  
|Natural gas, oil and liquids sales                     |  | $                              | 21,246,553  |   |                              | $ | 850,407    |      |  | $ | 35,374,567  |   |  | $ | 2,042,713  |  
|                                                       |  |                                |             |   |                              |   |            |      |  |   |             |   |  |   |            |  
|Total revenues                                         |  |                                | 21,246,553  |   |                              |   | 850,407    |      |  |   | 35,374,567  |   |  |   | 2,042,713  |  
|                                                       |  |                                |             |   |                              |   |            |      |  |   |             |   |  |   |            |  
|EXPENSES:                                              |  |                                |             |   |                              |   |            |      |  |   |             |   |  |   |            |  
|Operating expenses                                     |  |                                | 959,232     |   |                              |   | 144,702    |      |  |   | 2,633,877   |   |  |   | 277,651    |  
|Exploration expenses                                   |  |                                | 451,440     |   |                              |   | 496,123    |      |  |   | 862,829     |   |  |   | 897,470    |  
|Depreciation, depletion and amortization               |  |                                | 1,842,252   |   |                              |   | 292,192    |      |  |   | 4,711,779   |   |  |   | 504,383    |  
|Impairment of natural gas and oil properties           |  |                                |            |   |                              |   | 192,109    |      |  |   |            |   |  |   | 192,109    |  
|General and administrative expenses                    |  |                                | 1,755,181   |   |                              |   | 1,425,599  |      |  |   | 3,097,642   |   |  |   | 2,528,941  |  
|                                                       |  |                                |             |   |                              |   |            |      |  |   |             |   |  |   |            |  
|Total expenses                                         |  |                                | 5,008,105   |   |                              |   | 2,550,725  |      |  |   | 11,306,127  |   |  |   | 4,400,554  |  
|                                                       |  |                                |             |   |                              |   |            |      |  |   |             |   |  |   |            |  
|NET INCOME (LOSS) BEFORE OTHER INCOME AND INCOME TAXES |  |                                | 16,238,448  |   |                              |   | (1,700,318 | )    |  |   | 24,068,440  |   |  |   | (2,357,841 | )
|                                                       |  |                                |             |  
|OTHER INCOME (EXPENSE):                                |  |                                |             |   |                              |   |            |      |  |   |             |   |  |   |            |  
|Interest expense (net of interest capitalized)         |  |                                | (1,329,499  | ) |                              |   | (390,434   | )    |  |   | (2,159,359  | ) |  |   | (557,905   | )
|Interest income                                        |  |                                | 484,195     |   |                              |   | 155,483    |      |  |   | 848,509     |   |  |   | 407,142    |  
|Gain (loss) on sale of asset and other                 |  |                                | 156,480,624 |   |                              |   | (1,401,076 | )    |  |   | 158,603,284 |   |  |   | (1,316,685 | )
|                                                       |  |                                |             |   |                              |   |            |      |  |   |             |   |  |   |            |  
|NET INCOME (LOSS) BEFORE INCOME TAXES                  |  |                                | 171,873,768 |   |                              |   | (3,336,345 | )    |  |   | 181,360,874 |   |  |   | (3,825,289 | )
|Benefit (provision) for income taxes                   |  |                                | (60,150,027 | ) |                              |   | 1,019,484  |      |  |   | (63,465,663 | ) |  |   | 1,252,572  |  
|                                                       |  |                                |             |   |                              |   |            |      |  |   |             |   |  |   |            |  
|NET INCOME (LOSS)                                      |  |                                | 111,723,741 |   |                              |   | (2,316,861 | )    |  |   | 117,895,211 |   |  |   | (2,572,717 | )
|Preferred stock dividends                              |  |                                | 450,000     |   |                              |   | 142,500    |      |  |   | 900,000     |   |  |   | 292,500    |  
|                                                       |  |                                |             |   |                              |   |            |      |  |   |             |   |  |   |            |  
|NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCK         |  | $                              | 111,273,741 |   |                              | $ | (2,459,361 | )    |  | $ | 116,995,211 |   |  | $ | (2,865,217 | )
|                                                       |  |                                |             |   |                              |   |            |      |  |   |             |   |  |   |            |  
|NET INCOME (LOSS) PER SHARE:                           |  |                                |             |   |                              |   |            |      |  |   |             |   |  |   |            |  
|Basic                                                  |  | $                              | 6.94        |   |                              | $ | (0.16      | )    |  | $ | 7.31        |   |  | $ | (0.19      | )
|Diluted                                                |  | $                              | 6.47        |   |                              | $ | (0.16      | )    |  | $ | 6.84        |   |  | $ | (0.19      | )
|WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:            |  |                                |             |   |                              |   |            |      |  |   |             |   |  |   |            |  
|Basic                                                  |  |                                | 16,023,002  |   |                              |   | 15,031,697 |      |  |   | 16,007,091  |   |  |   | 15,018,305 |  
|                                                       |  |                                |             |   |                              |   |            |      |  |   |             |   |  |   |            |  
|Diluted                                                |  |                                | 17,277,392  |   |                              |   | 15,031,697 |      |  |   | 17,245,483  |   |  |   | 15,018,305 |  
|                                                       |  |                                |             |   |                              |   |            |      |  |   |             |   |  |   |            |  

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



5



---

##### Table of Contents

CONTANGO OIL & GAS COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)



|                                                                                         |  |                              |              |   |      |   |             |  
|---------------------------------------------------------------------------------------- |  | ---------------------------- | ------------ | - | ---- | - | ----------- | -
|                                                                                         |  | Six Months EndedDecember 31, |             
|                                                                                         |  | 2007                         |              |   | 2006 |  
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                    |  |                              |              |   |      |   |             |  
|Net income (loss)                                                                        |  | $                            | 117,895,211  |   |      | $ | (2,572,717  | )
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |                              |              |   |      |   |             |  
|Depreciation, depletion and amortization                                                 |  |                              | 4,711,779    |   |      |   | 504,383     |  
|Impairment of natural gas and oil properties                                             |  |                              |             |   |      |   | 192,109     |  
|Exploration expenditures                                                                 |  |                              | 361,838      |   |      |   | 586,583     |  
|Deferred income taxes                                                                    |  |                              | 60,737,850   |   |      |   | (1,284,430  | )
|Tax benefit from exercise/cancellation of stock options                                  |  |                              | (225,719     | ) |      |   | (31,857     | )
|Stock-based compensation                                                                 |  |                              | 864,712      |   |      |   | 448,423     |  
|Loss (gain) on sale of assets and other                                                  |  |                              | (156,487,766 | ) |      |   | 1,414,049   |  
|Changes in operating assets and liabilities:                                             |  |                              |              |   |      |   |             |  
|Increase in accounts receivable and other                                                |  |                              | 1,541,388    |   |      |   | (200,548    | )
|Increase in notes receivable                                                             |  |                              | (250,000     | ) |      |   | (525,000    | )
|Increase in prepaid insurance                                                            |  |                              | (219,279     | ) |      |   | (133,244    | )
|Increase in interest receivable                                                          |  |                              | (400,453     | ) |      |   | (34,225     | )
|Increase in inventory                                                                    |  |                              |             |   |      |   | (139,972    | )
|Decrease in accounts payable and advances from joint owners                              |  |                              | 8,363,805    |   |      |   | (3,463,714  | )
|Decrease in other accrued liabilities                                                    |  |                              | 1,305,645    |   |      |   | (183,658    | )
|Increase in income taxes payable                                                         |  |                              | 5,259,376    |   |      |   | 31,857      |  
|Other                                                                                    |  |                              | (22,348      | ) |      |   | (97,365     | )
|                                                                                         |  |                              |              |   |      |   |             |  
|Net cash provided by (used in) operating activities                                      |  |                              | 43,436,039   |   |      |   | (5,489,326  | )
|                                                                                         |  |                              |              |   |      |   |             |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                    |  |                              |              |   |      |   |             |  
|Natural gas and oil exploration and development expenditures                             |  |                              | (37,809,764  | ) |      |   | (31,910,638 | )
|Increase in restricted cash                                                              |  |                              | (199,183,422 | ) |      |   |            |  
|Increase in net investment in affiliates                                                 |  |                              | (21,372,343  | ) |      |   | (931,454    | )
|Sale of short-term investments                                                           |  |                              | 2,200,576    |   |      |   | 18,372,030  |  
|Additions to furniture and equipment                                                     |  |                              | (49,790      | ) |      |   | (23,345     | )
|Sale of assets                                                                           |  |                              | 196,181,000  |   |      |   | 7,000,000   |  
|Investment in Contango Venture Capital Corporation                                       |  |                              | (1,166,624   | ) |      |   | (600,000    | )
|                                                                                         |  |                              |              |   |      |   |             |  
|Net cash used in investing activities                                                    |  |                              | (61,200,367  | ) |      |   | (8,093,407  | )
|                                                                                         |  |                              |              |   |      |   |             |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                    |  |                              |              |   |      |   |             |  
|Borrowings under credit facility                                                         |  |                              | 5,000,000    |   |      |   | 10,000,000  |  
|Borrowings by affiliates                                                                 |  |                              | 8,967,095    |   |      |   | 2,135,023   |  
|Preferred stock dividends                                                                |  |                              | (900,000     | ) |      |   | (292,500    | )
|Repurchase/cancellation of stock options and warrants                                    |  |                              |             |   |      |   | (181,540    | )
|Tax benefit from exercise/cancellation of stock options                                  |  |                              | 225,719      |   |      |   | 31,856      |  
|Proceeds from exercised options, warrants and others                                     |  |                              | 580,760      |   |      |   | 50,330      |  
|                                                                                         |  |                              |              |   |      |   |             |  
|Net cash provided by financing activities                                                |  |                              | 13,873,574   |   |      |   | 11,743,169  |  
|NET DECREASE IN CASH AND CASH EQUIVALENTS                                                |  |                              | (3,890,754   | ) |      |   | (1,839,564  | )
|CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                           |  |                              | 6,177,618    |   |      |   | 10,274,950  |  
|                                                                                         |  |                              |              |   |      |   |             |  
|CASH AND CASH EQUIVALENTS, END OF PERIOD                                                 |  | $                            | 2,286,864    |   |      | $ | 8,435,386   |  
|                                                                                         |  |                              |              |   |      |   |             |  
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:                                        |  |                              |              |   |      |   |             |  
|Cash paid for taxes                                                                      |  | $                            |             |   |      | $ |            |  
|                                                                                         |  |                              |              |   |      |   |             |  
|Cash paid for interest                                                                   |  | $                            | 2,413,364    |   |      | $ | 710,395     |  
|                                                                                         |  |                              |              |   |      |   |             |  

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



6



---

##### Table of Contents

CONTANGO OIL & GAS COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF SHAREHOLDERS EQUITY

(Unaudited)



|                                                             |  |                                            |  |              |     |                |            |                                     |   |         |               |   |            |                  |   |          |                          |  |   |                     |   |  |   |             |   |  |   |             |   |  |   |             |  
|------------------------------------------------------------ |  | ------------------------------------------ |  | ------------ | --- | -------------- | ---------- | ----------------------------------- | - | ------- | ------------- | - | ---------- | ---------------- | - | -------- | ------------------------ |  | - | ------------------- | - |  | - | ----------- | - |  | - | ----------- | - |  | - | ----------- | -
|                                                             |  | For the Six Months Ended December 31, 2007 |  |              |     |               
|                                                             |  | Preferred Stock                            |  | Common Stock |     | Paid-inCapital |            | AccumulatedOtherComprehensiveIncome |   |         | TreasuryStock |   |            | RetainedEarnings |   |          | TotalShareholdersEquity |  |   | ComprehensiveIncome |  
|                                                             |  | Shares                                     |  | Amount       |     | Shares         |            | Amount                              |   |         |               |   |            |                 
|Balance at June 30, 2007                                     |  | 6,000                                      |  | $            | 240 |                | 15,964,807 |                                     | $ | 741,591 |               | $ | 75,849,506 |                  | $ | 715,659  |                          |  | $ | (6,180,000          | ) |  | $ | 19,676,774  |   |  | $ | 90,803,770  |   |  |   |             |  
|Exercise of stock options                                    |  |                                           |  |              |    |                | 56,000     |                                     |   | 2,240   |               |   | 391,410    |                  |   |         |                          |  |   |                    |   |  |   |            |   |  |   | 393,650     |   |  |   |             |  
|Tax benefit of exercising stock options                      |  |                                           |  |              |    |                |           |                                     |   |        |               |   | 60,848     |                  |   |         |                          |  |   |                    |   |  |   |            |   |  |   | 60,848      |   |  |   |             |  
|Issuance of restricted common stock                          |  |                                           |  |              |    |                | 331        |                                     |   | 13      |               |   | 90,357     |                  |   |         |                          |  |   |                    |   |  |   |            |   |  |   | 90,370      |   |  |   |             |  
|Net income                                                   |  |                                           |  |              |    |                |           |                                     |   |        |               |   |           |                  |   |         |                          |  |   |                    |   |  |   | 6,171,470   |   |  |   | 6,171,470   |   |  |   | 6,171,470   |  
|Preferred stock dividends                                    |  |                                           |  |              |    |                |           |                                     |   |        |               |   |           |                  |   |         |                          |  |   |                    |   |  |   | (450,000    | ) |  |   | (450,000    | ) |  |   |             |  
|Expense of stock options                                     |  |                                           |  |              |    |                |           |                                     |   |        |               |   | 306,138    |                  |   |         |                          |  |   |                    |   |  |   |            |   |  |   | 306,138     |   |  |   |             |  
|Unrealized loss on available for sale securities, net of tax |  |                                           |  |              |    |                |           |                                     |   |        |               |   |           |                  |   | (754,383 | )                        |  |   |                    |   |  |   |            |   |  |   | (754,383    | ) |  |   | (754,383    | )
|                                                             |  |                                            |  |              |     |                |            |                                     |   |         |               |   |            |                  |   |          |                          |  |   |                     |   |  |   |             |   |  |   |             |   |  |   |             |  
|Comprehensive income                                         |  |                                           |  |              |    |                |           |                                     |   |        |               |   |           |                  |   |         |                          |  |   |                    |   |  |   |            |   |  |   |            |   |  | $ | 5,417,087   |  
|                                                             |  |                                            |  |              |     |                |            |                                     |   |         |               |   |            |                  |   |          |                          |  |   |                     |   |  |   |             |   |  |   |             |   |  |   |             |  
|Balance at September 30, 2007                                |  | 6,000                                      |  | $            | 240 |                | 16,021,138 |                                     | $ | 743,844 |               | $ | 76,698,259 |                  | $ | (38,724  | )                        |  | $ | (6,180,000          | ) |  | $ | 25,398,244  |   |  | $ | 96,621,863  |   |  |   |             |  
|                                                             |  |                                            |  |              |     |                |            |                                     |   |         |               |   |            |                  |   |          |                          |  |   |                     |   |  |   |             |   |  |   |             |   |  |   |             |  
|Exercise of stock options                                    |  |                                           |  |              |    |                | 15,000     |                                     |   | 600     |               |   | 186,510    |                  |   |         |                          |  |   |                    |   |  |   |            |   |  |   | 187,110     |   |  |   |             |  
|Tax benefit of exercising stock options                      |  |                                           |  |              |    |                |           |                                     |   |        |               |   | 164,871    |                  |   |         |                          |  |   |                    |   |  |   |            |   |  |   | 164,871     |   |  |   |             |  
|Issuance of restricted common stock                          |  |                                           |  |              |    |                | 4,140      |                                     |   | 166     |               |   | 161,900    |                  |   |         |                          |  |   |                    |   |  |   |            |   |  |   | 162,066     |   |  |   |             |  
|Net income                                                   |  |                                           |  |              |    |                |           |                                     |   |        |               |   |           |                  |   |         |                          |  |   |                    |   |  |   | 111,723,741 |   |  |   | 111,723,741 |   |  |   | 111,723,741 |  
|Preferred stock dividends                                    |  |                                           |  |              |    |                |           |                                     |   |        |               |   |           |                  |   |         |                          |  |   |                    |   |  |   | (450,000    | ) |  |   | (450,000    | ) |  |   |             |  
|Expense of stock options                                     |  |                                           |  |              |    |                |           |                                     |   |        |               |   | 306,138    |                  |   |         |                          |  |   |                    |   |  |   |            |   |  |   | 306,138     |   |  |   |             |  
|Unrealized gain on available for sale securities, net of tax |  |                                           |  |              |    |                |           |                                     |   |        |               |   |           |                  |   | 762,810  |                          |  |   |                    |   |  |   |            |   |  |   | 762,810     |   |  |   | 762,810     |  
|                                                             |  |                                            |  |              |     |                |            |                                     |   |         |               |   |            |                  |   |          |                          |  |   |                     |   |  |   |             |   |  |   |             |   |  |   |             |  
|Comprehensive income                                         |  |                                           |  |              |    |                |           |                                     |   |        |               |   |           |                  |   |         |                          |  |   |                    |   |  |   |            |   |  |   |            |   |  | $ | 117,903,638 |  
|                                                             |  |                                            |  |              |     |                |            |                                     |   |         |               |   |            |                  |   |          |                          |  |   |                     |   |  |   |             |   |  |   |             |   |  |   |             |  
|Balance at December 31, 2007                                 |  | 6,000                                      |  | $            | 240 |                | 16,040,278 |                                     | $ | 744,610 |               | $ | 77,517,678 |                  | $ | 724,086  |                          |  | $ | (6,180,000          | ) |  | $ | 136,671,985 |   |  | $ | 209,478,599 |   |  |   |             |  
|                                                             |  |                                            |  |              |     |                |            |                                     |   |         |               |   |            |                  |   |          |                          |  |   |                     |   |  |   |             |   |  |   |             |   |  |   |             |  

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



7



---

##### Table of Contents

CONTANGO OIL & GAS COMPANY AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Unaudited)

1. Basis of Presentation

The
accompanying unaudited consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America for interim financial information, pursuant to the rules and regulations of the
Securities and Exchange Commission, including instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of
America for complete annual financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. All such adjustments are of a normal recurring nature. The financial statements should
be read in conjunction with the audited financial statements and notes included in the Companys Form 10-K for the fiscal year ended June 30, 2007. The results of operations for the three and six months ended December 31, 2007 are not
necessarily indicative of the results that may be expected for the fiscal year ending June 30, 2008.

2. Summary of Significant Accounting Policies

The application of generally accepted accounting principles involves certain assumptions, judgments, choices and estimates that affect
reported amounts of assets, liabilities, revenues and expenses. Thus, the application of these principles can result in varying results from company to company. Contangos significant accounting policies are described below.

Successful Efforts Method of Accounting. The Company follows the successful efforts method of accounting for its natural gas and oil activities.
Under the successful efforts method, lease acquisition costs and all development costs are capitalized. Unproved properties are reviewed quarterly to determine if there has been impairment of the carrying value, and any such impairment is charged to
expense in the period. Exploratory drilling costs are capitalized until the results are determined. If proved reserves are not discovered, the exploratory drilling costs are expensed. Other exploratory costs, such as seismic costs and other
geological and geophysical expenses, are expensed as incurred. The provision for depreciation, depletion and amortization is based on the capitalized costs as determined above. Depreciation, depletion and amortization is on a cost center by cost
center basis using the unit of production method, with lease acquisition costs amortized over total proved reserves and other costs amortized over proved developed reserves.

When circumstances indicate that proved properties may be impaired, the Company compares expected undiscounted future net cash flows on a cost center
basis to the unamortized capitalized cost of the asset. If the future undiscounted net cash flows, based on the Companys estimate of future natural gas and oil prices and operating costs and anticipated production from proved reserves, are
lower than the unamortized capitalized cost, then the capitalized cost is reduced to fair market value.

An integral and on-going part of
our business strategy is to sell our proved reserves from time to time in order to generate additional capital to reinvest in our onshore and offshore exploration programs. Thus, it is our intent to remain an independent natural gas and oil company
engaged in the exploration, production, and acquisition of natural gas and oil.

Cash Equivalents. Cash equivalents are considered
to be highly liquid investment grade debt investments having an original maturity of 90 days or less. As of December 31, 2007, the Company had approximately $2.3 million in cash and cash equivalents.

Restricted Cash.The Company classifies cash balances as restricted cash when cash is restricted as to withdrawal or usage. As of
December 31, 2007, the Company had approximately $199.2 million classified as



8



---

##### Table of Contents

CONTANGO OIL & GAS COMPANY AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (continued)



restricted cash, pertaining to funds deposited in escrow to use in a like-kind exchange under Section 1031 of the U.S. federal tax code. The Company
intends to use these funds to acquire noncurrent assets. Accordingly, the restricted cash is classified as long term on the balance sheet.

Investment in Freeport LNG Project.The Companys 10% limited partnership interest in Freeport LNG Development, L.P. (Freeport LNG) was sold after the balance sheet date but before the issuance of these consolidated
financial statements. Accordingly, since funds have been received, this otherwise noncurrent asset is classified as current on the balance sheet.

Principles of Consolidation. The Companys consolidated financial statements include the accounts of Contango Oil & Gas Company and its subsidiaries and affiliates, after elimination of all intercompany balances and
transactions. Wholly-owned subsidiaries are fully consolidated. Exploration and development subsidiaries not wholly owned, such as 42.7% owned Republic Exploration LLC (REX), 50% owned Magnolia Offshore Exploration LLC (MOE),
and 76.0% owned Contango Offshore Exploration LLC (COE) are not controlled by the Company and are proportionately consolidated.

Upon the formation of REX and MOE, Contango was the only owner that contributed cash, and under the terms of the respective limited liability company agreements, was entitled to all of the ventures assets and liabilities until the
ventures expended all of the Companys initial cash contribution. The Company therefore consolidated 100% of the ventures net assets and results of operations. During the quarter ended December 31, 2002, both REX and MOE completed
exploration activities to fully expend the Companys initial cash contribution, thereby enabling each owner to share in the net assets of the venture based on their stated ownership percentages. Commencing with the quarter ended
December 31, 2002, the Company began consolidating 33.3% and 50.0% of the net assets and results of operations of REX and MOE, respectively. The reduction of our ownership in the net assets of REX and MOE resulted in a non-cash exploration
expense of approximately $4.2 million and $0.2 million, respectively. The other owners of REX contributed seismic data and related geological and geophysical services, while the other owner of MOE contributed geological and geophysical services in
exchange for its ownership interest.

Upon the formation of COE, Contango was the only owner that contributed cash, but by agreement, the
owners in COE immediately shared in the net assets of COE, including the Companys initial cash contribution, based on their stated ownership percentages. The Company therefore consolidated 66.6% of the ventures net assets and results of
operations. The other owner of COE contributed geological and geophysical services in exchange for its ownership interest.

On
September 2, 2005, the Company purchased an additional 9.4% ownership interest in each of REX and COE. Both interests were purchased from an existing owner, which prior to the sale, owned 33.3% of each of the two subsidiaries. As a result of
these two purchases, the Companys equity ownership interest in REX has increased from 33.3% to 42.7% and in COE from 66.6% to 76.0%. On September 2, 2005, an independent third party also purchased a 9.4% interest in each of REX and COE
and the selling owners ownership interest thus decreased from 33.3% to 14.6% in each such entity.

Contangos 10% limited
partnership interest in Freeport LNG is accounted for at cost. As a 10% limited partner, the Company has no ability to direct or control the operations or management of the general partner.

Contangos 32% ownership in Contango Capital Partnership Management, LLC (CCPM), Contangos 25% limited partnership interest in
Contango Capital Partners, L.P. (CCPLP) and Contangos 33% ownership of Moblize Inc. (Moblize) are accounted for using the equity method. Under the equity method, only Contangos investment in and amounts due to and
from the equity investee are included in the consolidated balance sheet. CCPLP formed the Contango Capital Partners Fund, LP (the Fund) in January 2005. The Fund owns equity interests in Jadoo Power Systems (Jadoo). The Fund
accounts for its investment in Jadoo at fair value in accordance with the AICPA Audit and Accounting Guide, Investment Companies.



9



---

##### Table of Contents

CONTANGO OIL & GAS COMPANY AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (continued)



Contangos investment in Gridpoint, Inc. (Gridpoint) is accounted for using the cost
method. Under the cost method, Contango records an investment in the stock of an investee at cost, and recognizes dividends received as income. Dividends received in excess of earnings subsequent to the date of investment are considered a return of
investment and are recorded as reductions of cost of the investment.

Contangos investments in Trulite, Inc. (Trulite)
and Protonex Technology Corporation (Protonex) are accounted for in accordance with Statement of Financial Accounting Standard (SFAS) No. 115 (SFAS 115), Accounting for Certain Investments in Debt and
Equity Securities. SFAS 115 applies to preferred stock and common stock, if ownership is less than 20%, or if ownership exceeds 20% but effective control (significant influence) is lacking. It is not applicable to investments under the equity
method. Due to the nature and objective of our investment in Trulite and Protonex, these securities are classified as available-for-sale securities under SFAS 115. Any unrealized gains or losses while marking these securities to market are reflected
as a component of other comprehensive income at December 31, 2007.

Recent Accounting Pronouncements.In February 2007, the
Financial Accounting Standards Board (FASB) issued SFAS No. 159 (SFAS 159), The Fair Value Option for Financial Assets and Financial LiabilitiesIncluding an Amendment of FASB Statement No. 115.
This pronouncement permits entities to use the fair value method to measure certain financial assets and liabilities by electing an irrevocable option to use the fair value method at specified election dates. After election of the option, subsequent
changes in fair value would result in the recognition of unrealized gains or losses as period costs during the period the change occurred. SFAS 159 becomes effective as of the beginning of the first fiscal year that begins after November 15,
2007, with early adoption permitted. However, entities may not retroactively apply the provisions of SFAS 159 to fiscal years preceding the date of adoption. We are currently evaluating the impact that SFAS 159 may have on our financial position,
results of operations and cash flows.

In September 2006, the FASB issued SFAS No. 157 (SFAS 157), Fair Value
Measurements. SFAS 157 defines fair value, establishes a framework for measuring fair value under Generally Accepted Accounting Principles and requires enhanced disclosures about fair value measurements. It does not require any new fair value
measurements. SFAS 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007 and interim periods within those fiscal years. We are currently evaluating the impact that SFAS 157 may have on our financial
position, results of operations and cash flows.

Stock-Based Compensation. Effective July 1, 2001, the Company adopted the fair
value based method prescribed in SFAS No. 123, Accounting for Stock Based Compensation. Under the fair value based method, compensation cost is measured at the grant date based on the fair value of the award and is recognized over
the award vesting period. The fair value of each award is estimated as of the date of grant using the Black-Scholes option-pricing model. Effective July 1, 2005, the Company adopted SFAS No. 123 (revised 2004) (SFAS 123(R)),
Share-Based Payment. Prior to the adoption of SFAS 123(R), the Company presented all benefits from the exercise of share-based compensation as operating cash flows in the statement of cash flows. SFAS 123(R) requires the benefits of tax
deductions in excess of the compensation cost recognized for the options (excess tax benefit) to be classified as financing cash flows. No options were granted for the six months ended December 31, 2007. The fair value of each option is
estimated as of the date of grant using the Black-Scholes option-pricing model with the following weighted-average assumptions used for grants issued during the six months ended December 31, 2006: (i) risk-free interest rate of 4.56 percent;
(ii) expected life of five years; (iii) expected volatility of 40 percent and (iv) expected dividend yield of zero percent.

Under the Companys 1999 Stock Incentive Plan, as amended (the 1999 Plan), the Companys Board of Directors may also grant restricted stock awards to officers or other employees of the Company. Restricted stock awards
made under the 1999 Plan are subject to such restrictions, terms and conditions, including forfeitures, if any,



10



---

##### Table of Contents

CONTANGO OIL & GAS COMPANY AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (continued)



as may be determined by the Board. Restricted stock awards generally vest over a period of three years. Grants of service-based restricted stock awards
are valued at our common stock price at the date of grant. For the six months ended December 31, 2007, the Company granted 331 shares of restricted stock to a new member of the Board and 4,140 shares of restricted stock to its Board of
Directors as part of its annual compensation. The shares vest over a period of one year. During the six months ended December 31, 2006, the Company granted 16,750 shares of restricted stock to its employees, and granted 8,416 shares of
restricted stock to its Board of Directors as part of its annual compensation. For the six months ended December 31, 2007 and 2006, the Company recorded stock-based compensation charges of $864,712 and $448,423 to general and administrative
expense, respectively, for restricted stock and option awards granted.

3. Natural Gas and Oil Exploration and Production Risk

The Companys future financial condition and results of operations will depend upon prices received for its natural gas and oil production and the
cost of finding, acquiring, developing and producing reserves. Substantially all of its production is sold under various terms and arrangements at prevailing market prices. Prices for natural gas and oil are subject to fluctuations in response to
changes in supply, market uncertainty and a variety of other factors beyond the Companys control.

Other factors that have a direct
bearing on the Companys financial condition are uncertainties inherent in estimating natural gas and oil reserves and future hydrocarbon production and cash flows, particularly with respect to wells that have not been fully tested and with
wells having limited production histories; the timing and costs of our future drilling; development and abandonment activities; access to additional capital; changes in the price of natural gas and oil; availability and cost of services and
equipment; and the presence of competitors with greater financial resources and capacity. The preparation of our financial statements in conformity with generally accepted accounting principles requires us to make estimates and assumptions that
affect our reported results of operations, the amount of reported assets, liabilities and contingencies, and proved natural gas and oil reserves. We use the successful efforts method of accounting for our natural gas and oil activities.

4. Customer Concentration Credit Risk

The
majority of the Companys revenues for the six months ended December 31, 2007 resulted from natural gas and oil sales to a single customer, Cokinos Energy Corporation. The receivables associated with these revenues are secured with letters
of credit. We believe the loss of this purchaser would not have a material effect on our financial position or results of operations since there are numerous potential purchasers of our production.



11



---

##### Table of Contents

CONTANGO OIL & GAS COMPANY AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (continued)



5. Net Income (Loss) per Common Share

A reconciliation of the components of basic and diluted net income (loss) per share of common stock is presented in the tables below.



|                                                                                                                                            |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------- | ----------- | ----------------------------------- | ---------- | -------- | - | ---- |  | - | --------------------- | - |  | ---------- | - |  | - | ----- | -
|                                                                                                                                            |  | Three Months EndedDecember 31, 2007 |             | Three Months EndedDecember 31, 2006 |           
|                                                                                                                                            |  | Income                              |             | WeightedAverageShares               |            | PerShare |   | Loss |  |   | WeightedAverageShares |   |  | PerShare   |  
|Net income (loss) attributable to common stock                                                                                              |  | $                                   | 111,273,741 |                                     | 16,023,002 |          | $ | 6.94 |  | $ | (2,459,361            | ) |  | 15,031,697 |   |  | $ | (0.16 | )
|                                                                                                                                            |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Basic Earnings per Share:                                                                                                                   |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Net income (loss) attributable to common stock                                                                                              |  | $                                   | 111,273,741 |                                     | 16,023,002 |          | $ | 6.94 |  | $ | (2,459,361            | ) |  | 15,031,697 |   |  | $ | (0.16 | )
|                                                                                                                                            |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Effect of Potential Dilutive Securities:                                                                                                    |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Stock options                                                                                                                               |  |                                     |            |                                     | 464,922    |          |   |      |  |   |                      |   |  | (a         | ) |  |   |       |  
|Series D preferred stock                                                                                                                    |  |                                     |            |                                     |           |          |   |      |  |   | (a                    | ) |  | (a         | ) |  |   |       |  
|Series E preferred stock                                                                                                                    |  |                                     | 450,000     |                                     | 789,468    |          | $ | 0.57 |  |   |                       |   |  |            |   |  |   |       |  
|                                                                                                                                            |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Net income (loss), including preferred dividends                                                                                            |  | $                                   | 111,723,741 |                                     | 17,277,392 |          | $ | 6.47 |  | $ | (2,459,361            | ) |  | 15,031,697 |   |  | $ | (0.16 | )
|                                                                                                                                            |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Diluted Earnings per Share:                                                                                                                 |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Net income (loss), including preferred dividends                                                                                            |  | $                                   | 111,723,741 |                                     | 17,277,392 |          | $ | 6.47 |  | $ | (2,459,361            | ) |  | 15,031,697 |   |  | $ | (0.16 | )
|                                                                                                                                            |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Anti-dilutive Securities:                                                                                                                   |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Shares assumed not issued from options to purchase common shares as income from continuing operations was in a loss position for the period |  | $                                   |            |                                     |           |          |   |      |  | $ |                      |   |  | 520,175    |   |  | $ |      |  
|Series D preferred stock                                                                                                                    |  | $                                   |            |                                     |           |          |   |      |  | $ | 142,500               |   |  | 791,664    |   |  | $ | 0.18  |  
|Series E preferred stock                                                                                                                    |  | $                                   |            |                                     |           |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|(a)    Anti-dilutive.                                                                                                                       |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|                                                                                                                                            |  |                                    
|                                                                                                                                            |  | Six Months EndedDecember 31, 2007   |             | Six Months EndedDecember 31, 2006   |           
|                                                                                                                                            |  | Income                              |             | WeightedAverageShares               |            | PerShare |   | Loss |  |   | WeightedAverageShares |   |  | PerShare   |  
|Net income (loss), including preferred dividends                                                                                            |  | $                                   | 116,995,211 |                                     | 16,007,091 |          | $ | 7.31 |  | $ | (2,865,217            | ) |  | 15,018,305 |   |  | $ | (0.19 | )
|                                                                                                                                            |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Basic Earnings per Share:                                                                                                                   |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Net income (loss) attributable to common stock                                                                                              |  | $                                   | 116,995,211 |                                     | 16,007,091 |          | $ | 7.31 |  | $ | (2,865,217            | ) |  | 15,018,305 |   |  | $ | (0.19 | )
|                                                                                                                                            |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Effect of Potential Dilutive Securities:                                                                                                    |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Stock options                                                                                                                               |  |                                     |            |                                     | 448,924    |          |   |      |  |   |                      |   |  | (a         | ) |  |   |       |  
|Series D preferred stock                                                                                                                    |  |                                     |            |                                     |           |          |   |      |  |   | (a                    | ) |  | (a         | ) |  |   |       |  
|Series E preferred stock                                                                                                                    |  |                                     | 900,000     |                                     | 789,468    |          | $ | 1.14 |  |   |                       |   |  |            |   |  |   |       |  
|                                                                                                                                            |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Net income (loss), including preferred dividends                                                                                            |  | $                                   | 117,895,211 |                                     | 17,245,483 |          | $ | 6.84 |  | $ | (2,865,217            | ) |  | 15,018,305 |   |  | $ | (0.19 | )
|                                                                                                                                            |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Diluted Earnings per Share:                                                                                                                 |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Net income (loss) attributable to common stock                                                                                              |  | $                                   | 117,895,211 |                                     | 17,245,483 |          | $ | 6.84 |  | $ | (2,865,217            | ) |  | 15,018,305 |   |  | $ | (0.19 | )
|                                                                                                                                            |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Anti-dilutive Securities:                                                                                                                   |  |                                     |             |                                     |            |          |   |      |  |   |                       |   |  |            |   |  |   |       |  
|Shares assumed not issued from options to purchase common shares as income from continuing operations was in a loss position for the period |  | $                                   |            |                                     |           |          |   |      |  | $ |                      |   |  | 452,827    |   |  | $ |      |  
|Series D preferred stock                                                                                                                    |  | $                                   |            |                                     |           |          |   |      |  | $ | 292,500               |   |  | 791,664    |   |  | $ | 0.37  |  
|Series E preferred stock                                                                                                                    |  | $                                   |            |                                     |           |          |   |      |  |   |                       |   |  |            |   |  |   |       |  



12



---

##### Table of Contents

CONTANGO OIL & GAS COMPANY AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (continued)



6. Adoption of FIN 48 and FSP FIN 48-1

We adopted FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109
(FIN 48) as of July 1, 2007. FIN 48 clarifies the accounting for uncertainty in income taxes recognized in a companys financial statements in accordance with SFAS No. 109, Accounting for Income Taxes. FIN 48
prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. We also adopted FASB Staff Position No. FIN 48-1, Definition
of Settlement in FASB Interpretation No. 48 (FSP FIN 48-1) as of July 1, 2007. FSP FIN 48-1 provides that a companys tax position will be considered settled if the taxing authority has completed its examination, the
company does not plan to appeal, and it is remote that the taxing authority would reexamine the tax position in the future. The adoption of FIN 48 and FSP FIN 48-1 had no effect on our financial position or results of operations. The Company did not
derecognize any tax benefits, nor recognize any interest expense or penalties on unrecognized tax benefits as of the date of adoption. The Company currently does not anticipate a significant increase in unrecognized tax benefits during the next 12
months.

The Company files income tax returns in the United States and various state jurisdictions. The Companys tax returns for 2005
and 2006 remain open for examination by the taxing authorities in the respective jurisdictions where those returns were filed.

7. Contango Venture
Capital Corporation

As of December 31, 2007, Contango Venture Capital Corporation (CVCC), our wholly-owned subsidiary,
held a direct investment in Trulite, Gridpoint, Protonex and Moblize.

In November 2007, CVCC converted five outstanding promissory notes
and related interest due from Trulite, totaling approximately $1.4 million, into 2,024,687 shares of Trulite common stock. As of December 31, 2007, after conversion of the five promissory notes and interest, CVCC had invested a total of $2.3
million in Trulite in exchange for 4,025,701 shares of Trulite common stock, which represents an approximate 19% ownership interest. Trulite trades publicly on the over the counter bulletin boards under the stock symbol TRUL.OB.
Accordingly, we mark-to-market our investment in Trulite based on the publicly-traded pricing. At December 31, 2007, our investment in Trulite had a mark-to-market value of approximately $2.7 million based on a closing stock price of $0.66 per
share. Trulite is a startup company with very little trading volume and thus the purchase or sale of relatively small common stock positions may result in disproportionately large increases or decreases in the price of its common stock.

In November 2007, CVCC invested an additional $1.2 million in Gridpoint in exchange for 149,667 shares of Gridpoint preferred stock. As of
December 31, 2007, CVCC had invested approximately $2.2 million in Gridpoint in exchange for 483,000 shares of Gridpoint preferred stock, which represents an approximate 5.5% ownership interest.

As of December 31, 2007, CVCC owned 25% of Contango Capital Partners Fund, L.P. (the Fund). In November 2007, the Fund distributed its
2,400,000 shares of Protonex common stock to each of the Funds partners. As a result of such distribution, CVCC received 831,002 shares of common stock of Protonex, which represents an approximate 2% ownership interest. Protonex trades its
common shares on the AIM market of the London Stock Exchange under the stock symbol PTX.L. Accordingly, we mark-to-market our investment in Protonex based on the publicly-traded pricing. At December 31, 2007, our investment in
Protonex had a mark-to-market value of approximately $1.2 million based on a closing stock price of $1.47 per share. Protonex is a startup company with very little trading volume and thus the purchase or sale of relatively small common stock
positions may result in disproportionately large increases or decreases in the price of its common stock.



13



---

##### Table of Contents

CONTANGO OIL & GAS COMPANY AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (continued)



8. Long-Term Debt

As of December 31, 2007, the Company had a $30.0 million secured term loan agreement with a private investment firm (the Term Loan Agreement). The Term Loan Agreement is secured with substantially all the
assets of the Company, except for the stock of Contango Sundance, Inc. (Sundance), our wholly-owned subsidiary. As of December 31, 2007, the Company had borrowed $5.0 million under the Term Loan Agreement. Borrowings under the Term
Loan Agreement bear interest at 30 day LIBOR plus 5.0%. Accrued interest is due monthly. In December 2007, the Term Loan Agreement maturity date was extended to June 30, 2009, but we may prepay at any time with no prepayment penalty. We pay a
non-use fee in the amount of 1.50% per annum multiplied by such non-funded amount.

As of December 31, 2007, the Company had $20.0
million outstanding under a three-year $20.0 million secured term loan facility with The Royal Bank of Scotland plc (the RBS Facility). The RBS Facility was secured with the stock of Sundance. Sundance owned a 10% limited partnership
interest in Freeport LNG, which owned the Freeport LNG facility. Borrowings under the RBS Facility bore interest, at the Companys option, at either (i) 30 day LIBOR, (ii) 60 day LIBOR, (iii) 90 day LIBOR or (iv) 6 month
LIBOR, all plus 6.5%. Interest was due at the end of the LIBOR period chosen. The principal was due April 27, 2009, but we may have prepaid after April 27, 2008 with no prepayment penalty.

Both the Term Loan Agreement and the RBS Facility require a minimum level of working capital and contain certain negative covenants that, among other
things, restrict or limit our ability to incur indebtedness, sell certain assets, and pay dividends. Failure to maintain required working capital or comply with certain covenants in the Term Loan Agreement and RBS Facility could result in a default
and acceleration of all indebtedness under such credit facilities. As of December 31, 2007, the Company was in compliance with its financial covenants, ratios and other provisions of the Term Loan Agreement and RBS Facility.

9. Related Party Transactions

On October 26,
2006, REX executed a Demand Promissory Note (the REX Demand Note) with a private investment firm which is non-recourse to Contango. Under the terms of the REX Demand Note, REX can borrow up to $50.0 million at a per annum rate of 11.5%
for the first advance, and a per annum rate of LIBOR plus 6.0% for each additional advance. All advances are payable in full on the earlier of October 26, 2008 or upon demand. As of December 31, 2007, REX had borrowed $41.0 million under
the REX Demand Note. The Company is not a party to or guarantor of the REX Demand Note, but as a result of our proportionate consolidation of REX, approximately $17.5 million is reflected as a current liability on our balance sheet as of
December 31, 2007. The REX Demand Note is secured by substantially all the assets of REX. For the six months ended December 31, 2007, the Companys proportionate share of such interest expense was approximately $0.8 million.

On November 25, 2007, the Company entered into a subscription agreement between the Company and Trulite pursuant to which the parties
agreed to convert the aggregate principal balance of five outstanding promissory notes and all accrued but unpaid interest thereon into shares of Trulite common stock. The Company converted $1,255,000 of principal and $101,540 of interest into
2,024,687 shares of Trulite common stock. For the six months ended December 31, 2007, the Company earned approximately $58,000 in interest income from all five Trulite promissory notes.

10. Gain on Sale of Asset and Other

Gain on Sale of
Asset and Other for the six months ended December 31, 2007 totaled approximately $158.6 million. Of this amount, approximately $156.4 million relates to the gain on the sale of our Western core Arkansas Fayetteville Shale properties, and
approximately $2.2 million relates to a payment from a stockholder related to a short swing profit liability.



14



---

##### Table of Contents

CONTANGO OIL & GAS COMPANY AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  (continued)



On December 21, 2007, the Company completed the sale of its Western core Arkansas Fayetteville
Shale properties to Petrohawk Energy Corporation (Petrohawk) for $199.2 million. The sale was effective October 1, 2007. The Company sold approximately 14,200 acres with 6.4 million cubic feet per day of production, net to
Contango. As of December 31, 2007, Contango continued to own approximately 11,200 acres in the Eastern core Arkansas Fayetteville Shale. As a result of this sale, a basket project payout was reached and Contango will have a 56% interest in the
Eastern core Arkansas Fayetteville Shale properties, which were not part of the sale transaction.

In September 2007, one of our
stockholders determined that it had inadvertently engaged in trades which resulted in automatic short swing profit liability to the Company pursuant to Section 16(b) of the Securities Exchange Act of 1934. The stockholder made a payment of
approximately $2.2 million to the Company to settle the short swing profit liability owed as a consequence of these trades.

11. Subsequent Events

On January 2, 2008, the Companys Board of Directors approved the sale of the Companys Eastern core Arkansas Fayetteville
Shale properties. On January 30, 2008, the Company completed the sale of its Eastern core Arkansas Fayetteville Shale properties to XTO Energy, Inc. for approximately $128.0 million, with an effective date of December 1, 2007. The Eastern
core Arkansas Fayetteville Shale properties had a net carrying amount of approximately $16.9 million as of December 31, 2007.

On
January 3, 2008, the Company acquired additional working interests in the Eugene Island 10 (Dutch) and State of Louisiana (Mary Rose) discoveries. The Company purchased an additional 8.33% working interest and 6.67% net
revenue interest in Dutch and an additional average 9.11% working interest and 6.67% net revenue interest in Mary Rose from three different companies for $200 million. The estimated proved reserves purchased were 29 billion cubic feet equivalent.
The effective date of the transaction is January 1, 2008.

On January 3, 2008, in connection with our acquisition of additional
working interests in Dutch and Mary Rose, one of the members of REX repaid approximately $2.0 million of the $41.0 million of debt REX had outstanding under the REX Demand Note. Amounts pre-paid under the REX Demand Note may not be reborrowed.

On January 11, 2008, the Company borrowed an additional $10.0 million under its Term Loan Agreement, and on January 23, 2008,
the Company borrowed an additional $5.0 million under its Term Loan Agreement. As of February 4, 2008, the Company had a total of $20.0 million outstanding under such Agreement. On January 17, 2008, the Company increased the maximum
principal amount under the Term Loan Agreement to $60 million. The proceeds of the loan will be used to continue to fund the Companys offshore Gulf of Mexico exploration and development activities. An arrangement fee of 1% of the increased
capacity, or $300,000, was paid in connection with the amendment to the Term Loan Agreement.

On February 5, 2008, the Company sold
its 10% limited partnership interest in Freeport LNG for $68.0 million. In connection with the sale, the Company used the proceeds to pre-pay the $20 million outstanding under its RBS Facility, including an additional $342,292 in accrued and unpaid
interest and prepayment fees. The Company also used proceeds to pre-pay the $20.0 million outstanding under its Term Loan Agreement.



15



---

##### Table of Contents

Available Information

General information about us can be found on our Website at www.contango.com. Our annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K, as well as any amendments and exhibits to
those reports, are available free of charge through our Website as soon as reasonably practicable after we file or furnish them to the Securities and Exchange Commission.



|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the financial statements and
the accompanying notes and other information included elsewhere in this Form 10-Q and in our Form 10-K for the fiscal year ended June 30, 2007, previously filed with the Securities and Exchange Commission.

Cautionary Statement about Forward-Looking Statements

Some of the statements made in this report may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, and Section 21E of the Securities Exchange Act of 1934, as amended. The
words and phrases should be, will be, believe, expect, anticipate, estimate, forecast, goal and similar expressions identify forward-looking statements
and express our expectations about future events. These include such matters as:



| |  |  | Our financial position
| | - |  | ----------------------



| |  |  | Business strategy, including outsourcing
| | - |  | ----------------------------------------



| |  |  | Meeting our forecasts and budgets
| | - |  | ---------------------------------



| |  |  | Anticipated capital expenditures
| | - |  | --------------------------------



| |  |  | Drilling of wells
| | - |  | -----------------



| |  |  | Natural gas and oil production and reserves
| | - |  | -------------------------------------------



| |  |  | Timing and amount of future discoveries (if any) and production of natural gas and oil
| | - |  | --------------------------------------------------------------------------------------



| |  |  | Operating costs and other expenses
| | - |  | ----------------------------------



| |  |  | Cash flow and anticipated liquidity
| | - |  | -----------------------------------



| |  |  | Prospect development
| | - |  | --------------------



| |  |  | Property acquisitions and sales
| | - |  | -------------------------------



| |  |  | Investments in alternative energy
| | - |  | ---------------------------------

Although we believe the expectations reflected in such forward-looking statements are reasonable, we cannot assure you that such expectations will occur. These forward-looking statements involve known and unknown risks, uncertainties and
other factors that may cause our actual results, performance or achievements to be materially different from actual future results expressed or implied by the forward-looking statements. These factors include among others:



| |  |  | Low and/or declining prices for natural gas and oil
| | - |  | ---------------------------------------------------



| |  |  | Natural gas and oil price volatility
| | - |  | ------------------------------------



| |  |  | Operational constraints, start-up delays and production shut-ins at both operated and non-operated production platforms, pipelines and gas processing facilities
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The risks associated with acting as the operator in drilling deep high pressure wells in the Gulf of Mexico
| | - |  | -----------------------------------------------------------------------------------------------------------



| |  |  | The risks associated with exploration, including cost overruns and the drilling of non-economic wells or dry holes, especially in prospects in which the Company has
made a large capital commitment relative to the size of the Companys capitalization structure
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The timing and successful drilling and completion of natural gas and oil wells
| | - |  | ------------------------------------------------------------------------------



| |  |  | Availability of capital and the ability to repay indebtedness when due
| | - |  | ----------------------------------------------------------------------



| |  |  | Availability of rigs and other operating equipment
| | - |  | --------------------------------------------------



| |  |  | Ability to raise capital to fund capital expenditures
| | - |  | -----------------------------------------------------



| |  |  | Timely and full receipt of sale proceeds from the sale of our production
| | - |  | ------------------------------------------------------------------------



16



---

##### Table of Contents

| |  |  | The ability to find, acquire, market, develop and produce new natural gas and oil properties
| | - |  | --------------------------------------------------------------------------------------------



| |  |  | Interest rate volatility
| | - |  | ------------------------



| |  |  | Uncertainties in the estimation of proved reserves and in the projection of future rates of production and timing of development expenditures
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Operating hazards attendant to the natural gas and oil business
| | - |  | ---------------------------------------------------------------



| |  |  | Downhole drilling and completion risks that are generally not recoverable from third parties or insurance
| | - |  | ---------------------------------------------------------------------------------------------------------



| |  |  | Potential mechanical failure or under-performance of significant wells, production facilities, processing plants or pipeline mishaps
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Weather
| | - |  | -------



| |  |  | Availability and cost of material and equipment
| | - |  | -----------------------------------------------



| |  |  | Delays in anticipated start-up dates
| | - |  | ------------------------------------



| |  |  | Actions or inactions of third-party operators of our properties
| | - |  | ---------------------------------------------------------------



| |  |  | Actions or inactions of third-party operators of pipelines or processing facilities
| | - |  | -----------------------------------------------------------------------------------



| |  |  | The ability to find and retain skilled personnel
| | - |  | ------------------------------------------------



| |  |  | Strength and financial resources of competitors
| | - |  | -----------------------------------------------



| |  |  | Federal and state regulatory developments and approvals
| | - |  | -------------------------------------------------------



| |  |  | Environmental risks
| | - |  | -------------------



| |  |  | Worldwide economic conditions
| | - |  | -----------------------------



| |  |  | The ability to construct and operate offshore infrastructure, including pipeline and production facilities
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | Successful commercialization of alternative energy technologies
| | - |  | ---------------------------------------------------------------



| |  |  | Drilling and operating costs, production rates and ultimate reserve recoveries in our Eugene Island 10 (Dutch) and State of Louisiana (Mary
Rose) acreage.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The ability of Republic Exploration, LLC (REX), our partially-owned subsidiary, to fund its working interest commitment in our Dutch and Mary Rose
development.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------

You should not unduly rely on these forward-looking statements in this report, as they speak only as of the
date of this report. Except as required by law, we undertake no obligation to publicly release any revisions to these forward-looking statements to reflect events or circumstances occurring after the date of this report or to reflect the occurrence
of unanticipated events. See the information under the heading Risk Factors in this Form 10-Q for some of the important factors that could affect our financial performance or could cause actual results to differ materially from estimates
contained in forward-looking statements.

Overview

Contango is a Houston-based, independent natural gas and oil company. The Companys core business is to explore, develop, produce and acquire natural gas and oil properties primarily offshore in the Gulf of
Mexico. Contango Operators, Inc. (COI), our wholly-owned subsidiary, acts as operator on certain offshore prospects. The Company also holds investments in companies focused on commercializing environmentally preferred energy
technologies.

Our Strategy

Our
exploration strategy is predicated upon two core beliefs: (1) that the only competitive advantage in the commodity-based natural gas and oil business is to be among the lowest cost producers and (2) that virtually all the exploration and
production industrys value creation occurs through the drilling of successful exploratory wells. As a result, our business strategy includes the following elements:

Funding exploration prospects generated by our alliance partner. We depend totally upon our alliance partner, Juneau Exploration, L.P. (JEX), for prospect generation expertise. JEX has
experience and a successful track record in exploration.



17



---

##### Table of Contents

Using our limited capital availability to increase our reward/risk potential on selective
prospects. We have concentrated our risk investment capital in our offshore Gulf of Mexico prospects. Exploration prospects are inherently risky as they require large amounts of capital with no guarantee of success. COI drills and operates
these offshore prospects. Should we be successful in any of our offshore prospects, we will have the opportunity to spend significantly more capital to complete development and bring the discovery to producing status.

Operating in the Gulf of Mexico.COI was formed for the purpose of drilling and operating exploration wells in the Gulf of Mexico. Assuming
the role of an operator represents a significant increase in the risk profile of the Company since the Company has limited operating experience. While COI has historically drilled turnkey wells, adverse weather conditions as well as difficulties
encountered while drilling our offshore wells could cause our contracts to come off turnkey and thus lead to significantly higher drilling costs.

Sale of proved properties. From time-to-time as part of our business strategy, we have sold and in the future expect to continue to sell some or a substantial portion of our proved reserves and assets to capture current value,
using the sales proceeds to further our exploration activities. Since its inception, the Company has sold approximately $483 million worth of natural gas and oil properties and facilities, and views periodic reserve sales as an opportunity to
capture value, reduce reserve and price risk, and as a source of funds for potentially higher rate of return natural gas and oil exploration opportunities.

Controlling general and administrative and geological and geophysical costs. Our goal is to be among the most efficient in the industry in revenue and profit per employee and among the lowest in general
and administrative costs. With respect to our onshore prospects, we plan to continue outsourcing our geological, geophysical, and reservoir engineering and land functions, and partnering with cost efficient operators. We have six employees.

Structuring transactions to share risk. Our alliance partner shares in the upfront costs and the risk of our exploration
prospects.

Structuring incentives to drive behavior. We believe that equity ownership aligns the interests of our partners,
employees, and stockholders. Our directors and executive officers beneficially own or have voting control over approximately 24% of our common stock.

Exploration Alliance with JEX

Alliance with JEX.JEX is a private company formed for the purpose of assembling
domestic natural gas and oil prospects. Under our agreement with JEX, JEX generates natural gas and oil prospects and evaluates exploration prospects generated by others. JEX focuses on the Gulf of Mexico, and generates offshore exploration
prospects via our affiliated companies, REX, COE and MOE (see Offshore Gulf of Mexico Exploration Joint Ventures below).

Onshore
Exploration and Properties

Arkansas Fayetteville Shale

In March 2005, Contango, Alta Resources LLC (Alta) and another private company entered into an agreement to acquire natural gas, oil, and
mineral leases in the Arkansas Fayetteville Shale play area located in Pope, Van Buren, Conway, Faulkner, Cleburne, and White Counties, Arkansas. As of the date sold, we and our partners had acquired or received commitments on approximately 44,000
net mineral acres at a cost of approximately $13.7 million. Our 70% share of the acquisition costs was approximately $9.6 million.

On
December 21, 2007, the Company sold its Western core Arkansas Fayetteville Shale properties to Petrohawk Energy Corporation (Petrohawk) for $199.2 million. The sale was effective October 1, 2007. The Western core consisted of
approximately 24,078 acres (14,200 acres net to Contango) and contained 23 Alta-operated wells. Of these 23 wells, ten were producing approximately 8.8 million cubic feet per day (Mmcf/d) as of December 21, 2007, or
approximately 3.4 Mmcf/d net to Contango. Of the remaining 13 wells, one was shut-in awaiting pipeline completion and twelve were expected to be drilled in the next several months.



18



---

##### Table of Contents

In addition, the Western core contained 115 wells in which the Company had been integrated by a third
party independent oil and gas exploration company (the Integrated Wells). Of these 115 Integrated Wells, 66 were producing. The 8/8ths production rate for these 66 producing Integrated Wells was 58.5 Mmcf/d as of December 21, 2007
(approximately 3.0 Mmcf/d, net to Contango). The remaining 49 Integrated Wells were either being drilled or were expected to be drilled over the next several months.

As of the date sold, the Company had invested approximately $32.4 million in these 138 Western core wells, including acquisition costs of approximately $5.2 million.

On January 30, 2008, the Company completed the sale of its Eastern core Arkansas Fayetteville Shale properties to XTO Energy, Inc. (XTO)
for approximately $128.0 million. The sale was effective December 1, 2007. The Eastern core consisted of approximately 20,000 acres (11,200 acres net to Contango) and contained seven Alta-operated wells. Of these seven wells, two were producing
4.5 Mmcf/d as of December 31, 2007, or approximately 1.9 Mmcf/d net to Contango. The remaining five wells were either being drilled or were expected to be drilled over the next several months.

In addition, the Eastern core contained 62 Integrated Wells. Of these 62 Integrated Wells, 34 were producing. The 8/8ths production rate for 30 of these
34 producing Integrated Wells was 20.4 Mmcf/d as of December 31, 2007 (approximately 1.1 Mmcf/d, net to Contango). Production data for the remaining four producing Integrated Wells was not available. The remaining 28 Integrated Wells were
either being drilled or were expected to be drilled over the next several months.

As of December 31, 2007, the Company had invested
approximately $16.9 million in these 69 Eastern core wells, including acquisition costs of approximately $4.4 million.

Texas and
Louisiana

Outside of Arkansas, the Alta-Ellis #1 is currently producing at a rate of 1.4 million cubic feet equivalent per
day (Mmcfe/d) in Texas, and the Temple Inland #1 is currently producing at a rate of approximately 1.0 Mmcfe/d in Louisiana.

Offshore Gulf
of Mexico Exploration Joint Ventures

Contango directly and through affiliated companies conducts exploration activities in the Gulf of
Mexico. As of February 4, 2008, Contango and its affiliates have interests in 71 offshore leases. See Offshore Properties below for additional information on our offshore properties.

Republic Exploration LLC.On January 1, 2008, REX was awarded High Island 263 for $1.75 million and High Island A38 for $1.1 million.
REX had previously bid on these leases at the Western Gulf of Mexico Lease Sale No. 204 in August 2007. On December 1, 2007, REX was awarded Eugene Island 11, previously bid on at the Central Gulf of Mexico Lease Sale No. 205.

In June 2007, REX was awarded State Lease No. 19396 at the State of Louisiana Mineral Lease Sale for an aggregate purchase price of
approximately $0.3 million. State Lease No. 19396, together with our other State of Louisiana prospects, are collectively referred to as the Mary Rose prospect.

In February 2007, REX was awarded State Leases No. 19261 and 19266 at the State of Louisiana Mineral Lease Sale for an aggregate purchase price of
approximately $4.6 million ($1.8 million net to Contango).

Contango Offshore Exploration LLC.Grand Isle 72
(Liberty), a COE prospect, began producing in March 2007 and as of February 4, 2008 was producing at a rate of approximately 1.7 Mmcfe/d. As of December 31, 2007, COE had invested approximately $5.4 million (approximately $4.1
million net to Contango) to drill and complete Grand Isle 72, including pipeline and production facility costs.

Magnolia Offshore
Exploration LLC. As of December 31, 2007, Contango had approximately $1.0 million invested in MOE. JEX is the only other member of MOE and acts as the managing member, deciding which



19



---

##### Table of Contents

prospects MOE may acquire, develop, and exploit. MOEs license rights to 3-D seismic data have been assigned to COE. All leases are subject to a 3.3%
ORRI in favor of the JEX prospect generation team. See Offshore Properties below for additional information on MOEs offshore properties.

The Minerals Management Service (MMS) has implemented a rule on royalty relief for shallow water, deep shelf natural gas production from certain Gulf of Mexico leases. Deep shelf gas refers to
natural gas produced from depths greater than 15,000 feet in waters of 200 meters or less. Royalty relief is available on the first 15 billion cubic feet (Bcf) of natural gas production if produced from an interval between 15,000 to less
than 18,000 feet. Royalty relief is available on the first 25 Bcf of natural gas production if produced from an interval between 18,000 to less than 20,000 feet. Royalty relief is available on the first 35 Bcf of natural gas production if produced
from well depths at or greater than 20,000 feet. This royalty relief is expected to have a positive impact on the economics of deep gas wells drilled on the shelf of the Gulf of Mexico.

Non-Operated Offshore Wells.The Company has non-operating working interests in three offshore blocks: Ship Shoal 358, West Delta 36 and Eugene
Island 113-B. The Company depends on third-party operators for the operation and maintenance of these production platforms. As of January 31, 2008, Ship Shoal 358, in which the Company has a 5.8% net revenue interest, was producing at a rate of
approximately 4.0 Mmcfe/d and West Delta 36 was producing at a rate of approximately 11.1 Mmcfe/d. REX has a 3.67% ORRI before payout in West Delta 36, and at its option, may elect either a 5.0% ORRI or 25% working interest (WI) after
payout. Eugene Island 113-B, in which the Company has a 3.1% net revenue interest, is temporarily shut-in while the operator conducts tubing pressure surveys.

Contango Operators, Inc.

COI is a wholly-owned subsidiary of Contango formed for the purpose of drilling exploration and
development wells in the Gulf of Mexico. As part of our strategy, COI operates and acquires significant working interests in offshore exploration and development opportunities in the Gulf of Mexico, usually under a farm-out agreement with either REX
or COE. COI expects to take working interests in these prospects under the same arms-length terms offered to industry third party participants. COI also operates and acquires significant working interests in offshore exploration and development
opportunities under farm-in agreements with third parties.

Current Activities. On January 3, 2008, COI acquired additional
working interests in the Eugene Island 10 (Dutch) and State of Louisiana (Mary Rose) discoveries. COI purchased an additional 8.33% working interest and 6.67% net revenue interest in Dutch and an additional average 9.11%
working interest and 6.67% net revenue interest in Mary Rose from three different companies for $200 million. The estimated proved reserves purchased were 29 billion cubic feet equivalent (Bcfe). The effective date of the transaction is
January 1, 2008.

During December 2007, payout was reached on Eugene Island 10 and the final farmor can elect to back-in for a 12.5%
working interest. After factoring in this back-in and the additional working interest purchased, the Companys working interest in Dutch has increased to 42.88% and the Companys average working interest in Mary Rose has increased to
48.65%, inclusive of the Companys ownership interest in REX.

As of February 4, 2008, our Dutch #1, #2 and #3 wells were flowing
at a combined 8/8ths production rate of approximately 83 Mmcfe/d. For sales of natural gas, the net revenue interests to COI and REX are approximately 21.3% and 44.8%, respectively, with MMS deep gas royalty relief on the first 15 Bcf of gas
produced from the entire field. Once the royalty relief has expired for natural gas, and for all sales of oil and condensate, COI and REX have a net revenue interest of 17.67% and 37.04%, respectively. As of December 31, 2007, the Company had
invested approximately $20.1 million to drill and complete these three Dutch wells, including leasehold, pipeline and production facility costs.



20



---

##### Table of Contents

Our three Dutch wells flow to a platform at Eugene Island 24, which is owned and operated by a third
party. This platform recently underwent facility upgrades, at a cost of approximately $1.0 million, net to Contango, to permit us to increase the 8/8ths platform production capacity available to Contango and its partners for the three Dutch wells to
100 Mmcf/d and 2,000 barrels of oil per day (Bbls/d).

In October 2007, the Company announced a discovery at its Mary
Rose #1 well, located on State of Louisiana Lease No. 18640. The well is expected to begin producing in the spring of 2008 to a platform to be set at Eugene Island 11 that is currently under construction. In December 2007, the Company spud its
second well at Mary Rose (the Mary Rose #3) located on State of Louisiana Lease No. 19266. If successful, Mary Rose #3 is also expected to produce to the platform on Eugene Island 11. Platform and pipeline installation began in
January 2008. The platform and pipeline have been designed with a capacity of 300 Mmcf/d and 6,000 Bbls/d and will process and transport anticipated production from four to six wells. The Company expects it will take between seven to nine wells to
fully develop its Dutch and Mary Rose discoveries. As of December 31, 2007, the Company had invested approximately $4.6 million to drill and complete the Mary Rose #1, and approximately $3.8 million to build the platform and pipeline. We have
built a pad for the Mary Rose #2 well which we have not yet spud.

The Companys independent third party engineer estimates
the Dutch and Mary Rose discoveries to have total proved reserves of 435 Bcfe (126 Bcfe net to Contango).

Offshore Properties

Producing Properties. The following table sets forth the interests owned by Contango and related entities in the Gulf of Mexico which are producing
natural gas or oil as of February 4, 2008:



|                                   |  |      |   |  |      |   |  |          
|---------------------------------- |  | ---- | - |  | ---- | - |  | ---------
|Area/Block                         |  | WI   |   |  | NRI  |   |  | Status   
|Contango Operators, Inc.:          |  |      |   |  |      |   |  |          
|Eugene Island 113B                 |  | 0.0  | % |  | 1.7  | % |  | Shut-in  
|Eugene Island 10 #1                |  | 22.1 | % |  | 17.7 | % |  | Producing
|Eugene Island 10 #2                |  | 22.1 | % |  | 17.7 | % |  | Producing
|Eugene Island 10 #3                |  | 22.1 | % |  | 17.7 | % |  | Producing
|                                   |  |      |  
|Contango Offshore Exploration LLC: |  |      |   |  |      |   |  |          
|Ship Shoal 358, A-3 well           |  | 10.0 | % |  | 7.7  | % |  | Producing
|Grand Isle 72                      |  | 50.0 | % |  | 40.0 | % |  | Producing
|                                   |  |      |  
|Republic Exploration LLC:          |  |      |   |  |      |   |  |          
|Eugene Island 113B                 |  | 0.0  | % |  | 3.3  | % |  | Shut-in  
|West Delta 36                      |  | (1   | ) |  | (1   | ) |  | Producing
|Eugene Island 10 #1                |  | 46.3 | % |  | 37.0 | % |  | Producing
|Eugene Island 10 #2                |  | 46.3 | % |  | 37.0 | % |  | Producing
|Eugene Island 10 #3                |  | 46.3 | % |  | 37.0 | % |  | Producing



|(1) | REX has a 3.67% ORRI before payout and, at its option, may elect either a 5.0% ORRI or 25% WI after payout.
|--- | -----------------------------------------------------------------------------------------------------------



21



---

##### Table of Contents

Farmed-Out Properties. The following table sets forth the working interests and net revenue
interests owned by Contango and related entities in the Gulf of Mexico which have been farmed out as of February 4, 2008:



|                                   |  |    |   |  |     |   |  |                                         
|---------------------------------- |  | -- | - |  | --- | - |  | ----------------------------------------
|Area/Block                         |  | WI |   |  | NRI |   |  | Status                                  
|Republic Exploration LLC:          |  |    |   |  |     |   |  |                                         
|Vermilion 154                      |  | (2 | ) |  | (2  | ) |  | Drilling expected by summer 2008        
|Vermilion 73                       |  | (3 | ) |  | (3  | ) |  | Dry hole                                
|South Marsh Island 247             |  | (4 | ) |  | (4  | ) |  | Dry hole                                
|                                   |  |    |  
|Contango Offshore Exploration LLC: |  |    |   |  |     |   |  |                                         
|East Breaks 369                    |  |   |   |  |    |   |  | Dry hole                                
|East Breaks 370                    |  | (5 | ) |  | (5  | ) |  | No drilling date has been determined yet
|Vermilion 154                      |  | (2 | ) |  | (2  | ) |  | Drilling expected by summer 2008        



|(2) | REX and COE will split a 25% back-in WI after payout.
|--- | -----------------------------------------------------

|(3) | Record title interest in lease has been assigned to a third party. REX is in negotiations to change terms to a 1.5% ORRI plus a 5% WI after payout.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Record title interest in lease has been assigned to a third party. REX has reserved a 5% of 8/8ths ORRI before payout.
|--- | ----------------------------------------------------------------------------------------------------------------------

|(5) | Farmee has until September 1, 2008 to decide if East Breaks 370 will be drilled. COE will receive a 3.67% ORRI before project payout and a 6.67% ORRI after project payout.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



22



---

##### Table of Contents

Leases.The following table sets forth the working interests owned by Contango and related
entities in the Gulf of Mexico as of February 4, 2008:



|                          |  |       |   |  |           
|------------------------- |  | ----- | - |  | ----------
|Area/Block                |  | WI    |   |  | Lease Date
|Contango Operators, Inc.: |  |       |   |  |           
|West Cameron 174          |  | 10.0  | % |  | Jul-03    
|Grand Isle 63             |  | 25.0  | % |  | May-04    
|Grand Isle 73             |  | 25.0  | % |  | May-04    
|West Delta 43             |  | 35.0  | % |  | May-04    
|S-L 18640 (LA)            |  | 24.8  | % |  | Jul-05    
|S-L 18860 (LA)            |  | 24.8  | % |  | Jan-06    
|Ship Shoal 14             |  | 37.5  | % |  | May-06    
|Ship Shoal 25             |  | 37.5  | % |  | May-06    
|South Marsh Island 57     |  | 37.5  | % |  | May-06    
|South Marsh Island 59     |  | 37.5  | % |  | May-06    
|South Marsh Island 75     |  | 37.5  | % |  | May-06    
|South Marsh Island 282    |  | 37.5  | % |  | May-06    
|Grand Isle 70             |  | 3.65  | % |  | Jun-06    
|West Delta 77             |  | 25.0  | % |  | Jun-06    
|Vermilion 194             |  | 37.5  | % |  | Jul-06    
|Eugene Island 10          |  | 22.1  | % |  | Nov-06    
|S-L 19261 (LA)            |  | 24.8  | % |  | Feb-07    
|S-L 19266 (LA)            |  | 24.8  | % |  | Feb-07    
|S-L 19396 (LA)            |  | 24.8  | % |  | Jun-07    
|                          |  |      
|Area/Block                |  | WI    |   |  | Lease Date
|Republic Exploration LLC: |  |       |   |  |           
|West Cameron 174          |  | 90.0  | % |  | Jul-03    
|High Island 113           |  | 100.0 | % |  | Oct-03    
|South Timbalier 191       |  | 50.0  | % |  | May-04    
|Vermilion 36              |  | 100.0 | % |  | May-04    
|Vermilion 109             |  | 100.0 | % |  | May-04    
|Vermilion 134             |  | 100.0 | % |  | May-04    
|West Cameron 179          |  | 100.0 | % |  | May-04    
|West Cameron 185          |  | 100.0 | % |  | May-04    
|West Cameron 200          |  | 100.0 | % |  | May-04    
|West Delta 18             |  | 100.0 | % |  | May-04    
|West Delta 33             |  | 100.0 | % |  | May-04    
|West Delta 34             |  | 100.0 | % |  | May-04    
|West Delta 43             |  | 30.0  | % |  | May-04    
|Ship Shoal 220            |  | 50.0  | % |  | Jun-04    
|South Timbalier 240       |  | 50.0  | % |  | Jun-04    
|West Cameron 133          |  | 100.0 | % |  | Jun-04    
|West Cameron 80           |  | 100.0 | % |  | Jun-04    
|West Cameron 167          |  | 100.0 | % |  | Jun-04    
|Eugene Island 76          |  | 0     | % |  | Jul-04    
|Vermilion 130             |  | 100.0 | % |  | Jul-04    
|West Cameron 107          |  | 100.0 | % |  | May-05    
|Eugene Island 168         |  | 50.0  | % |  | Jun-05    
|S-L 18640 (LA)            |  | 53.0  | % |  | Jul-05    
|S-L 18860 (LA)            |  | 53.0  | % |  | Jan-06    
|High Island A243          |  | 75.0  | % |  | Jan-06    
|South Marsh Island 57     |  | 50.0  | % |  | May-06    
|South Marsh Island 59     |  | 50.0  | % |  | May-06    
|South Marsh Island 75     |  | 50.0  | % |  | May-06    
|South Marsh Island 282    |  | 50.0  | % |  | May-06    
|Ship Shoal 14             |  | 50.0  | % |  | May-06    
|Ship Shoal 25             |  | 50.0  | % |  | May-06    
|West Delta 77             |  | 50.0  | % |  | Jun-06    
|Vermilion 194             |  | 50.0  | % |  | Jul-06    



23



---

##### Table of Contents

|                                   |  |       |   |  |           
|---------------------------------- |  | ----- | - |  | ----------
|High Island A196                   |  | 100.0 | % |  | Oct-06    
|High Island A197                   |  | 100.0 | % |  | Oct-06    
|High Island A198                   |  | 100.0 | % |  | Oct-06    
|Eugene Island 10                   |  | 46.3  | % |  | Nov-06    
|S-L 19261 (LA)                     |  | 53.0  | % |  | Feb-07    
|S-L 19266 (LA)                     |  | 53.0  | % |  | Feb-07    
|S-L 19396 (LA)                     |  | 53.0  | % |  | Jun-07    
|Eugene Island 11                   |  | 100.0 | % |  | Dec-07    
|High Island 263                    |  | 100.0 | % |  | Jan-08    
|High Island A38                    |  | 100.0 | % |  | Jan-08    
|                                   |  |      
|Area/Block                         |  | WI    |   |  | Lease Date
|Contango Offshore Exploration LLC: |  |       |   |  |           
|Ship Shoal 358                     |  | 10.0  | % |  | Jun-98    
|Viosca Knoll 167                   |  | 100.0 | % |  | May-03    
|Vermilion 231                      |  | 100.0 | % |  | May-03    
|Viosca Knoll 161                   |  | 33.3  | % |  | Jul-03    
|Eugene Island 209                  |  | 100.0 | % |  | Jul-03    
|High Island A16                    |  | 100.0 | % |  | Dec-03    
|East Breaks 283                    |  | 100.0 | % |  | Dec-03    
|South Timbalier 191                |  | 50.0  | % |  | May-04    
|Grand Isle 63                      |  | 50.0  | % |  | May-04    
|Grand Isle 72                      |  | 50.0  | % |  | May-04    
|Grand Isle 73                      |  | 50.0  | % |  | May-04    
|Ship Shoal 220                     |  | 50.0  | % |  | Jun-04    
|South Timbalier 240                |  | 50.0  | % |  | Jun-04    
|Viosca Knoll 118                   |  | 33.3  | % |  | Jun-04    
|Viosca Knoll 475                   |  | 100.0 | % |  | May-05    
|Eugene Island 168                  |  | 50.0  | % |  | Jun-05    
|East Breaks 366                    |  | 100.0 | % |  | Nov-05    
|East Breaks 410                    |  | 100.0 | % |  | Nov-05    
|East Breaks 167                    |  | 75.0  | % |  | Dec-05    
|High Island A311                   |  | 75.0  | % |  | Dec-05    
|East Breaks 166                    |  | 75.0  | % |  | Jan-06    
|High Island A342                   |  | 75.0  | % |  | Jan-06    
|Ship Shoal 263                     |  | 75.0  | % |  | Jun-06    
|Grand Isle 70                      |  | 52.6  | % |  | Jun-06    
|Viosca Knoll 119                   |  | 50.0  | % |  | Jun-06    
|Viosca Knoll 383                   |  | 100.0 | % |  | Jun-06    
|                                   |  |      
|Area/Block                         |  | WI    |   |  | Lease Date
|Magnolia Offshore Exploration LLC: |  |       |   |  |           
|Viosca Knoll 161                   |  | 16.7  | % |  | Jul-03    
|Viosca Knoll 118                   |  | 16.7  | % |  | Jun-04    

Freeport LNG Development, L.P.

On February 5, 2008, the Company sold its 10% limited partnership interest in Freeport LNG Development, L.P. (Freeport LNG), a limited
partnership formed to develop, construct and operate a 1.75 billion cubic feet per day (Bcf/d) liquefied natural gas (LNG) receiving terminal in Freeport, Texas, for $68 million. This property was held by Contango Sundance,
Inc. (Sundance), a wholly-owned subsidiary of the Company. The Company had invested approximately $3.2 million as of December 31, 2007, and will recognize a gain of approximately $63.0 million during the quarter ended March 31,
2008.



24



---

##### Table of Contents

Contango Venture Capital Corporation

As of December 31, 2007, Contango Venture Capital Corporation (CVCC), our wholly-owned subsidiary, held a direct investment in four alternative energy portfolio companies  Gridpoint, Inc.
(Gridpoint), Moblize Inc. (Moblize), Trulite, Inc. (Trulite) and Protonex Technology Corporation (Protonex). Our investment in Gridpoint is less than 20% and we account for this investment under the
cost method. Our investment in Moblize is greater than 20% and we account for this investment under the equity method. Trulite and Protonex are publicly traded companies. We account for these two investments in accordance with SFAS No. 115
(SFAS 115) Accounting for Certain Investments in Debt and Equity Securities.

Gridpoint, Inc. In November
2007, CVCC invested an additional $1.2 million in Gridpoint in exchange for 149,667 shares of Gridpoint preferred stock. As of December 31, 2007, CVCC had invested approximately $2.2 million in Gridpoint in exchange for 483,000 shares of
Gridpoint preferred stock, which represents an approximate 5.5% ownership interest. Gridpoints intelligent energy management products ensure clean, reliable power, increase energy efficiency, and integrate renewable energy.

Moblize Inc.As of December 31, 2007, CVCC had invested $1.2 million in Moblize in exchange for 648,648 shares of Moblize convertible
preferred stock, which represents an approximate 33% ownership interest. Moblize develops real time diagnostics and field optimization solutions for the oil and gas and other industries using open-standards based technologies. Moblize has deployed
its technology on our Grand Isle 72 well which allows COI to remotely monitor, control and record, in real time, daily production volumes. Moblize is continuing to deploy its technology on oil fields near Houston belonging to Chevron U.S.A. Inc. and
on other COI operated wells.

Trulite, Inc.In November 2007, CVCC converted five outstanding promissory notes and interest from
Trulite, totaling approximately $1.4 million, into 2,024,687 shares of Trulite common stock. As of December 31, 2007, CVCC had invested a total of $2.3 million in Trulite in exchange for 4,025,701 shares of Trulite common stock, which
represents an approximate 19% ownership interest. Trulite develops lightweight hydrogen generators for fuel cell systems, and trades publicly on over the counter bulletin boards under the stock symbol TRUL.OB. As a result, we
mark-to-market our investment in Trulite based on public pricing. At December 31, 2007, our investment in Trulite had a mark-to-market value of approximately $2.7 million based on a closing stock price of $0.66 per share. Trulite is a startup
company with very little trading volume and thus the purchase or sale of relatively small common stock positions may result in disproportionately large increases or decreases in the price of its common stock.

Protonex Technology Corporation. As of December 31, 2007, CVCC owned 25% of Contango Capital Partners Fund, L.P. (the Fund). In
November 2007, the Fund distributed its 2,400,000 shares of Protonex common stock to each of the Funds partners. As a result of such distribution, CVCC received 831,002 shares of common stock of Protonex, which represents an approximate 2%
ownership interest. Protonex trades its common shares on the AIM market of the London Stock Exchange under the stock symbol PTX.L. As a result, we mark-to-market our investment in Protonex based on public pricing. At December 31,
2007, our investment in Protonex had a mark-to-market value of approximately $1.2 million based on a closing stock price of $1.47 per share. Protonex is a startup company with very little trading volume and thus the purchase or sale of relatively
small common stock positions may result in disproportionately large increases or decreases in the price of its common stock.

Jadoo
Power Systems. The Fund currently holds a direct investment in Jadoo Power Systems (Jadoo). We account for our investment in the Fund under the equity method. The Fund, however, accounts for its investment in Jadoo at fair value in
accordance with the AICPA Audit and Accounting Guide, Investment Companies.

Application of Critical Accounting Policies and
Managements Estimates

The discussion and analysis of the Companys financial condition and results of operations is 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 the Company to make estimates



25



---

##### Table of Contents

and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. The Companys significant accounting policies are
described in Note 1 to the consolidated financial statements included in this Quarterly Report on Form 10-Q. We have identified below the policies that are of particular importance to the portrayal of our financial position and results of
operations and which require the application of significant judgment by management. The Company analyzes its estimates, including those related to its natural gas and oil reserve estimates, on a periodic basis and bases its estimates on historical
experience, independent third party reservoir engineers and various other assumptions that management believes to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions. The
Company believes the following critical accounting policies affect its more significant judgments and estimates used in the preparation of the Companys financial statements:

Successful Efforts Method of Accounting.Our application of the successful efforts method of accounting for our natural gas and oil business
activities requires judgments as to whether particular wells are developmental or exploratory, since exploratory costs and the costs related to exploratory wells that are determined to not have proved reserves must be expensed whereas developmental
costs are capitalized. The results from a drilling operation can take considerable time to analyze, and the determination that commercial reserves have been discovered requires both judgment and application of industry experience. Wells may be
completed that are assumed to be productive and actually deliver natural gas and oil in quantities insufficient to be economic, which may result in the abandonment of the wells at a later date. On occasion, wells are drilled which have targeted
geologic structures that are both developmental and exploratory in nature, and in such instances an allocation of costs is required to properly account for the results. Delineation seismic costs incurred to select development locations within a
productive natural gas and oil field are typically treated as development costs and capitalized, but often these seismic programs extend beyond the proved reserve areas and therefore management must estimate the portion of seismic costs to expense
as exploratory. The evaluation of natural gas and oil leasehold acquisition costs included in unproved properties requires managements judgment to estimate the fair value of exploratory costs related to drilling activity in a given area.
Drilling activities in an area by other companies may also effectively condemn leasehold positions.

Reserve Estimates.The
Companys estimates of natural gas and oil reserves are, by necessity, 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 natural 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 natural 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 effect of regulations by governmental agencies, and assumptions governing future natural gas and oil prices, future operating costs,
severance taxes, development costs and workover 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 the extent
that these reserves are later determined to be uneconomic. For these reasons, estimates of the economically recoverable quantities of expected natural 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 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 the Companys natural gas and oil properties and/or the rate of depletion of such natural gas and oil properties. Actual production, revenues and expenditures with respect to the Companys reserves will likely vary from estimates, and
such variances may be material. Holding all other factors constant, a reduction in the Companys proved reserve estimate at December 31, 2007 of 1% would not have a material effect on depreciation, depletion and amortization.

Impairment of Natural Gas and Oil Properties.The Company reviews its proved natural gas and oil properties for impairment on an annual basis
or whenever events and circumstances indicate a potential decline in the recoverability of their carrying value. The Company compares expected undiscounted future net cash flows on a cost center basis to the unamortized capitalized cost of the
asset. If the future undiscounted net cash flows, based on the Companys estimate of future natural gas and oil prices and operating costs and anticipated production from proved



26



---

##### Table of Contents

reserves, are lower than the unamortized capitalized cost, then the capitalized cost is reduced to fair market value. The factors used to determine fair
value include, but are not limited to, estimates of 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. Unproved properties are reviewed quarterly to determine if there has been impairment of the carrying value, with any such impairment charged to expense in the period. Given the complexities associated with natural gas and oil reserve
estimates and the history of price volatility in the natural gas and oil markets, events may arise that will require the Company to record an impairment of its natural gas and oil properties and there can be no assurance that such impairments will
not be required in the future nor that they will not be material.

Stock-Based Compensation. Effective July 1, 2006, we adopted
SFAS No. 123 (revised 2004) (SFAS 123(R)), Share-Based Payment which requires companies to measure and recognize compensation expense for all stock-based payments at fair value. SFAS 123(R) requires that management make
assumptions including stock price volatility and employee turnover that are utilized to measure compensation expense. The fair value of stock options granted is estimated at the date of grant using the Black-Scholes option-pricing model. This model
requires the input of highly subjective assumptions, which are set forth in Note 1 to our consolidated financial statements.



27



---

##### Table of Contents

MD&A Summary Data

The table below sets forth revenue, expense and production data for the three and six months ended December 31, 2007 and 2006.



|                                                    |  |                                |         |        |                              |        |        |  |        |      |  |        |         |  |        |        |   |  |        |  
|--------------------------------------------------- |  | ------------------------------ | ------- | ------ | ---------------------------- | ------ | ------ |  | ------ | ---- |  | ------ | ------- |  | ------ | ------ | - |  | ------ | -
|                                                    |  | Three Months EndedDecember 31, |         |        | Six Months EndedDecember 31, |       
|                                                    |  | 2007                           |         | 2006   |                              |        | Change |  |        | 2007 |  | 2006   |         |  | Change |       
|                                                    |  |                                |         | ($000) |                              |        |        |  |        |      |  | ($000) |         |  |        |       
|Revenues:                                           |  |                                |         |        |                              |        |        |  |        |      |  |        |         |  |        |        |   |  |        |  
|Natural gas, oil and NGL sales                      |  | $                              | 21,247  |        | $                            | 850    |        |  | 2400   | %    |  | $      | 35,374  |  | $      | 2,043  |   |  | 1631   | %
|                                                    |  |                                |         |        |                              |        |        |  |        |      |  |        |         |  |        |        |   |  |        |  
|Total revenues                                      |  | $                              | 21,247  |        | $                            | 850    |        |  | 2400   | %    |  | $      | 35,374  |  | $      | 2,043  |   |  | 1631   | %
|                                                    |  |                                |         |        |                              |        |        |  |        |      |  |        |         |  |        |        |   |  |        |  
|Production:                                         |  |                                |         |        |                              |        |        |  |        |      |  |        |         |  |        |        |   |  |        |  
|Natural gas (million cubic feet)                    |  |                                | 2,447   |        |                              | 105    |        |  | 2230   | %    |  |        | 4,512   |  |        | 248    |   |  | 1719   | %
|Oil, condensate and NGLs (thousand barrels)         |  |                                | 38      |        |                              | 1      |        |  | 3700   | %    |  |        | 77      |  |        | 5      |   |  | 1440   | %
|Total (million cubic feet equivalent)               |  |                                | 2,675   |        |                              | 111    |        |  | 2310   | %    |  |        | 4,974   |  |        | 278    |   |  | 1689   | %
|Natural gas (million cubic feet per day)            |  |                                | 26.6    |        |                              | 1.1    |        |  | 2230   | %    |  |        | 24.5    |  |        | 1.3    |   |  | 1719   | %
|Oil, condensate and NGLs (thousand barrels per day) |  |                                | 0.4     |        |                              | 0.1    |        |  | 313    | %    |  |        | 0.4     |  |        | 0.1    |   |  | 318    | %
|Total (million cubic feet equivalent per day)       |  |                                | 29.0    |        |                              | 1.7    |        |  | 1565   | %    |  |        | 26.9    |  |        | 1.9    |   |  | 1281   | %
|Average Sales Price:                                |  |                                |         |        |                              |        |        |  |        |      |  |        |         |  |        |        |   |  |        |  
|Natural gas (per thousand cubic feet)               |  | $                              | 7.32    |        | $                            | 7.45   |        |  | -2     | %    |  | $      | 6.64    |  | $      | 6.76   |   |  | -2     | %
|Oil, condensate and NGLs (per barrel)               |  | $                              | 86.85   |        | $                            | 58.33  |        |  | 49     | %    |  | $      | 70.99   |  | $      | 67.56  |   |  | 5      | %
|Operating expenses                                  |  | $                              | 959     |        | $                            | 145    |        |  | 561    | %    |  | $      | 2,634   |  | $      | 278    |   |  | 847    | %
|Exploration expenses                                |  | $                              | 451     |        | $                            | 496    |        |  | -9     | %    |  | $      | 863     |  | $      | 897    |   |  | -4     | %
|Depreciation, depletion and amortization            |  | $                              | 1,842   |        | $                            | 292    |        |  | 531    | %    |  | $      | 4,712   |  | $      | 504    |   |  | 835    | %
|Impairment of natural gas and oil properties        |  | $                              |        |        | $                            | 192    |        |  | -100   | %    |  | $      |        |  | $      | 192    |   |  | -100   | %
|General and administrative expenses                 |  | $                              | 1,755   |        | $                            | 1,426  |        |  | 23     | %    |  | $      | 3,098   |  | $      | 2,529  |   |  | 22     | %
|Interest expense, net of interest capitalized       |  | $                              | 1,329   |        | $                            | 390    |        |  | 241    | %    |  | $      | 2,159   |  | $      | 558    |   |  | 287    | %
|Interest income                                     |  | $                              | 484     |        | $                            | 155    |        |  | 212    | %    |  | $      | 849     |  | $      | 407    |   |  | 109    | %
|Gain (loss) on sale of asset and other              |  | $                              | 156,481 |        | $                            | (1,401 | )      |  | -11269 | %    |  | $      | 158,603 |  | $      | (1,317 | ) |  | -12143 | %

Three Months Ended December 31, 2007 Compared to Three Months Ended December 31, 2006

Natural Gas, Oil and Natural Gas Liquids (NGL) Sales. We reported revenues of approximately $21.2 million for the three months ended
December 31, 2007, compared to revenues of approximately $0.9 million for the three months ended December 31, 2006. This increase is mainly attributable to our Dutch #1 discovery which began producing in January 2007, our Dutch #2
discovery which began producing in July 2007, our Dutch #3 discovery which began producing in November 2007, and increased production from our Arkansas Fayetteville Shale play.

For the three months ended December 31, 2007 and December 31, 2006, prices for natural gas were $7.32 per thousand cubic feet (Mcf)
and $7.45 per Mcf, respectively, while the blended price for oil and NGLs was $86.85 per barrel and $58.33 per barrel, respectively.

Natural Gas and Oil Production and Average Sales Prices.Our net natural gas production for the three months ended December 31, 2007 was approximately 26.6 Mmcf/d, up from approximately 1.1 Mmcf/d for the three months ended
December 31, 2006. Net oil and NGL production for the comparable periods also increased from approximately ten barrels per day to approximately 400 barrels per day. This increase in natural gas production is principally attributable to Dutch #1
which began producing in January 2007, Dutch #2 which began producing in July 2007, Dutch #3 which began producing in November 2007, and increased production from our Arkansas Fayetteville Shale play. The increase in oil and NGL production is
principally attributable to our Dutch discoveries.



28



---

##### Table of Contents

Operating Expenses. Lease operating expenses for the three months ended December 31, 2007 and
the three months ended December 31, 2006 were $959,232 and $144,702, respectively. These expenses are related to our increased activities in the Arkansas Fayetteville Shale play and the Gulf of Mexico.

Exploration Expense. We reported $451,440 of exploration expenses for the three months ended December 31, 2007 and $496,123 of exploration
expenses for the three months ended December 31, 2006. These costs are attributable to the cost of various geological and geophysical activities, seismic data, dry holes and delay rentals.

Depreciation, Depletion and Amortization. Depreciation, depletion and amortization for the three months ended December 31, 2007 was
approximately $1.8 million. For the three months ended December 31, 2006, we recorded $292,192 of depreciation, depletion and amortization. The increase is the result of production from our Dutch #1 well which began producing in January 2007,
our Dutch #2 well which began producing in July 2007, our Dutch #3 well which began producing in November 2007, and increased production from our Arkansas Fayetteville Shale play.

Impairment of Natural Gas and Oil Properties.No impairment of natural gas and oil properties was incurred during the three months ended
December 31, 2007. Approximately $0.2 million of impairment was reported for the three months ended December 31, 2006. This was attributable to a write-down of costs of the Alta-Ellis #1 well in December 2006.

General and Administrative Expenses. General and administrative expenses for the three months ended December 31, 2007 and the three months
ended December 31, 2006 were approximately $1.8 million and $1.4 million, respectively.

Major components of general and
administrative expenses for the three months ended December 31, 2007 included approximately $0.8 million in salaries and benefits, approximately $0.5 million in legal, accounting, engineering and other professional fees, $0.1 million in
insurance costs, and $0.4 million related to the cost of expensing stock options and stock grant compensation.

Major components of general
and administrative expenses for the three months ended December 31, 2006 included approximately $0.4 million in salaries and benefits, $0.3 million in legal, accounting, engineering and other professional fees, $0.3 million in office
administration expenses, and $0.4 million related to the cost of expensing stock options and stock grant compensation.

Interest
Expense.We reported interest expense of $1.3 million for the three months ended December 31, 2007, compared to interest expense of $390,434 for the three months ended December 31, 2006. The higher level of interest expense is
attributable to higher levels of bank debt outstanding by the Company and its affiliates during such period.

Interest Income.We
reported interest income of $484,195 for the three months ended December 31, 2007. This compares to the $155,483 of interest income reported for the three months ended December 31, 2006. The increase is due to additional interest income
from loans made to affiliates.

Gain (Loss) on Sale of Asset and Other.For the three months ended December 31, 2007, we
reported a gain on sale of asset and other of approximately $156.5 million. Of this amount, approximately $156.4 million relates to the sale of our Western core Arkansas Fayetteville Shale properties. For the three months ended December 31,
2006, we reported a loss on sale of asset and other of approximately $1.4 million resulting from the December 2006 sale of COIs 25% working interest in the Grand Isle 72 well (Liberty).



29



---

##### Table of Contents

Six Months Ended December 31, 2007 Compared to Six Months Ended December 31, 2006

Natural Gas, Oil and Natural Gas Liquids (NGL) Sales. We reported revenues of approximately $35.4 million for the six months ended
December 31, 2007, compared to revenues of approximately $2.0 million for the six months ended December 31, 2006. This increase is mainly attributable to our Dutch #1 discovery which began producing in January 2007, our Dutch #2 discovery
which began producing in July 2007, our Dutch #3 discovery which began producing in November 2007, and increased production from our Arkansas Fayetteville Shale play.

For the six months ended December 31, 2007 and December 31, 2006, prices for natural gas were $6.64 per Mcf and $6.76 per Mcf, respectively, while the blended price for oil and NGLs was $70.99 per barrel and
$67.56 per barrel, respectively.

Natural Gas and Oil Production and Average Sales Prices.Our net natural gas production for the
six months ended December 31, 2007 was approximately 24.5 Mmcf/d, up from approximately 1.3 Mmcf/d for the six months ended December 31, 2006. Net oil and NGL production for the comparable periods also increased from approximately 30
barrels per day to approximately 400 barrels per day. This increase in natural gas production is principally attributable to Dutch #1 which began producing in January 2007, Dutch #2 which began producing in July 2007, Dutch $3 which began producing
in November 2007, and increased production from our Arkansas Fayetteville Shale play. The increase in oil and NGL production is principally attributable to our Dutch discoveries.

Operating Expenses. Lease operating expenses for the six months ended December 31, 2007 and the six months ended December 31, 2006 were
approximately $2.6 million and $277,651, respectively. These expenses are related to our onshore activities in the Arkansas Fayetteville Shale and our offshore activities in the Gulf of Mexico. The increase is attributable to increased activities in
both areas.

Exploration Expense. We reported $862,829 of exploration expenses for the six months ended December 31, 2007 and
$897,470 of exploration expenses for the six months ended December 31, 2006. These costs consist of the cost of various geological and geophysical activities, seismic data, dry holes and delay rentals.

Depreciation, Depletion and Amortization. Depreciation, depletion and amortization for the six months ended December 31, 2007 was
approximately $4.7 million. For the six months ended December 31, 2006, we recorded $504,383 of depreciation, depletion and amortization. The increase is the result of production from our Dutch #1 well which began producing in January 2007, our
Dutch #2 well which began producing in July 2007, our Dutch #3 well which began producing in November 2007, and increased production from our Arkansas Fayetteville Shale play.

Impairment of Natural Gas and Oil Properties.No impairment of natural gas and oil properties was incurred during the six months ended
December 31, 2007. Approximately $0.2 million of impairment was reported for the six months ended December 31, 2006. This was attributable to a write-down of costs of the Alta-Ellis #1 well in December 2006.

General and Administrative Expenses. General and administrative expenses for the six months ended December 31, 2007 and the six months ended
December 31, 2006 were approximately $3.1 million and $2.5 million, respectively.

Major components of general and administrative
expenses for the three months ended December 31, 2007 included approximately $1.3 million in salaries and benefits, approximately $0.6 million in legal, accounting, engineering and other professional fees, approximately $0.1 million in office
administration expenses, $0.2 million in insurance costs, and $0.9 million related to the cost of expensing stock options and stock grant compensation.



30



---

##### Table of Contents

Major components of general and administrative expenses for the six months ended December 31, 2006
included approximately $0.9 million in salaries and benefits, $0.4 million in legal, accounting, engineering and other professional fees, $0.6 million in office administration expenses, $0.1 million in insurance costs, and $0.5 million related to
the cost of expensing stock options and stock grant compensation.

Interest Expense.We reported interest expense of approximately
$2.2 million for the six months ended December 31, 2007, compared to interest expense of $557,905 for the six months ended December 31, 2006. The higher level of interest expense is attributable to higher levels of bank debt outstanding by
the Company and its affiliates during such period.

Interest Income.We reported interest income of $848,509 for the six months
ended December 31, 2007. This compares to the $407,142 of interest income reported for the six months ended December 31, 2006. The increase is due to additional interest income from loans made to affiliates.

Gain (Loss) on Sale of Asset and Other.For the six months ended December 31, 2007, we reported a gain on sale of asset and other of
approximately $158.6 million. Of this amount, approximately $156.4 million relates to the gain on the sale of our Western core Arkansas Fayetteville Shale properties, and approximately $2.2 million relates to a payment from a stockholder related to
a short swing profit liability.

On December 21, 2007, the Company completed the sale of its Western core Arkansas Fayetteville Shale
properties to Petrohawk for $199.2 million, with an effective date of October 1, 2007. The Company sold approximately 14,200 acres with 6 Mmcf/d of production, net to Contango. In September 2007, one of our stockholders determined that it
had inadvertently engaged in trades which resulted in automatic short swing profit liability to the Company pursuant to Section 16(b) of the Securities Exchange Act of 1934. The stockholder made a payment of approximately $2.2 million to the
Company to settle the short swing profit liability owed as a consequence of these trades.

For the six months ended December 31, 2006,
we reported a loss on sale of assets of approximately $1.3 million resulting from the December 2006 sale of COIs 25% working interest in the Grand Isle 72 well (Liberty).



31



---

##### Table of Contents

Production, Prices, Operating Expenses, and Other



|                                                                           |  |                                                   |       |                                                   |   |       |  |      |       |  |   |      
|-------------------------------------------------------------------------- |  | ------------------------------------------------- | ----- | ------------------------------------------------- | - | ----- |  | ---- | ----- |  | - | -----
|                                                                           |  | Three Months EndedDecember 31,                    |       | Six Months EndedDecember 31,                     
|                                                                           |  | 2007                                              |       | 2006                                              |   | 2007  |  | 2006
|                                                                           |  | (Dollar amounts in 000s,except per Mcfe amounts) |       | (Dollar amounts in 000s,except per Mcfe amounts)
|Production Data:                                                           |  |                                                   |       |                                                   |   |       |  |      |       |  |   |      
|Natural gas (million cubic feet)                                           |  |                                                   | 2,447 |                                                   |   | 105   |  |      | 4,512 |  |   | 248  
|Oil, condensate and NGLs (thousand barrels)                                |  |                                                   | 38    |                                                   |   | 1     |  |      | 77    |  |   | 5    
|Total (million cubic feet equivalent)                                      |  |                                                   | 2,675 |                                                   |   | 111   |  |      | 4,974 |  |   | 278  
|Natural gas (million cubic feet per day)                                   |  |                                                   | 26.6  |                                                   |   | 1.1   |  |      | 24.5  |  |   | 1.3  
|Oil, condensate and NGLs (thousand barrels per day)                        |  |                                                   | 0.4   |                                                   |   | 0.1   |  |      | 0.4   |  |   | 0.1  
|Total (million cubic feet equivalent per day)                              |  |                                                   | 29.0  |                                                   |   | 1.7   |  |      | 26.9  |  |   | 1.9  
|Average sales price:                                                       |  |                                                   |       |                                                   |   |       |  |      |       |  |   |      
|Natural gas (per thousand cubic feet)                                      |  | $                                                 | 7.32  |                                                   | $ | 7.45  |  | $    | 6.64  |  | $ | 6.76 
|Oil, condensate and NGLs (per barrel)                                      |  | $                                                 | 86.85 |                                                   | $ | 58.33 |  | $    | 70.99 |  | $ | 67.56
|Selected data per Mcfe:                                                    |  |                                                   |       |                                                   |   |       |  |      |       |  |   |      
|Production and severance taxes                                             |  | $                                                 | 0.01  |                                                   | $ | 0.76  |  | $    | 0.02  |  | $ | 0.47 
|Lease operating expenses                                                   |  | $                                                 | 0.34  |                                                   | $ | 0.53  |  | $    | 0.51  |  | $ | 0.52 
|General and administrative expenses                                        |  | $                                                 | 0.66  |                                                   | $ | 12.74 |  | $    | 0.62  |  | $ | 9.01 
|Depreciation, depletion and amortization of natural gas and oil properties |  | $                                                 | 0.63  |                                                   | $ | 2.15  |  | $    | 0.89  |  | $ | 1.46 

Capital Resources and Liquidity

The Company views periodic reserve sales as an opportunity to capture value, reduce reserve and price risk, in addition to being a source of funds for
potentially higher rate of return natural gas and oil exploration investments. We believe these periodic natural gas and oil property sales are an efficient strategy to meet our cash and liquidity needs by providing us with immediate cash, which
would otherwise take years to realize through the production lives of the fields sold. We have in the past and expect in the future to continue to rely heavily on the sales of assets to generate cash to fund our exploration investments and
operations.

These sales bring forward future revenues and cash flows, but our longer term liquidity could be impaired to the extent our
exploration efforts are not successful in generating new discoveries, production, revenues and cash flows. Additionally, our longer term liquidity could be impaired due to the decrease in our inventory of producing properties that could be sold in
future periods. Further, as a result of these property sales the Companys ability to collateralize bank borrowings is reduced which increases our dependence on more expensive mezzanine debt and potential equity sales. The availability of such
funds will depend upon prevailing market conditions and other factors over which we have no control, as well as our financial condition and results of operations.

Operating Activities.Cash flows provided by operating activities for the six months ended December 31, 2007 was approximately $43.4 million, compared to cash flows used in operating activities of
approximately $5.5 million for the six months ended December 31, 2006. This increase in cash flows from operating activities is primarily attributable to increased natural gas and oil production and revenues from our Dutch #1 discovery which
began producing in January 2007, our Dutch #2 discovery which began producing in July 2007, our Dutch #3 discovery which began producing in November 2007, and increased production from our Arkansas Fayetteville Shale play.



32



---

##### Table of Contents

Investing Activities.Cash flows used in investing activities for the six months ended
December 31, 2007 was approximately $61.2 million, compared to $8.1 million for the same period in 2006. This $53.1 million increase in capital expenditures is primarily attributable to investing approximately $26.4 million more in natural gas
and oil properties and selling approximately $16.2 million less of short-term investments.

Financing Activities.Our financing
activities provided approximately $13.9 million in cash flow for the six months ended December 31, 2007 compared to $11.7 million for the same period in 2006. This increase is primarily attributable to borrowing by our affiliates of $6.9
million, net to Contango, offset by fewer borrowings under existing credit facilities.

Capital Budget. For the next nine
months, our capital expenditure budget calls for us to invest approximately $32.1 million as we bring Mary Rose #1 to production, drill and complete Mary Rose #3, drill an additional two developmental wells on our Eugene Island 10
(Dutch) and State of Louisiana (Mary Rose) prospects, and continue to build the associated platform and pipeline. Additionally, we have budgeted to drill at least one additional wildcat exploration offshore well.

We anticipate we will need a total of seven to nine wells to fully develop the Dutch and Mary Rose discoveries. The following capital expenditure
descriptions are for the Company and its wholly-owned subsidiaries only, and do not include the capital expenditure descriptions for our partially-owned REX subsidiary. REXs capital needs are provided by a private investment company pursuant
to a $50.0 million demand note which is non-recourse to the Company, approximately $39.0 million of which is currently outstanding. We believe this REX Demand Note together with anticipated cash flows available to REX will provide REX with
sufficient liquidity to meet its obligations.

Of the $32.1 million in offshore capital expenditures budgeted for the next nine months, we
have budgeted to invest approximately $4.8 million to drill and complete Mary Rose #3, approximately $14.1 million to drill and complete two development wells on the Mary Rose prospect, approximately $9.4 million in platform and pipeline costs, and
approximately $3.0 million to drill a wildcat exploration well. We have also budgeted to spend $0.8 million in delay rentals.

Contango and
our partially owned subsidiary, REX, may need to raise additional debt and/or equity capital to supplement our internally generated cash flow to fund our offshore exploration and development program. There can be no assurance we or REX will be able
to raise such additional capital.

Natural Gas and Oil Reserves

The following table presents our estimated net proved, developed producing natural gas and oil reserves and the pre-tax net present value of our reserves at December 31, 2007. Our onshore reserves were based on a
reserve report generated by W.D. Von Gonten & Co. The offshore reserves were based on a reserve report generated by William M. Cobb & Associates, Inc. The pre-tax net present value is not intended to represent the current market
value of the estimated natural gas and oil reserves we own.

The pre-tax net present value of future cash flows attributable to our proved
reserves as of December 31, 2007 was determined by the December 31, 2007 prices of $6.94 per MMbtu for natural gas at Henry Hub and $96.62 per barrel of oil at West Texas Intermediate Posting, in each case before adjustments.



|                                                 |  |                                       |        
|------------------------------------------------ |  | ------------------------------------- | -------
|                                                 |  | ProvedReserves as ofDecember 31, 2007
|Natural Gas (MMcf)                               |  |                                       | 103,844
|Oil, Condensate and NGL (MBbls)                  |  |                                       | 4,401  
|Total proved reserves (Mmcfe)                    |  |                                       | 130,250
|Pre-tax net present value, SEC guidelines ($000) |  | $                                     | 743,781



33



---

##### Table of Contents

The process of estimating natural gas and oil reserves is complex. It requires various assumptions,
including natural gas and oil prices, drilling and operating expenses, capital expenditures, taxes and availability of funds. Our third party engineers must project production rates and timing of development expenditures, as well as analyze
available geological, geophysical, production and engineering data. The extent, quality and reliability of this data can vary. Therefore, estimates of natural gas and oil reserves are inherently imprecise. Actual future production, natural gas and
oil prices, revenues, taxes, development expenditures, operating expenses and quantities of recoverable natural gas and oil reserves most likely will vary from estimates. Any significant variance could materially affect the estimated quantities and
net present value of reserves. In addition, our third party engineers may adjust estimates of proved reserves to reflect production history, results of exploration and development, prevailing natural gas and oil prices and other factors, many of
which are beyond our control. Because most of our reserve estimates are not based on a lengthy production history and are calculated using volumetric analysis, these estimates are less reliable than estimates based on a lengthy production history.

It should not be assumed that the pre-tax net present value is the current market value of our estimated natural gas and oil reserves. In
accordance with requirements of the Securities and Exchange Commission, we base the estimated discounted future net cash flows from proved reserves on prices and costs available on the date of the estimate. Actual future prices and costs may differ
materially from those used in the present value estimate.

Credit Facility

On February 5, 2008, using the proceeds from its $68.0 million sale of Freeport LNG, the Company prepaid the $20.0 million outstanding under its
three-year $20.0 million secured term loan facility with The Royal Bank of Scotland plc (the RBS Facility) and terminated the RBS Facility. At the time of prepayment and termination, the Company was in compliance with its financial
covenants, ratios and other provisions. In addition to the $20.0 million in principal, the Company paid $342,292 in accrued but unpaid interest and prepayment penalties.

On February 5, 2008, the Company used additional proceeds from its $68.0 million sale of Freeport LNG and repaid the $20.0 million outstanding under its $60.0 million secured term loan agreement with a private
investment firm (the Term Loan Agreement). The Company now has $60.0 million in borrowing availability. The Term Loan Agreement is secured with substantially all the assets of the Company. Borrowings under the Term Loan Agreement bear
interest at 30 day LIBOR plus 5.0%. Accrued interest is due monthly. The Term Loan Agreement matures on June 30, 2009, but amounts borrowed may be prepaid at any time with no prepayment penalty. We pay a non-use fee in the amount of
1.50% per annum multiplied by such non-funded amount.

The Term Loan Agreement requires a minimum level of working capital and
contains certain negative covenants that, among other things, restrict or limit our ability to incur indebtedness, sell certain assets, and pay dividends. Failure to maintain required working capital or comply with certain covenants in the Term Loan
Agreement could result in a default and acceleration of all indebtedness under such credit facilities, as well as limit our ability to borrow additional funds. As of December 31, 2007, the Company was in compliance with its financial covenants,
ratios and other provisions of the Term Loan Agreement.



34



---

##### Table of Contents

Risk Factors

In addition to the other information set forth elsewhere in this Form 10-Q and in our annual report on Form 10-K, you should carefully consider the following factors when evaluating the Company. An investment in the Company is subject to
risks inherent in our business. The trading price of the shares of the Company is affected by the performance of our business relative to, among other things, competition, market conditions and general economic and industry conditions. The value of
an investment in the Company may decrease, resulting in a loss. The risk factors listed below are not all inclusive.

We have no ability to
control the prices that we receive for natural gas and oil. Natural gas and oil prices fluctuate widely, and low prices would have a material adverse effect on our revenues, profitability and growth.

Our revenues, profitability and future growth depend significantly on natural gas and crude oil prices. Prices received affect the amount of future cash
flow available for capital expenditures and repayment of indebtedness and our ability to raise additional capital. Lower prices may also affect the amount of natural gas and oil that we can economically produce. Factors that can cause price
fluctuations include:



| |  |  | The domestic and foreign supply of natural gas and oil.
| | - |  | -------------------------------------------------------



| |  |  | Overall economic conditions.
| | - |  | ----------------------------



| |  |  | The level of consumer product demand.
| | - |  | -------------------------------------



| |  |  | Adverse weather conditions and natural disasters.
| | - |  | -------------------------------------------------



| |  |  | The price and availability of competitive fuels such as heating oil and coal.
| | - |  | -----------------------------------------------------------------------------



| |  |  | Political conditions in the Middle East and other natural gas and oil producing regions.
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | The level of LNG imports.
| | - |  | -------------------------



| |  |  | Domestic and foreign governmental regulations.
| | - |  | ----------------------------------------------



| |  |  | Potential price controls and special taxes.
| | - |  | -------------------------------------------



| |  |  | Access to pipelines and gas processing plants.
| | - |  | ----------------------------------------------

We depend on the services of our chairman, chief executive officer and chief financial officer, and implementation of our business plan could be seriously harmed if we lost his services.

We depend heavily on the services of Kenneth R. Peak, our chairman, chief executive officer, and chief financial officer. We do not have an employment
agreement with Mr. Peak, and the proceeds from a $10.0 million key person life insurance policy on Mr. Peak may not be adequate to cover our losses in the event of Mr. Peaks death.

We are highly dependent on the technical services provided by our alliance partners and could be seriously harmed if our alliance agreements were terminated.

Because we have only six employees, none of whom are geoscientists or petroleum engineers, we are dependent upon alliance partners
for the success of our natural gas and oil exploration projects and expect to remain so for the foreseeable future. Highly qualified explorationists and engineers are difficult to attract and retain. As a result, the loss of the services of one or
more of our alliance partners could have a material adverse effect on us and could prevent us from pursuing our business plan. Additionally, the loss by our alliance partners of certain explorationists could have a material adverse effect on our
operations as well.

Our ability to successfully execute our business plan is dependent on our ability to obtain adequate financing.

Our business plan, which includes participation in 3-D seismic shoots, lease acquisitions, the drilling of exploration prospects
and producing property acquisitions, has required and is expected to continue to require substantial capital expenditures. We may require additional financing to fund our planned growth. Our ability to raise additional capital will depend on the
results of our operations and the status of various capital and industry markets at the time we seek such capital. Accordingly, we cannot be certain that additional financing will be available to us on acceptable terms, if at all. In particular, our
credit facility imposes limits on our ability to borrow under the facility based on adjustments to the value of our hydrocarbon reserves, and our credit facility limits our ability to



35



---

##### Table of Contents

incur additional indebtedness. In the event additional capital resources are unavailable, we may be required to curtail our exploration and development
activities or be forced to sell some of our assets in an untimely fashion or on less than favorable terms.

We frequently obtain capital through the
sale of our producing properties.

The Company, since its inception in September 1999, has raised approximately $483.0 million in
proceeds from 10 separate property sales. These sales bring forward future revenues and cash flows, but our longer term liquidity could be impaired to the extent our exploration efforts are not successful in generating new discoveries, production,
revenues and cash flows. Additionally, our longer term liquidity could be impaired due to the decrease in our inventory of producing properties that could be sold in future periods. Further, as a result of these property sales the Companys
ability to collateralize bank borrowings is reduced which increases our dependence on more expensive mezzanine debt and potential equity sales. The availability of such funds will depend upon prevailing market conditions and other factors over which
we have no control, as well as our financial condition and results of operations.

We assume additional risk as Operator in drilling high pressure
wells in the Gulf of Mexico.

Contango Operators, Inc. (COI) is a wholly-owned subsidiary of the Company, formed for
the purpose of drilling and operating exploration wells in the Gulf of Mexico. COI is currently the operator for our Dutch and Mary Rose discoveries. Although as a Company we have previously taken working interests in offshore prospects, our recent
exploration discoveries are the first wells in which we have assumed the role of operator. Estimated drilling costs could be significantly higher if we encounter difficulty in drilling offshore exploration wells.

Drilling activities are subject to numerous risks, including the significant risk that no commercially productive hydrocarbon reserves will be
encountered. The cost of drilling, completing and operating wells and of installing production facilities and pipelines is often uncertain. The Companys drilling operations may be curtailed, delayed, canceled or negatively impacted as a result
of numerous factors, including inexperience as an operator, title problems, weather conditions, compliance with governmental requirements and shortages or delays in the delivery or availability of material, equipment and fabrication yards. In
periods of increased drilling activity resulting from high commodity prices, demand exceeds availability for drilling rigs, drilling vessels, supply boats and personnel experienced in the oil and gas industry in general, and the offshore oil and gas
industry in particular. This may lead to difficulty and delays in consistently obtaining certain services and equipment from vendors, obtaining drilling rigs and other equipment at favorable rates and scheduling equipment fabrication at factories
and fabrication yards. This, in turn, may lead to projects being delayed or experiencing increased costs. The cost of drilling, completing, and operating wells is often uncertain, and we cannot assure that new wells will be productive or that we
will recover all or any portion of our investment. The risk of significant cost overruns, curtailments, delays, inability to reach our target reservoir and other factors detrimental to drilling and completion operations may be higher due to our
inexperience as an operator.

Most of our revenues and production are from our Dutch wells and we depend upon outside third parties to operate and
maintain our production, pipelines and processing facilities.

We depend upon the services of others to drill and complete our
wells, and operate production platforms, pipelines, gas processing facilities and the infrastructure required to produce and market our natural gas, condensate and oil. As a result, we have no control over how frequently and how long our production
is shut-in when production problems, weather and other production shut-ins occur. As we have ramped up production at our three Dutch wells, we have had to increase the production handling capacity of related downstream infrastructure necessary to
produce these wells at their designed flow rates. As a consequence, we have incurred a number of production shut-ins which have negatively affected our near term revenues and cash flow.

Repeated production shut-ins can possibly damage our well bores.

Our Dutch #1, #2 and #3
well bores are required to be shut-in from time to time due to a combination of weather, mechanical problems and shut-ins necessary to upgrade and increase the production handling capacity at related downstream platform, gas processing and pipeline
infrastructure. In addition to negatively impacting our near



36



---

##### Table of Contents

term revenues and cash flow, repeated production shut-ins could have the potential to damage our well bores if repeated excessively or not executed properly.
The loss of a well bore due to damage could require us to drill additional wells to recover our reserves.

We are highly dependent on the lending
availability of a single company.

Our $60.0 million Term Loan Agreement and REXs $50.0 million demand note are with the same
private investment firm. REX has borrowed approximately $39 million under its demand note as of February 4, 2008. Should the private investment firm encounter difficulties funding future requested advances, some portion or all of the capital
that remains unfunded may no longer be available. In that case, we would be forced to seek alternative and possibly more expensive financing, which may or may not be available.

REXs $50 million note is payable upon demand by the lender.

REXs $50.0 million
demand note with the private investment firm is payable upon demand. Should the private investment firm decide to call the note, REX does not have the funds available to repay its borrowings. In that case, REX would be forced to seek alternative and
possibly more expensive financing, which may or may not be available, or risk losing the assets it has pledged as collateral.

We have outsourced the
marketing of our production and the vast majority of our revenues are from one purchaser, Cokinos Energy Corporation.

A
significant portion of the Companys production is sold to Cokinos Energy Corporation. These sales to Cokinos Energy Corporation are secured with letters of credit.

Our capital exploration is focused on highly capital intensive prospect areas which increase our risk of incurring significant losses.

Beginning in the spring of 2005, we have continued to increase our capital investment in just two exploration prospects, our onshore Arkansas
Fayetteville Shale prospect and our offshore Gulf of Mexico prospects. Both of these investments represent a major increase in the risk profile of the Company.

Natural gas and oil reserves are depleting assets and the failure to replace our reserves would adversely affect our production and cash flows.

Our future natural gas and oil production depends on our success in finding or acquiring new reserves. If we fail to replace reserves, our level of production and cash flows would be adversely impacted. Production
from natural gas and oil properties decline as reserves are depleted, with the rate of decline depending on reservoir characteristics. Our total proved reserves will decline as reserves are produced unless we conduct other successful exploration and
development activities or acquire properties containing proved reserves, or both. Further, the majority of our reserves are proved developed producing. Accordingly, we do not have significant opportunities to increase our production from our
existing proved reserves. Our ability to make the necessary capital investment to maintain or expand our asset base of natural gas and oil reserves would be impaired to the extent cash flow from operations is reduced and external sources of capital
become limited or unavailable. We may not be successful in exploring for, developing or acquiring additional reserves. If we are not successful, our future production and revenues will be adversely affected.

Reserve estimates depend on many assumptions that may turn out to be inaccurate. Any material inaccuracies in these reserve estimates or underlying assumptions
could materially affect the quantities and present values of our reserves.

The process of estimating natural gas and oil reserves
is complex. It requires interpretations of available technical data and various assumptions, including assumptions relating to economic factors. Any significant inaccuracies in these interpretations or assumptions could materially affect the
estimated quantities and present value of reserves shown in this report.



37



---

##### Table of Contents

In order to prepare these estimates, our independent third party petroleum engineers must project
production rates and timing of development expenditures as well as analyze available geological, geophysical, production and engineering data, and the extent, quality and reliability of this data can vary. The process also requires economic
assumptions relating to matters such as natural gas and oil prices, drilling and operating expenses, capital expenditures, taxes and availability of funds. Therefore, estimates of natural gas and oil reserves are inherently imprecise.

Actual future production, natural gas and oil prices, revenues, taxes, development expenditures, operating expenses and quantities of recoverable natural
gas and oil reserves most likely will vary from our estimates. Any significant variance could materially affect the estimated quantities and pre-tax net present value of reserves shown in this report. In addition, estimates of our proved reserves
may be adjusted to reflect production history, results of exploration and development, prevailing natural gas and oil prices and other factors, many of which are beyond our control. Most of the producing wells included in our reserve report have
produced for a relatively short period of time. Because some of our reserve estimates are not based on a lengthy production history and are calculated using volumetric analysis, these estimates are less reliable than estimates based on a more
lengthy production history.

You should not assume that the pre-tax net present value of our proved reserves prepared in accordance with
SEC guidelines referred to in this report is the current market value of our estimated natural gas and oil reserves. We base the pre-tax net present value of future net cash flows from our proved reserves on prices and costs on the date of the
estimate. Actual future prices, costs, taxes and the volume of produced reserves will likely differ materially from those used in the pre-tax net present value estimate.

The proved reserves assigned to our Dutch and Mary Rose discoveries have only three producing well bores that, as of January 31, 2008, had only twelve months of production history. Reserve assessments based on
only three well bores with limited production history are subject to greater risk of downward revision than multiple well bores from a mature producing reservoir.

We rely on the accuracy of the estimates in the reservoir engineering reports provided to us by our outside engineers.

We have no in house reservoir engineering capability, and therefore rely on the accuracy of the periodic reservoir reports provided to us by our independent third party reservoir engineers. If those reports prove to be inaccurate, our
financial reports could have material misstatements. Further, we use the reports of our independent reservoir engineers in our financial planning. If the reports of the outside reservoir engineers prove to be inaccurate, we may make misjudgments in
our financial planning.

Exploration is a high risk activity, and our participation in drilling activities may not be successful.

Our future success will largely depend on the success of our exploration drilling program. Participation in exploration drilling activities involves
numerous risks, including the significant risk that no commercially productive natural gas or oil reservoirs will be discovered. The cost of drilling, completing and operating wells is uncertain, and drilling operations may be curtailed, delayed or
canceled as a result of a variety of factors, including:



| |  |  | Unexpected drilling conditions.
| | - |  | -------------------------------



| |  |  | Blowouts, fires or explosions with resultant injury, death or environmental damage.
| | - |  | -----------------------------------------------------------------------------------



| |  |  | Pressure or irregularities in formations.
| | - |  | -----------------------------------------



| |  |  | Equipment failures or accidents.
| | - |  | --------------------------------



| |  |  | Tropical storms, hurricanes and other adverse weather conditions.
| | - |  | -----------------------------------------------------------------



| |  |  | Compliance with governmental requirements and laws, present and future.
| | - |  | -----------------------------------------------------------------------



| |  |  | Shortages or delays in the availability of drilling rigs and the delivery of equipment.
| | - |  | ---------------------------------------------------------------------------------------



| |  |  | Our turnkey drilling contracts reverting to a day rate contract which would significantly increase the cost and risk to the Company.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Problems at third party operated platforms, pipelines and gas processing facilities over which we have no control.
| | - |  | ------------------------------------------------------------------------------------------------------------------



38



---

##### Table of Contents

Even when properly used and interpreted, 3-D seismic data and visualization techniques are only tools
used to assist geoscientists in identifying subsurface structures and hydrocarbon indicators. They do not allow the interpreter to know conclusively if hydrocarbons are present or economically producible. Poor results from our drilling activities
would materially and adversely affect our future cash flows and results of operations.

In addition, as a successful efforts
company, we choose to account for unsuccessful exploration efforts (the drilling of dry holes) and seismic costs as a current expense of operations, which immediately impacts our earnings. Significant expensed exploration charges in any
period would materially adversely affect our earnings for that period and cause our earnings to be volatile from period to period.

The natural gas
and oil business involves many operating risks that can cause substantial losses.

The natural gas and oil business involves a
variety of operating risks, including:



| |  |  | Blowouts, fires and explosions.
| | - |  | -------------------------------



| |  |  | Surface cratering.
| | - |  | ------------------



| |  |  | Uncontrollable flows of underground natural gas, oil or formation water.
| | - |  | ------------------------------------------------------------------------



| |  |  | Natural disasters.
| | - |  | ------------------



| |  |  | Pipe and cement failures.
| | - |  | -------------------------



| |  |  | Casing collapses.
| | - |  | -----------------



| |  |  | Stuck drilling and service tools.
| | - |  | ---------------------------------



| |  |  | Abnormal pressure formations.
| | - |  | -----------------------------



| |  |  | Environmental hazards such as natural gas leaks, oil spills, pipeline ruptures or discharges of toxic gases.
| | - |  | ------------------------------------------------------------------------------------------------------------



| |  |  | Capacity constraints, equipment malfunctions and other problems at third party operated platforms, pipelines and gas processing plants over which we have no
control.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Repeated shut-ins of our well bores could significantly damage our well bores.
| | - |  | ------------------------------------------------------------------------------

If any of the above events occur, we could incur substantial losses as a result of:



| |  |  | Injury or loss of life.
| | - |  | -----------------------



| |  |  | Reservoir damage.
| | - |  | -----------------



| |  |  | Severe damage to and destruction of property or equipment.
| | - |  | ----------------------------------------------------------



| |  |  | Pollution and other environmental damage.
| | - |  | -----------------------------------------



| |  |  | Clean-up responsibilities.
| | - |  | --------------------------



| |  |  | Regulatory investigations and penalties.
| | - |  | ----------------------------------------



| |  |  | Suspension of our operations or repairs necessary to resume operations.
| | - |  | -----------------------------------------------------------------------

Offshore operations are subject to a variety of operating risks peculiar to the marine environment, such as capsizing and collisions. In addition,
offshore operations, and in some instances, operations along the Gulf Coast, are subject to damage or loss from hurricanes or other adverse weather conditions. These conditions can cause substantial damage to facilities and interrupt production. As
a result, we could incur substantial liabilities that could reduce the funds available for exploration, development or leasehold acquisitions, or result in loss of properties.

If we were to experience any of these problems, it could affect well bores, platforms, gathering systems and processing facilities, any one of which
could adversely affect our ability to conduct operations. In accordance with customary industry practices, we maintain insurance against some, but not all, of these risks. Losses could occur for uninsurable or uninsured risks or in amounts in excess
of existing insurance coverage. We may not be able to maintain adequate insurance in the future at rates we consider reasonable, and particular types of coverage may not be available. An event that is not fully covered by insurance could have a
material adverse effect on our financial position and results of operations.

Not hedging our production may result in losses.

Due to the significant volatility in natural gas prices and the potential risk of significant hedging losses if our production should be shut-in during a
period when NYMEX natural gas prices increase, our policy is to hedge only through the purchase of puts. By not hedging our production, we may be more adversely affected by declines in natural gas and oil prices than our competitors who engage in
hedging arrangements.



39



---

##### Table of Contents

Our ability to market our natural gas and oil may be impaired by capacity constraints and equipment malfunctions on
the platforms, gathering systems, pipelines and gas plants that transport and process our natural gas and oil.

All of our natural
gas and oil is transported through gathering systems, pipelines and processing plants, and in some cases offshore platforms, which we do not own. Transportation capacity on gathering system pipelines and platforms is occasionally limited and at
times unavailable due to repairs or improvements being made to these facilities or due to capacity being utilized by other natural gas or oil shippers that may have priority transportation agreements. If the gathering systems, processing plants,
platforms or our transportation capacity is materially restricted or is unavailable in the future, our ability to market our natural gas or oil could be impaired and cash flow from the affected properties could be reduced, which could have a
material adverse effect on our financial condition and results of operations. Further, repeated shut-ins of our wells could result in damage to our well bores that would impair our ability to produce from these wells and could result in additional
wells being required to produce our reserves.

We have no assurance of title to our leased interests.

Our practice in acquiring exploration leases or undivided interests in natural gas and oil leases is to not incur the expense of retaining title lawyers
to examine the title to the mineral interest prior to executing the lease. Instead, we rely upon the judgment of our alliance partners to perform the field work in examining records in the appropriate governmental, county or parish clerks
office before leasing a specific mineral interest. This practice is widely followed in the industry. Prior to the drilling of an exploration well the operator of the well will typically obtain a preliminary title review of the drillsite lease and/or
spacing unit within which the proposed well is to be drilled to identify any obvious deficiencies in title to the well and, if there are deficiencies, to identify measures necessary to cure those defects to the extent reasonably possible. We have no
assurance, however, that any such deficiencies have been cured by the operator of any such wells. It does happen, from time to time, that the examination made by title lawyers reveals that the lease or leases are invalid, having been purchased in
error from a person who is not the rightful owner of the mineral interest desired. In these circumstances, we may not be able to proceed with our exploration and development of the lease site or may incur costs to remedy a defect. It may also
happen, from time to time, that the operator may elect to proceed with a well despite defects to the title identified in the preliminary title opinion.

Competition in the natural gas and oil industry is intense, and we are smaller and have a more limited operating history than most of our competitors.

We compete with a broad range of natural gas and oil companies in our exploration and property acquisition activities. We also compete for the equipment
and labor required to operate and to develop these properties. Most of our competitors have substantially greater financial resources than we do. These competitors may be able to pay more for exploratory prospects and productive natural gas and oil
properties. Further, they may be able to evaluate, bid for and purchase a greater number of properties and prospects than we can. Our ability to explore for natural gas and oil and to acquire additional properties in the future will depend on our
ability to evaluate and select suitable properties and to consummate transactions in this highly competitive environment. In addition, most of our competitors have been operating for a much longer time than we have and have substantially larger
staffs. We may not be able to compete effectively with these companies or in such a highly competitive environment.

We are subject to complex laws
and regulations, including environmental regulations that can adversely affect the cost, manner or feasibility of doing business.

Our operations are subject to numerous laws and regulations governing the operation and maintenance of our facilities and the discharge of materials into the environment. Failure to comply with such rules and regulations could result in
substantial penalties and have an adverse effect on us. These laws and regulations may:



| |  |  | Require that we obtain permits before commencing drilling.
| | - |  | ----------------------------------------------------------



40



---

##### Table of Contents

| |  |  | Restrict the substances that can be released into the environment in connection with drilling and production activities.
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | Limit or prohibit drilling activities on protected areas, such as wetlands or wilderness areas.
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | Require remedial measures to mitigate pollution from former operations, such as plugging abandoned wells.
| | - |  | ---------------------------------------------------------------------------------------------------------

Under these laws and regulations, we could be liable for personal injury and clean-up costs and other environmental and property damages, as well as
administrative, civil and criminal penalties. We maintain only limited insurance coverage for sudden and accidental environmental damages. Accordingly, we may be subject to liability, or we may be required to cease production from properties in the
event of environmental damages. These laws and regulations have been changed frequently in the past. In general, these changes have imposed more stringent requirements that increase operating costs or require capital expenditures in order to remain
in compliance. It is also possible that unanticipated factual developments could cause us to make environmental expenditures that are significantly different from those we currently expect. Existing laws and regulations could be changed and any such
changes could have an adverse effect on our business and results of operations.

We cannot control the activities on properties we do not operate.

Other companies currently operate properties in which we have an interest. As a result, we have a limited ability to exercise
influence over operations for these properties or their associated costs. Our dependence on the operator and other working interest owners for these projects and our limited ability to influence operations and associated costs could materially
adversely affect the realization of our targeted returns on capital in drilling or acquisition activities. The success and timing of our drilling and development activities on properties operated by others therefore depend upon a number of factors
that are outside of our control, including:



| |  |  | Timing and amount of capital expenditures.
| | - |  | ------------------------------------------



| |  |  | The operators expertise and financial resources.
| | - |  | -------------------------------------------------



| |  |  | Approval of other participants in drilling wells.
| | - |  | -------------------------------------------------



| |  |  | Selection of technology.
| | - |  | ------------------------

Acquisition
prospects are difficult to assess and may pose additional risks to our operations.

We expect to evaluate and, where appropriate,
pursue acquisition opportunities on terms our management considers favorable. The successful acquisition of natural gas and oil properties requires an assessment of:



| |  |  | Recoverable reserves.
| | - |  | ---------------------



| |  |  | Exploration potential.
| | - |  | ----------------------



| |  |  | Future natural gas and oil prices.
| | - |  | ----------------------------------



| |  |  | Operating costs.
| | - |  | ----------------



| |  |  | Potential environmental and other liabilities and other factors.
| | - |  | ----------------------------------------------------------------



| |  |  | Permitting and other environmental authorizations required for our operations.
| | - |  | ------------------------------------------------------------------------------

In connection with such an assessment, we would expect to perform a review of the subject properties that we believe to be generally consistent with
industry practices. Nonetheless, the resulting conclusions are necessarily inexact and their accuracy inherently uncertain and such an assessment may not reveal all existing or potential problems, nor will it necessarily permit a buyer to become
sufficiently familiar with the properties to fully assess their merits and deficiencies. Inspections may not always be performed on every platform or well, and structural and environmental problems are not necessarily observable even when an
inspection is undertaken.

Future acquisitions could pose additional risks to our operations and financial results, including:



| |  |  | Problems integrating the purchased operations, personnel or technologies.
| | - |  | -------------------------------------------------------------------------



| |  |  | Unanticipated costs.
| | - |  | --------------------



| |  |  | Diversion of resources and management attention from our exploration business.
| | - |  | ------------------------------------------------------------------------------



| |  |  | Entry into regions or markets in which we have limited or no prior experience.
| | - |  | ------------------------------------------------------------------------------



| |  |  | Potential loss of key employees, particularly those of the acquired organization.
| | - |  | ---------------------------------------------------------------------------------



41



---

##### Table of Contents

Anti-takeover provisions of our certificate of incorporation, bylaws and Delaware law could adversely effect a
potential acquisition by third parties that may ultimately be in the financial interests of our stockholders.

Our certificate of
incorporation, bylaws and the Delaware General Corporation Law contain provisions that may discourage unsolicited takeover proposals. These provisions could have the effect of inhibiting fluctuations in the market price of our common stock that
could result from actual or rumored takeover attempts, preventing changes in our management or limiting the price that investors may be willing to pay for shares of common stock. These provisions, among other things, authorize the board of directors
to:



| |  |  | Designate the terms of and issue new series of preferred stock.
| | - |  | ---------------------------------------------------------------



| |  |  | Limit the personal liability of directors.
| | - |  | ------------------------------------------



| |  |  | Limit the persons who may call special meetings of stockholders.
| | - |  | ----------------------------------------------------------------



| |  |  | Prohibit stockholder action by written consent.
| | - |  | -----------------------------------------------



| |  |  | Establish advance notice requirements for nominations for election of the board of directors and for proposing matters to be acted on by stockholders at stockholder
meetings.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Require us to indemnify directors and officers to the fullest extent permitted by applicable law.
| | - |  | -------------------------------------------------------------------------------------------------



| |  |  | Impose restrictions on business combinations with some interested parties.
| | - |  | --------------------------------------------------------------------------

Our common stock is thinly traded.

Contango has approximately 16.0 million shares of
common stock outstanding, held by approximately 150 holders of record. Directors and officers own or have voting control over approximately 3.4 million shares. Since our common stock is thinly traded, the purchase or sale of relatively small common
stock positions may result in disproportionately large increases or decreases in the price of our common stock.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

Interest Rate and Credit Rating Risks. As of December 31, 2007, we had approximately $2.3 million in cash and cash equivalents. We consider all highly liquid debt instruments having an original maturity of
90 days or less to be cash equivalents.

Investments in fixed-rate, interest-earning instruments carry a degree of interest rate and credit
rating risk. Fixed-rate securities may have their fair market value adversely impacted because of changes in interest rates and credit ratings. Additionally, the value of our investments may be impaired temporarily or permanently. Due in part to
these factors, our investment income may decline and we may suffer losses in principal. Currently, we do not use any derivative or other financial instruments or derivative commodity instruments to hedge any market risks, including changes in
interest rates or credit ratings, and we do not plan to employ these instruments in the future. Because of the nature of the issuers of the securities that we invest in, we do not believe that we have any cash flow exposure arising from changes in
credit ratings. Based on a sensitivity analysis performed on the financial instruments held as of December 31, 2007, an immediate 10% change in interest rates is not expected to have a material effect on our near-term financial condition or
results of operations.

Commodity Risk. Our major commodity price risk exposure is to the prices received for our natural gas and
oil production. Realized commodity prices received for our production are the spot prices applicable to natural gas and crude oil. Prices received for natural gas and oil are volatile and unpredictable and are beyond our control. For the six months
ended December 31, 2007, a 10% fluctuation in the prices received for natural gas and oil production would impact our revenues by approximately $3.5 million. It could also lead to impairment of our natural gas and oil properties.



|Item 4. | Controls and Procedures
|------- | -----------------------

Kenneth R. Peak, our Chairman, Chief Executive Officer and Chief Financial Officer, together with our Controller and Treasurer, carried out an evaluation of the effectiveness of the Companys disclosure controls and
procedures as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange



42



---

##### Table of Contents

Act), as of December 31, 2007. Based upon that evaluation, the Companys management concluded that, as of December 31, 2007, the
Companys disclosure controls and procedures were effective to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time
periods specified in the Securities and Exchange Commissions rules and forms, and to ensure that the information required to be disclosed by us in reports that we file or submit under the Exchange Act is accumulated and communicated to our
management, including our Chairman, Chief Executive Officer, Chief Financial Officer, Controller and Treasurer, as appropriate, to allow timely decisions regarding required disclosure.

There were no changes in the Companys internal control over financial reporting that occurred during the fiscal quarter ended December 31,
2007 that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.

PART II - OTHER INFORMATION



|Item 1A. | Risk Factors
|-------- | ------------

The description
of the risk factors associated with the Company set forth under the heading Risk Factors in Item 2 of Part I, Managements Discussion and Analysis of Financial Condition and Results of Operations, of this Form 10-Q
are incorporated into this Item 1A by reference and supersede the description of risk factors set forth under the heading Risk Factors in Item 1 of Part I of our annual report on Form 10-K.



|Item 6. | Exhibits
|------- | --------



|(a) | Exhibits:
|--- | ---------

The following is a list of exhibits
filed as part of this Form 10-Q. Where so indicated by a footnote, exhibits, which were previously filed, are incorporated herein by reference.



|               |  |                                                                                                                                                                                                                                                                                           
|-------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                                                                                                                                                                               
|2.1            |  | Purchase and Sale Agreement, by and between Juneau Exploration, L.P. and REX Offshore Corporation, dated as of September 1, 2005. (1)                                                                                                                                                     
|               | 
|2.2            |  | Purchase and Sale Agreement, by and between Juneau Exploration, L.P. and COE Offshore, LLC dated as of September 1, 2005. (1)                                                                                                                                                             
|               | 
|2.3            |  | Purchase and Sale Agreement between Contango STEP, LP and Rosetta Resources Operating LP, dated April 28, 2006. (2)                                                                                                                                                                       
|               | 
|2.4            |  | Purchase and Sale Agreement between Contango Operators, Inc. and Rosetta Resources Offshore LLC, dated December 14, 2006. (3)                                                                                                                                                             
|               | 
|2.5            |  | Asset Purchase Agreement by and among Petrohawk Energy Corporation and Contango Operators, Inc. (successor-in-interest to Contango Gas Solutions, L.P.), Alta Resources, L.L.C., GPM Energy, LLC,
MND Partners, L.P. and TePee Petroleum Company, Inc., dated as of November 26, 2007. (4)
|               | 
|2.7            |  | Asset Purchase Agreement by and among XTO Energy Inc. and Contango Operators, Inc., Alta Resources, L.L.C., GPM Energy, LLC, MND Partners, L.P. and TePee Petroleum Company, Inc., dated as of
January 4, 2008. (5)                                                                       
|               | 
|2.8            |  | Partnership Interest Purchase Agreement by and among Turbo LNG LLC, Contango Sundance, Inc. and Osaka Gas Co., Ltd., as Guarantor, dated January 7, 2008. (6)                                                                                                                             
|               | 
|3.1            |  | Certificate of Incorporation of Contango Oil & Gas Company. (7)                                                                                                                                                                                                                           
|               | 
|3.2            |  | Bylaws of Contango Oil & Gas Company. (7)                                                                                                                                                                                                                                                 
|               | 
|3.3            |  | Agreement of Plan of Merger of Contango Oil & Gas Company, a Delaware corporation, and Contango Oil & Gas Company, a Nevada corporation. (7)                                                                                                                                              
|               | 
|3.4            |  | Amendment to the Certificate of Incorporation of Contango Oil & Gas Company. (8)                                                                                                                                                                                                          
|               | 
|4.1            |  | Facsimile of common stock certificate of Contango Oil & Gas Company. (9)                                                                                                                                                                                                                  
|               | 
|4.2            |  | Certificate of Designations, Preferences and Relative Rights and Limitations for Series E Perpetual Cumulative Convertible Preferred Stock of Contango Oil & Gas Company.
(10)                                                                                                            



43



---

##### Table of Contents

|      |  |                                                                                                                                                                                                            
|----- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      | 
|4.3   |  | Securities Purchase Agreement, dated as of May 11, 2007, among Contango Oil & Gas Company and the Purchasers named therein, relating to the Series E Perpetual Cumulative Convertible
Preferred Stock. (10)
|      | 
|10.1  |  | Assignment of Operating Rights Interest between CGM, LP and Contango Operators, Inc., dated as of January 3, 2008. (11)                                                                                    
|      | 
|10.2  |  | Partial Assignment of Oil and Gas Leases between CGM, LP and Contango Operators, Inc., dated as of January 3, 2008. (11)                                                                                   
|      | 
|10.3  |  | Assignment of Operating Rights Interest between CGM, LP and Contango Operators, Inc., dated as of January 3, 2008. (11)                                                                                    
|      | 
|10.4  |  | Assignment of Operating Rights Interest between Olympic Energy Partners, LLC and Contango Operators, Inc., dated as of January 3, 2008. (11)                                                               
|      | 
|10.5  |  | Partial Assignment of Oil and Gas Leases between Olympic Energy Partners, LLC and Contango Operators, Inc. dated as of January 3, 2008. (11)                                                               
|      | 
|10.6  |  | Assignment of Operating Rights Interest between Olympic Energy Partners, LLC and Contango Operators, Inc., dated as of January 3, 2008. (11)                                                               
|      | 
|10.7  |  | Assignment of Operating Rights Interest between Juneau Exploration, LP and Contango Operators, Inc., dated as of January 3, 2008. (11)                                                                     
|      | 
|10.8  |  | Partial Assignment of Oil and Gas Leases between Juneau Exploration, LP and Contango Operators, Inc., dated as of January 3, 2008. (11)                                                                    
|      | 
|10.9  |  | Assignment of Operating Rights Interest between Juneau Exploration, LP and Contango Operators, Inc., dated as of January 3, 2008. (11)                                                                     
|      | 
|10.10 |  | Third Amendment to Term Loan Agreement, dated as of January 17, 2008, between Contango Oil & Gas Company, as Borrower, and Centaurus Capital LLC, as Lender. (12)                                          
|      | 
|23.2  |  | Consent of William M. Cobb & Associates, Inc.                                                                                                                                                             
|      | 
|31.1  |  | Certification required by Rules 13a-14 and 15d-14 under the Securities Exchange Act of 1934.                                                                                                              
|      | 
|32.1  |  | Certification pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                           



| | Filed herewith.
|- | ---------------

|1. | Filed as an exhibit to the Companys report on Form 8-K, dated September 2, 2005, as filed with the Securities and Exchange Commission on September 8, 2005.
|-- | ------------------------------------------------------------------------------------------------------------------------------------------------------------

|2. | Filed as an exhibit to the Companys report on Form 10-Q for the quarter ended March 31, 2006, dated May 15, 2006, as filed with the Securities and Exchange
Commission.
|-- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|3. | Filed as an exhibit to the Companys report on Form 8-K, dated December 14, 2006, as filed with the Securities and Exchange Commission on December 20, 2006.
|-- | ------------------------------------------------------------------------------------------------------------------------------------------------------------

|4. | Filed as an exhibit to the Companys report on Form 8-K, dated November 26, 2007, as filed with the Securities and Exchange Commission on November 29, 2007.
|-- | ------------------------------------------------------------------------------------------------------------------------------------------------------------

|5. | Filed as an exhibit to the Companys report on Form 8-K, dated January 4, 2008, as filed with the Securities and Exchange Commission on January 10, 2008.
|-- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

|6. | Filed as an exhibit to the Companys report on Form 8-K, dated February 5, 2008, as filed with the Securities and Exchange Commission on February 8, 2008.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------

|7. | Filed as an exhibit to the Companys report on Form 8-K, dated December 1, 2000, as filed with the Securities and Exchange Commission on December 15, 2000.
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------

|8. | Filed as an exhibit to the Companys report on Form 10-QSB for the quarter ended December 31, 2002, dated November 14, 2002, as filed with the Securities and Exchange
Commission.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|9. | Filed as an exhibit to the Companys Form 10-SB Registration Statement, as filed with the Securities and Exchange Commission on October 16, 1998.
|-- | -------------------------------------------------------------------------------------------------------------------------------------------------

|10. | Filed as an exhibit to the Companys report on Form 8-K, dated May 11, 2007, as filed with the Securities and Exchange Commission on May 17, 2007.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------

|11. | Filed as an exhibit to the Companys report on Form 8-K, dated January 3, 2008, as filed with the Securities and Exchange Commission on January 9, 2008.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------

|12. | Filed as an exhibit to the Companys report on Form 8-K, dated January 17, 2008, as filed with the Securities and Exchange Commission on January 24, 2008.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------



44



---

##### Table of Contents

SIGNATURES

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



|                        |  |                            |  |                                            
|----------------------- |  | -------------------------- |  | -------------------------------------------
|                        |  | CONTANGO OIL & GAS COMPANY
|                        |  |                           
|Date: February 11, 2008 |  | By:                        |  | /s/ KENNETH R. PEAK                        
|                        |  |                            |  | Kenneth R. Peak                            
|                        |  |                            |  | Chairman, Chief Executive Officer and      
|                        |  |                            |  | Chief Financial Officer                    
|                        |  |                            |  | (Principal Executive and Financial Officer)
|                        |  |                           
|Date: February 11, 2008 |  | By:                        |  | /s/ LESIA BAUTINA                          
|                        |  |                            |  | Lesia Bautina                              
|                        |  |                            |  | Senior Vice President and Controller       
|                        |  |                            |  | (Principal Accounting Officer)             



45