##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-QSB



|x | Quarterly Report Under Section 13 or 15(d) of the Securities Exchange
|- | ---------------------------------------------------------------------

For the Quarterly Period ended June 30, 2007



| ̈ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act
|- | --------------------------------------------------------------------------------

Commission File Number  0-8041

GEORESOURCES, INC.

(Exact name of Small Business Issuer as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Colorado                                                       |  | 84-0505444                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

110 Cypress Station Drive, Suite 220

Houston, Texas 77090-1629

(Address of principal executive offices)

(281) 537-9920

(Issuers telephone number)

Check whether the Issuer (1) filed all reports required to be filed by Section 13 or 15(d) of
the Exchange Act during the past 12 months (or for such shorter period that the Issuer 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 checkmark whether the registrant is a shell company (as defined in rule 12b-2 of the Exchange Act.    Yes ̈No  x

State the
number of shares outstanding of each of the issuers classes of common equity, as of the latest practicable date:



|                                       |  |                               
|-------------------------------------- |  | ------------------------------
|Class of equity                        |  | Outstanding at August 13, 2007
|Common stock, par value $.01 per share |  | 14,703,383 shares             

Transitional Small Business Disclosure Format (check one):    YES ̈NO    x



---



---

##### Table of Contents

TABLE OF CONTENTS



|         |  |                                                                                                                        |  |   
|-------- |  | ---------------------------------------------------------------------------------------------------------------------- |  | --
|PART I.  |  | FINANCIAL INFORMATION                                                                                                  |  |   
|         |  |                                                                                                                       
|Item 1.  |  | Financial Statements                                                                                                   |  |   
|         |  |                                                                                                                       
|         |  | CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED):                                                                         |  |   
|         |  |                                                                                                                       
|         |  | Consolidated Balance Sheet as of June 30, 2007 and December 31, 2006                                                   |  | 3 
|         |  |                                                                                                                       
|         |  | Consolidated Statements of Operations for the three months and six months ended June 30, 2007 and 2006                 |  | 4 
|         |  |                                                                                                                       
|         |  | Consolidated Statements of Stockholders Equity and Comprehensive Income (Loss) for the six months ended June 30, 2007 |  | 5 
|         |  |                                                                                                                       
|         |  | Consolidated Statements of Cash Flows for the six months ended June 30, 2007 and 2006                                  |  | 6 
|         |  |                                                                                                                       
|         |  | Notes to Consolidated Financial Statements                                                                             |  | 7 
|         |  |                                                                                                                       
|Item 2.  |  | Managements Discussion and Analysis or Plan of Operation                                                              |  | 11
|         |  |                                                                                                                       
|Item 3.  |  | Controls and Procedures                                                                                                |  | 17
|         |  |                                                                                                                       
|PART II. |  | OTHER INFORMATION                                                                                                      |  |   
|         |  |                                                                                                                       
|Item 1.  |  | Legal Proceedings                                                                                                      |  | 18
|         |  |                                                                                                                       
|Item 4.  |  | Submissions of Matters to a Vote of Securities Holders                                                                 |  | 18
|         |  |                                                                                                                       
|Item 6.  |  | Exhibits                                                                                                               |  | 18



2



---

##### Table of Contents

PART I

FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

GEORESOURCES, INC. and SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(unaudited)



|                                                                                                                                                      |  |               |             |   |                  |   |            |  
|----------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ----------- | - | ---------------- | - | ---------- | -
|                                                                                                                                                      |  | June 30, 2007 |             |   | December 31,2006 |  
|ASSETS                                                                                                                                                |  |               |             |   |                  |   |            |  
|Current assets:                                                                                                                                       |  |               |             |   |                  |   |            |  
|Cash                                                                                                                                                  |  | $             | 14,558,545  |   |                  | $ | 6,216,822  |  
|Accounts receivable:                                                                                                                                  |  |               |             |   |                  |   |            |  
|Oil and gas revenues                                                                                                                                  |  |               | 14,764,216  |   |                  |   | 7,201,902  |  
|Joint interest billings and other                                                                                                                     |  |               | 4,866,720   |   |                  |   | 2,294,237  |  
|Accounts receivable from affiliated partnerships                                                                                                      |  |               | 4,095,231   |   |                  |   | 1,742,174  |  
|Notes receivable-current portion                                                                                                                      |  |               | 860,000     |   |                  |   |           |  
|Prepaid expenses and other                                                                                                                            |  |               | 590,792     |   |                  |   | 352,515    |  
|                                                                                                                                                      |  |               |             |   |                  |   |            |  
|Total current assets                                                                                                                                  |  |               | 39,735,504  |   |                  |   | 17,807,650 |  
|                                                                                                                                                      |  |               |             |   |                  |   |            |  
|Oil and gas properties, successful efforts method:                                                                                                    |  |               |             |   |                  |   |            |  
|Proved properties                                                                                                                                     |  |               | 81,731,445  |   |                  |   | 34,204,118 |  
|Unproved properties                                                                                                                                   |  |               | 3,893,389   |   |                  |   | 1,643,041  |  
|Office and other equipment                                                                                                                            |  |               | 950,707     |   |                  |   | 292,297    |  
|Land                                                                                                                                                  |  |               | 96,462      |   |                  |   | 96,462     |  
|                                                                                                                                                      |  |               |             |   |                  |   |            |  
|                                                                                                                                                      |  |               | 86,672,003  |   |                  |   | 36,235,918 |  
|Less accumulated depreciation, depletion and amortization                                                                                             |  |               | (7,868,002  | ) |                  |   | (5,007,095 | )
|                                                                                                                                                      |  |               |             |   |                  |   |            |  
|Net property and equipment                                                                                                                            |  |               | 78,804,001  |   |                  |   | 31,228,823 |  
|                                                                                                                                                      |  |               |             |   |                  |   |            |  
|Other assets:                                                                                                                                         |  |               |             |   |                  |   |            |  
|Equity in oil and gas limited partnerships                                                                                                            |  |               | 3,362,637   |   |                  |   | 1,517,430  |  
|Notes receivable and other                                                                                                                            |  |               | 1,374,089   |   |                  |   | 113,123    |  
|                                                                                                                                                      |  |               |             |   |                  |   |            |  
|                                                                                                                                                      |  | $             | 123,276,231 |   |                  | $ | 50,667,026 |  
|                                                                                                                                                      |  |               |             |   |                  |   |            |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                  |  |               |             |   |                  |   |            |  
|Current liabilities:                                                                                                                                  |  |               |             |   |                  |   |            |  
|Accounts payable                                                                                                                                      |  | $             | 7,134,643   |   |                  | $ | 5,225,291  |  
|Accounts payable to affiliated partnerships                                                                                                           |  |               | 6,458,010   |   |                  |   | 2,201,141  |  
|Revenues and royalties payable                                                                                                                        |  |               | 16,200,746  |   |                  |   | 7,347,702  |  
|Drilling advances                                                                                                                                     |  |               | 788,331     |   |                  |   | 2,120,770  |  
|Accrued expenses payable                                                                                                                              |  |               | 1,432,302   |   |                  |   | 915,445    |  
|Commodity hedges                                                                                                                                      |  |               | 995,045     |   |                  |   | 1,685,938  |  
|                                                                                                                                                      |  |               |             |   |                  |   |            |  
|Total current liabilities                                                                                                                             |  |               | 33,009,077  |   |                  |   | 19,496,287 |  
|Long-term debt                                                                                                                                        |  |               |            |   |                  |   | 5,000,000  |  
|Deferred income taxes                                                                                                                                 |  |               | 3,344,203   |   |                  |   | 32,535     |  
|Asset retirement obligations                                                                                                                          |  |               | 5,173,454   |   |                  |   | 2,478,205  |  
|Stockholders equity:                                                                                                                                 |  |               |             |   |                  |   |            |  
|Common stock, par value $.01 per share; authorized 100,000,000 shares; issued and outstanding: 14,572,977 shares in 2007 and 4,858,000 shares
in 2006 |  |               | 145,730     |   |                  |   | 48,580     |  
|Additional paid-in capital                                                                                                                            |  |               | 78,622,213  |   |                  |   | 16,848,643 |  
|Accumulated other comprehensive income                                                                                                                |  |               | (991,899    | ) |                  |   | (1,679,388 | )
|Retained earnings                                                                                                                                     |  |               | 3,973,453   |   |                  |   | 8,442,164  |  
|                                                                                                                                                      |  |               |             |   |                  |   |            |  
|Total stockholders equity                                                                                                                            |  |               | 81,749,497  |   |                  |   | 23,659,999 |  
|                                                                                                                                                      |  |               |             |   |                  |   |            |  
|                                                                                                                                                      |  | $             | 123,276,231 |   |                  | $ | 50,667,026 |  
|                                                                                                                                                      |  |               |             |   |                  |   |            |  

The accompanying notes are an integral part of these statements.



3



---

##### Table of Contents

GEORESOURCES, INC. and SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)



|                                                |  |                             |            |   |                           |   |           |      |  |   |            |   |  |   |           |  
|----------------------------------------------- |  | --------------------------- | ---------- | - | ------------------------- | - | --------- | ---- |  | - | ---------- | - |  | - | --------- | -
|                                                |  | Three Months Ended June 30, |            |   | Six Months Ended June 30, |  
|                                                |  | 2007                        |            |   | 2006                      |   |           | 2007 |  |   | 2006       |  
|Revenue:                                        |  |                             |            |   |                           |   |           |      |  |   |            |   |  |   |           |  
|Oil and gas revenues                            |  | $                           | 7,060,314  |   |                           | $ | 3,254,445 |      |  | $ | 10,597,808 |   |  | $ | 7,025,470 |  
|Partnership management fees                     |  |                             | 256,184    |   |                           |   | 92,354    |      |  |   | 411,820    |   |  |   | 183,538   |  
|Property operating income                       |  |                             | 444,532    |   |                           |   | 204,227   |      |  |   | 682,290    |   |  |   | 398,470   |  
|Gain (loss) on sale of property and equipment   |  |                             | (15,218    | ) |                           |   | 314,840   |      |  |   | (15,218    | ) |  |   | 314,840   |  
|Partnership income (loss)                       |  |                             | 153,601    |   |                           |   | 71,944    |      |  |   | 213,347    |   |  |   | 80,299    |  
|Interest and other                              |  |                             | 385,275    |   |                           |   | 158,546   |      |  |   | 512,198    |   |  |   | 261,027   |  
|                                                |  |                             |            |   |                           |   |           |      |  |   |            |   |  |   |           |  
|Total revenue                                   |  |                             | 8,284,688  |   |                           |   | 4,096,356 |      |  |   | 12,402,245 |   |  |   | 8,263,644 |  
|Expenses:                                       |  |                             |            |   |                           |   |           |      |  |   |            |   |  |   |           |  
|Lease operating expense                         |  |                             | 2,254,861  |   |                           |   | 910,701   |      |  |   | 3,315,270  |   |  |   | 1,874,777 |  
|Severance taxes                                 |  |                             | 533,799    |   |                           |   | 160,541   |      |  |   | 802,741    |   |  |   | 482,049   |  
|Re-engineering and workovers                    |  |                             | 415,340    |   |                           |   | 130,664   |      |  |   | 433,072    |   |  |   | 178,474   |  
|Exploration                                     |  |                             |           |   |                           |   | 431,521   |      |  |   |           |   |  |   | 431,521   |  
|General and administrative expense              |  |                             | 2,456,542  |   |                           |   | 725,712   |      |  |   | 3,247,259  |   |  |   | 1,253,135 |  
|Depreciation, depletion, and amortization       |  |                             | 1,932,340  |   |                           |   | 783,423   |      |  |   | 2,860,908  |   |  |   | 1,440,200 |  
|Hedge ineffectiveness                           |  |                             | (7,434     | ) |                           |   | (206,917  | )    |  |   | (3,404     | ) |  |   | (177,229  | )
|Interest                                        |  |                             | 199,174    |   |                           |   | 22,749    |      |  |   | 355,326    |   |  |   | 38,116    |  
|                                                |  |                             |            |   |                           |   |           |      |  |   |            |   |  |   |           |  
|Total expense                                   |  |                             | 7,784,622  |   |                           |   | 2,958,394 |      |  |   | 11,011,172 |   |  |   | 5,521,043 |  
|                                                |  |                             |            |   |                           |   |           |      |  |   |            |   |  |   |           |  
|Income before income taxes                      |  |                             | 500,066    |   |                           |   | 1,137,962 |      |  |   | 1,391,073  |   |  |   | 2,742,601 |  
|Income taxes:                                   |  |                             |            |   |                           |   |           |      |  |   |            |   |  |   |           |  
|Current                                         |  |                             | 94,169     |   |                           |   |          |      |  |   | 96,031     |   |  |   |          |  
|Deferred                                        |  |                             | 1,755,328  |   |                           |   |          |      |  |   | 1,757,668  |   |  |   |          |  
|                                                |  |                             |            |   |                           |   |           |      |  |   |            |   |  |   |           |  
|                                                |  |                             | 1,849,497  |   |                           |   |          |      |  |   | 1,853,699  |   |  |   |          |  
|                                                |  |                             |            |   |                           |   |           |      |  |   |            |   |  |   |           |  
|Net income (loss)                               |  | $                           | (1,349,431 | ) |                           | $ | 1,137,962 |      |  | $ | (462,626   | ) |  | $ | 2,742,601 |  
|                                                |  |                             |            |   |                           |   |           |      |  |   |            |   |  |   |           |  
|Net income (loss) per share (basic and diluted) |  | $                           | (0.09      | ) |                           | $ | 0.23      |      |  | $ | (0.05      | ) |  | $ | 0.56      |  
|                                                |  |                             |            |   |                           |   |           |      |  |   |            |   |  |   |           |  
|Weighted average shares outstanding             |  |                             | 14,572,977 |   |                           |   | 4,858,000 |      |  |   | 10,106,159 |   |  |   | 4,858,000 |  
|                                                |  |                             |            |   |                           |   |           |      |  |   |            |   |  |   |           |  

The accompanying notes are an integral part of these statements.



4



---

##### Table of Contents

GEORESOURCES, INC. and SUBSIDIARIES

CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY and COMPREHENSIVE
INCOME (LOSS)

Six months ended June 30, 2007

(unaudited)



|                                                |  |              |  |                    |         |          |   |            |                                |   |               |   |  |       |            |   |  |   |            |  
|----------------------------------------------- |  | ------------ |  | ------------------ | ------- | -------- | - | ---------- | ------------------------------ | - | ------------- | - |  | ----- | ---------- | - |  | - | ---------- | -
|                                                |  | Common Stock |  | Additional Paid-in |         | Retained |   |            | AccumulatedOther Comprehensive |   |               |   | 
|                                                |  | Shares       |  | Par value          |         | Capital  |   | Earnings   |                                |   | Income (Loss) |   |  | Total |           
|Balance, December 31, 2006                      |  | 4,858,000    |  | $                  | 48,580  |          | $ | 16,848,643 |                                | $ | 8,442,164     |   |  | $     | (1,679,388 | ) |  | $ | 23,659,999 |  
|Issuance of common stock                        |  |              |  |                    |         |          |   |            |                                |   |               |   |  |       |            |   |  |   |            |  
|For cash                                        |  | 3,429,500    |  |                    | 34,295  |          |   | 21,878,727 |                                |   |               |   |  |       |            |   |  |   | 21,913,022 |  
|Merger transaction, including cash of $885,838  |  | 6,285,477    |  |                    | 62,855  |          |   | 39,472,795 |                                |   |               |   |  |       |            |   |  |   | 39,535,650 |  
|Comprehensive income:                           |  |              |  |                    |         |          |   |            |                                |   |               |   |  |       |            |   |  |   |            |  
|Net income                                      |  |              |  |                    |         |          |   |            |                                |   | (462,626      | ) |  |       |            |   |  |   | (462,626   | )
|Change in fair market value of hedged positions |  |              |  |                    |         |          |   |            |                                |   |               |   |  |       | (32,644    | ) |  |   | (32,644    | )
|Net realized hedging losses charged to income   |  |              |  |                    |         |          |   |            |                                |   |               |   |  |       | 720,133    |   |  |   | 720,133    |  
|                                                |  |              |  |                    |         |          |   |            |                                |   |               |   |  |       |            |   |  |   |            |  
|Total comprehensive income                      |  |              |  |                    |         |          |   |            |                                |   |               |   |  |       |            |   |  |   | 224,863    |  
|                                                |  |              |  |                    |         |          |   |            |                                |   |               |   |  |       |            |   |  |   |            |  
|Equity based compensation expense               |  |              |  |                    |         |          |   | 422,048    |                                |   |               |   |  |       |            |   |  |   | 422,048    |  
|Shareholder distributions                       |  |              |  |                    |         |          |   |            |                                |   | (4,006,085    | ) |  |       |            |   |  |   | (4,006,085 | )
|                                                |  |              |  |                    |         |          |   |            |                                |   |               |   |  |       |            |   |  |   |            |  
|Balance, June 30, 2007                          |  | 14,572,977   |  | $                  | 145,730 |          | $ | 78,622,213 |                                | $ | 3,973,453     |   |  | $     | (991,899   | ) |  | $ | 81,749,497 |  
|                                                |  |              |  |                    |         |          |   |            |                                |   |               |   |  |       |            |   |  |   |            |  

The accompanying notes are an integral part of these statements.



5



---

##### Table of Contents

GEORESOURCES, INC. and SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)



|                                                                                         |  |                           |             |   |      |   |             |  
|---------------------------------------------------------------------------------------- |  | ------------------------- | ----------- | - | ---- | - | ----------- | -
|                                                                                         |  | Six Months Ended June 30, |            
|                                                                                         |  | 2007                      |             |   | 2006 |  
|Cash flows from operating activities:                                                    |  |                           |             |   |      |   |             |  
|Net income (loss)                                                                        |  | $                         | (462,626    | ) |      | $ | 2,742,601   |  
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |                           |             |   |      |   |             |  
|Depreciation, depletion and amortization                                                 |  |                           | 2,860,908   |   |      |   | 1,440,200   |  
|Loss (gain) on sale of property and equipment                                            |  |                           | 15,218      |   |      |   | (314,840    | )
|Accretion of asset retirement obligations                                                |  |                           | 53,058      |   |      |   |            |  
|Hedge ineffectiveness loss                                                               |  |                           | (3,404      | ) |      |   | (177,229    | )
|Partnership loss (income)                                                                |  |                           | (213,347    | ) |      |   | (80,299     | )
|Deferred income taxes                                                                    |  |                           | 1,757,668   |   |      |   |            |  
|Non-cash compensation                                                                    |  |                           | 422,048     |   |      |   | 209,621     |  
|Changes in assets and liabilities:                                                       |  |                           |             |   |      |   |             |  
|Decrease (increase) in accounts receivable                                               |  |                           | (10,268,622 | ) |      |   | 5,815,141   |  
|Decrease (increase) in prepaid expense and other                                         |  |                           | 344,104     |   |      |   | (2,718,787  | )
|Increase in accounts payable and accrued expenses                                        |  |                           | 11,868,977  |   |      |   | 172,644     |  
|                                                                                         |  |                           |             |   |      |   |             |  
|Net cash provided by operating activities                                                |  |                           | 6,373,982   |   |      |   | 7,089,052   |  
|Cash flows from investing activities:                                                    |  |                           |             |   |      |   |             |  
|Proceeds from sale of property and equipment                                             |  |                           | 1,750,000   |   |      |   | 314,233     |  
|Additions to property and equipment                                                      |  |                           | (10,143,174 | ) |      |   | (10,719,236 | )
|Investment in oil and gas limited partnership                                            |  |                           | (1,631,860  | ) |      |   |            |  
|                                                                                         |  |                           |             |   |      |   |             |  
|Net cash used in investing activities                                                    |  |                           | (10,025,034 | ) |      |   | (10,405,003 | )
|Cash flows from financing activities:                                                    |  |                           |             |   |      |   |             |  
|Issuance of common stock                                                                 |  |                           | 22,798,860  |   |      |   |            |  
|Distributions to stockholders                                                            |  |                           | (4,006,085  | ) |      |   | (1,022,919  | )
|Issuance of long-term debt                                                               |  |                           | 3,000,000   |   |      |   | 6,000,000   |  
|Reduction of long-term debt                                                              |  |                           | (9,800,000  | ) |      |   |            |  
|                                                                                         |  |                           |             |   |      |   |             |  
|Net cash provided by financing activities                                                |  |                           | 11,992,775  |   |      |   | 4,977,081   |  
|                                                                                         |  |                           |             |   |      |   |             |  
|Net increase in cash and cash equivalents                                                |  |                           | 8,341,723   |   |      |   | 1,661,130   |  
|Cash and cash equivalents at beginning of period                                         |  |                           | 6,216,822   |   |      |   | 7,578,027   |  
|                                                                                         |  |                           |             |   |      |   |             |  
|Cash and cash equivalents at end of period                                               |  | $                         | 14,558,545  |   |      | $ | 9,239,157   |  
|                                                                                         |  |                           |             |   |      |   |             |  
|Supplementary information:                                                               |  |                           |             |   |      |   |             |  
|Interest paid                                                                            |  | $                         | 332,012     |   |      | $ | 13,785      |  
|Noncash net assets acquired in merger transactions:                                      |  |                           |             |   |      |   |             |  
|GeoResources, Inc.                                                                       |  | $                         | 23,826,658  |   |      | $ |            |  
|PICA Energy, LLC                                                                         |  | $                         | 11,703,314  |   |      | $ |            |  
|Yuma property interests                                                                  |  | $                         | 3,119,840   |   |      | $ |            |  

The accompanying notes are an integral part of these statements.



6



---

##### Table of Contents

GEORESOURCES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

NOTE A: Organization and Summary of
Significant Accounting Policies

Merger

On April 17, 2007, pursuant to the terms of an Agreement and Plan of Merger (Merger Agreement), GeoResources, Inc. (GeoResources or the Company), a Colorado corporation,
acquired Southern Bay Oil & Gas, L.P. (Southern Bay), a Texas limited partnership, PICA Energy, LLC (PICA), a Colorado limited liability company, and certain Colorado oil and gas properties (Yuma
Properties) in exchange for 10,690,000 shares of common stock (the Merger). These transactions shifted stockholder control of the Company. As a result of the Merger, the former Southern Bay partners now own approximately 57% of our
outstanding common stock, and thus voting control of the Company. Accordingly, for financial reporting purposes, the Merger was accounted for as a reverse acquisition of GeoResources and PICA by Southern Bay. Therefore, the results of operations as
presented herein for the three months ended June 30, 2007 are those attributable to the former Southern Bay entity for the entire three months and those of the GeoResources and PICA entities and the Yuma properties for the period April 18,
2007 through June 30, 2007. The results of operations and cash flows for the six months ended June 30, 2007 are those attributable to the former Southern Bay entity for the entire six months and those of the GeoResources and PICA entities
and Yuma Properties for the period April 18, 2007 through June 30, 2007. In addition, common stock issued in the Merger, as shown in the accompanying statement of stockholders equity and comprehensive income (loss), in the total of
6,285,477 shares, is comprised of the outstanding GeoResources shares immediately prior to the merger (3,858,477 shares), the shares issued to acquire PICA (1,931,000 shares) and the shares to acquire the Yuma Properties (496,000 shares). The
financial statements for periods prior to 2007 are those of Southern Bay.

The acquired GeoResources, PICA and Yuma net assets were
recorded at fair value using the purchase method of accounting, as required by generally accepted accounting principles. Such net assets consisted of cash and other current assets and liabilities, oil and gas properties, certain mineral leases and
options, and debt. The fair value of the net assets acquired in these purchases was based on the average trading price of GeoResources common stock immediately before and after the public announcement of the Merger Agreement, of $6.29 per share. The
following is a summary of the assets acquired and liabilities assumed in these transactions.



|                             |  |              |            |      |   |                |  |       |           |  |   |           
|---------------------------- |  | ------------ | ---------- | ---- | - | -------------- |  | ----- | --------- |  | - | ----------
|                             |  | GeoResources |            | PICA |   | YumaProperties |  | Total
|Assets                       |  |              |            |      |   |                |  |       |           |  |   |           
|Current assets               |  | $            | 2,098,865  |      | $ | 1,954,553      |  | $     |          |  | $ | 4,053,418 
|Oil and gas properties       |  |              | 30,514,709 |      |   | 12,462,961     |  |       | 3,119,840 |  |   | 46,097,510
|Mining leases                |  |              | 2,000,000  |      |   |               |  |       |          |  |   | 2,000,000 
|Drilling rig and equipment   |  |              | 1,500,000  |      |   |               |  |       |          |  |   | 1,500,000 
|Other assets                 |  |              | 404,835    |      |   | 62,969         |  |       |          |  |   | 467,804   
|                             |  |              |            |      |   |                |  |       |           |  |   |           
|                             |  |              | 36,518,409 |      |   | 14,480,483     |  |       | 3,119,840 |  |   | 54,118,732
|Liabilities                  |  |              |            |      |   |                |  |       |           |  |   |           
|Current liabilities          |  |              | 1,816,599  |      |   | 518,107        |  |       |          |  |   | 2,334,706 
|Long-term debt               |  |              | 50,000     |      |   | 1,750,000      |  |       |          |  |   | 1,800,000 
|Deferred income taxes        |  |              | 7,830,000  |      |   |               |  |       |          |  |   | 7,830,000 
|Asset retirement obligations |  |              | 2,551,990  |      |   | 66,386         |  |       |          |  |   | 2,618,376 
|                             |  |              |            |      |   |                |  |       |           |  |   |           
|                             |  |              | 12,248,589 |      |   | 2,334,493      |  |       |          |  |   | 14,583,082
|                             |  |              |            |      |   |                |  |       |           |  |   |           
|Net assets                   |  | $            | 24,269,820 |      | $ | 12,145,990     |  | $     | 3,119,840 |  | $ | 39,535,650
|                             |  |              |            |      |   |                |  |       |           |  |   |           

Proforma Results of Operations

The following summary presents unaudited pro forma information for the six month periods ended June 30, 2007 and 2006 as if the Merger had been
consummated at January 1, 2007 and 2006, respectively (in thousands except share data).

Six months ended June 30, 2007 and
June 30, 2006



|                           |  |      |        |      |   |       
|-------------------------- |  | ---- | ------ | ---- | - | ------
|                           |  | 2007 |        | 2006
|Total revenue              |  | $    | 14,509 |      | $ | 14,276
|Income before income taxes |  | $    | 1,440  |      | $ | 4,298 



7



---

##### Table of Contents

|                                    |  |   |            |   |  |   |           
|----------------------------------- |  | - | ---------- | - |  | - | ----------
|Net income (loss)                   |  | $ | (431       | ) |  | $ | 1,791     
|Net income (loss) per share:        |  |   |            |   |  |   |           
|Basic & Diluted                     |  | $ | (0.03      | ) |  | $ | 0.12      
|Weighted average shares outstanding |  |   | 14,572,977 |   |  | $ | 14,572,977

Three months ended June 30, 2007 and 2006



|                                    |  |      |            |   |      |   |            |  
|----------------------------------- |  | ---- | ---------- | - | ---- | - | ---------- | -
|                                    |  | 2007 |            |   | 2006 |  
|Total revenue                       |  | $    | 8,284      |   |      | $ | 6,901      |  
|Income before income taxes          |  | $    | 500        |   |      | $ | 1,013      |  
|Net (loss)                          |  | $    | (1,349     | ) |      | $ | (320       | )
|Net loss per share:                 |  |      |            |   |      |   |            |  
|Basic & Diluted                     |  | $    | (0.09      | ) |      | $ | (0.02      | )
|Weighted average shares outstanding |  |      | 14,572,977 |   |      |   | 14,572,977 |  

Organization and Basis of Presentation

GeoResources operates a single business segment involved in the acquisition, development and production of, and exploration for, crude oil, natural gas
and related products primarily in Texas, Louisiana, North Dakota, Montana and Colorado. The accompanying consolidated financial statements include the accounts of our wholly-owned subsidiaries. All events described or referred to as prior to
April 18, 2007, relate to Southern Bay as the accounting acquirer.

The financial statements included herein have been prepared by the
Company without audit pursuant to the rules and regulations of the Securities and Exchange Commission (SEC). Accordingly, the statements reflect all adjustments (which consist solely of normal recurring adjustments) which are, in the
opinion of management, necessary for a fair presentation of the financial results for interim periods. Certain information and notes normally included in financial statements prepared in accordance with generally accepted accounting principles have
been condensed or omitted pursuant to such rules and regulations. However, the Company believes that the disclosures are adequate to make the information not misleading. These financial statements should be read in conjunction with the financial
statements and notes thereto included in our Annual Report on Form 10-KSB for the year ended December 31, 2006, as well as our Proxy Statement on Schedule 14A filed February 23, 2007, our Current Report on Form 8-K, filed April 23,
2007 and amended on June 22, 2007.

NOTE B: Recent Accounting Pronouncements

Income TaxesUncertain Tax PositionsIn June 2006, the Financial Accounting Standards Board (FASB) issued FIN 48,
Accounting for Uncertainty in Income Taxesan Interpretation of FASB Statement No. 109, Accounting for Income Taxes. This interpretation addresses the determination of whether tax benefits claimed or expected to be claimed on a tax
return should be recorded in the financial statements. Under FIN 48, the Company may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing
authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position should be measured based on the largest benefit that has a greater than fifty percent likelihood of being
realized upon ultimate settlement. FIN 48 also provides guidance on derecognition, classification, interest and penalties on income taxes, accounting in interim periods and requires increased disclosures. The Company adopted the provisions of FIN 48
on January 1, 2007. There was no cumulative effect adjustment to retained earnings, our financial condition or results of operations as a result of implementing FIN 48.

Recently Released Accounting Pronouncements In September 2006, the FASB issued SFAS No. 157, Fair Value
Measurements. SFAS No. 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 No. 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 assessing the impact that
SFAS No. 157 will have on the financial statements of the Company.



8



---

##### Table of Contents

In February 2007, the FASB issued FASB Statement No. 159, The Fair Value Option for Financial Assets
and Financial Liabilities  Including an Amendment of FASB Statement No. 115 (SFAS 159). The fair value option established by SFAS 159 permits all entities to choose to measure eligible items at fair value at specified election
dates. A business entity will report unrealized gains and losses on items for which the fair value option has been elected in earnings (or another performance indicator if the business entity does not report earnings) at each subsequent reporting
date. The fair value option: (a) may be applied instrument by instrument, with a few exceptions, such as investments otherwise accounted for by the equity method; (b) is irrevocable (unless a new election date occurs); and (c) is
applied only to entire instruments and not to portions of instruments. FASB No. 159 is effective as of the beginning of fiscal years beginning after November 15, 2007. We are currently assessing the impact that SFAS No. 159
will have on the financial statements of the Company.

NOTE C: Income Taxes

Three Months Ended June 30, 2007 and 2006

Income tax expense for the second quarter of 2007 was
$1,850,000, compared to zero for the same period in 2006. As previously stated, the 2006 financial statements, as presented herein are those of Southern Bay, which, as a partnership, was not generally subject to federal and state income taxes. In
addition, deferred income tax expense for the second quarter of 2007 included a nonrecurring charge of $1.6 million attributable to Southern Bay becoming a taxable entity. Generally Accepted Accounting Principles (GAAP) require that when
an entitys tax status changes from nontaxable to taxable, the deferred taxes related to differences in the GAAP basis of net assets and their tax basis be recognized in the period of that change in status.

Six Months Ended June 30, 2007 and 2006

Income
tax expense for the six months ended June 30, 2007 was $1,854,000, compared to zero for the same period in 2006. As previously stated, the 2006 financials as presented herein are those of Southern Bay, which, as a partnership, was not generally
subject to federal and state income taxes. In addition, deferred income tax expense for the second quarter of 2007 includes a nonrecurring charge of $1.6 million attributable to Southern Bay becoming a taxable entity. GAAP requires that when an
entitys tax status changes from nontaxable to taxable, the deferred taxes related to differences in the GAAP basis of net assets and their tax basis be recognized in the period of that change in status.

FIN 48 Uncertain Tax Positions

The Company did not
have any unrecognized tax benefits and there was no effect on our financial condition or results of operations as a result of implementing FIN 48. The amount of unrecognized tax benefits did not materially change during the six months ended
June 30, 2007.

It is expected that the amount of unrecognized tax benefits may change in the next twelve months; however, we do not
expect the change to have a significant impact on the results of operations or the financial position of the Company.

The Company files a
consolidated federal income tax return and various combined and separate filings in several state and local jurisdictions.

The
Companys continuing practice is to recognize estimated interest and penalties related to potential underpayment on any unrecognized tax benefits as a component of income tax expense in the Consolidated Statement of Operations. As of the
date of adoption of FIN 48, the Company did not have any accrued interest or penalties associated with any unrecognized tax benefits, nor was any interest expense recognized during the current quarter. The Company does not anticipate that total
unrecognized tax benefits will significantly change due to the settlement of audits and the expiration of statute of limitations prior to June 30, 2008.

NOTE D: Acquisitions and Sales

In addition to the Merger described in Note A, the Company also had the following
acquisition and the divestitures discussed below.

In January, 2007 Southern Bay formed two entities in connection with the acquisition of
producing oil and gas properties located in southeast Texas. Catena Oil & Gas LLC (Catena) was formed as an indirect subsidiary of Southern Bay and SBE Partners LP (SBE) was formed with Catena as general partner with
a 2% partnership interest, and a large institutional investor as limited partner with a 98% partnership interest. In February, 2007 these entities paid cash of $82,046,603 to acquire the properties. Catena purchased 8% of the interests and SBE
purchased 92%. Catenas share of the property purchase price was $6,563,728, and its general partner contribution to SBE was $1,631,860. Southern Bay funded these amounts with additional capital contributions from its partners of $5,000,000,
borrowings under its bank credit agreement of $3,000,000 and working capital of $195,580. The Companys investment in SBE is accounted for under the equity method of accounting.

The Company sold two assets acquired in the Merger. In May 2007, the drilling rig was sold for $1,500,000 and, in June 2007 certain mining leases located in Arizona were
sold for $2,000,000. The purchase prices allocated to these assets at the date of the Merger were equal to their respective selling prices; therefore no gain or loss was recognized on these sales.



9



---

##### Table of Contents

NOTE E: Long-Term Debt

On June 26, 2007, the outstanding borrowings under our previous Credit Agreement with Wachovia Bank, N.A. (Bank) of $8,000,000 were paid in full. Also debt assumed in the Merger with PICA of
$1,750,000 and GeoResources of $50,000 was paid in full in April 2007.

NOTE F: Hedging Activities

We enter into hedge agreements to fix the price of anticipated future production in an effort to manage our exposure to oil and gas price volatility.
Under these contracts, the Company receives or makes payments based on a differential between fixed and variable prices for crude oil and natural gas. Such amounts are reflected in oil and gas sales in the accompanying financial statements. The
following is a summary of our hedge contracts at June 30, 2007.



|                                   |  |             |  |            |       |                   |   |      
|---------------------------------- |  | ----------- |  | ---------- | ----- | ----------------- | - | -----
|                                   |  | TotalVolume |  | FloorPrice |       | Ceiling/SwapPrice
|Crude Oil Contracts (Bbls.):       |  |             |  |            |       |                   |   |      
|Swap contracts:                    |  |             |  |            |       |                   |   |      
|2007                               |  | 18,000      |  |            |       |                   | $ | 38.20
|2007                               |  | 12,000      |  |            |       |                   | $ | 40.54
|Costless collar contracts:         |  |             |  |            |       |                   |   |      
|2007                               |  | 12,000      |  | $          | 55.00 |                   | $ | 69.30
|2007                               |  | 12,000      |  | $          | 65.00 |                   | $ | 78.52
|2007                               |  | 12,000      |  | $          | 65.00 |                   | $ | 74.35
|2008                               |  | 120,000     |  | $          | 65.00 |                   | $ | 75.10
|Natural Gas Contracts (Mmbtu):     |  |             |  |            |       |                   |   |      
|Swap contracts:                    |  |             |  |            |       |                   |   |      
|2007                               |  | 90,000      |  |            |       |                   | $ | 5.70 
|Costless collar contracts (Mmbtu): |  |             |  |            |       |                   |   |      
|2007                               |  | 60,000      |  | $          | 7.50  |                   | $ | 9.30 
|2008                               |  | 30,000      |  | $          | 7.50  |                   | $ | 9.30 
|2008                               |  | 90,000      |  | $          | 8.00  |                   | $ | 8.45 

The fair market value of these hedge contracts at June 30, 2007 was a liability of $995,045,
all of which was classified as a current liability. The fair market value of these hedge contracts at December 31, 2006 was a liability of $1,685,938, all of which was classified as a current liability. Realized hedge settlements included in
oil and gas revenues were costs of $400,399 and $720,133 for the three and six months ended June 30, 2007, respectively, as compared to costs of $515,107 and $954,972 for the same periods in 2006. We recognized small gains of $7,434 and $3,404
due to hedge ineffectiveness on these hedge contracts for the three and six months ended June 30, 2007, compared to gains of $206,917 and $177,229 for the same periods in 2006.



10



---

##### Table of Contents

ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS

The following discussion should be
read in conjunction with the unaudited Consolidated Financial Statements and related Notes thereto, included elsewhere in this 10-QSB and should further be read in conjunction with our Annual Report on Form 10-KSB, for the year ended
December 31, 2006, as well as our Proxy Statement on Schedule 14A filed February 23, 2007 and our Current Report on Form 8-K, filed April 23, 2007 and amended on June 22, 2007.

Forward-Looking Information

This entire Quarterly
Report on Form 10-QSB, and in particular this Item 2, Managements Discussion and Analysis or Plan of Operations, contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of
1995, which can be identified by words such as may, will, expect, anticipate, estimate or continue, or comparable words. All statements other than statements of historical facts
included in this quarterly report and this section of this report, including, without limitation, statements regarding the Companys business strategy, plans, objectives, expectations, intent, and beliefs of management, related to current or
future operations are forward-looking statements. Such statements are based on certain assumptions and analyses made by management of the Company in light of its experience and its perception of historical trends, current conditions, expected future
developments and other factors it believes to be appropriate. The forward-looking statements included in this quarterly report are subject to a number of material risks and uncertainties including assumptions about the pricing of oil and gas,
assumptions about operating costs, operations continuing as in the past or as projected by independent or Company engineers, the ability to generate and take advantage of acquisition opportunities and numerous other factors. A detailed discussion of
important factors that could cause actual results to differ materially from the Companys expectations are discussed herein and in the Companys Annual Report on Form 10-KSB for 2006, as well as our Proxy Statement on Schedule 14A filed
February 23, 2007, our Current Report on Form 8-K, filed April 23, 2007 and amended on June 22, 2007 and our Registration Statement on Form S-3 filed July 24, 2007. Forward-looking statements are not guarantees of future
performance and actual results; therefore, developments and business decisions may differ materially from those envisioned by such forward-looking statements.

Merger-Change in Management, Control and Business Strategy

On April 17, 2007, the Company completed merger
transactions (Merger) pursuant to the Merger Agreement dated September 14, 2006, as amended on February 16, 2007 (the Merger Agreement) among the Company, Southern Bay and Chandler Energy, LLC
(Chandler). The Merger Agreement provided, in substance, for the mergers of the businesses of Southern Bay and Chandler, two independent oil and gas entities, into the Company. The Company issued (a) 8,263,000 shares of its common
stock to the partners of Southern Bay, (b) 1,931,000 shares of its common stock to the members of Chandler and (c) 496,000 additional shares of its common stock in exchange for certain working interests in a Chandler-operated oil and gas
project in northeastern Colorado (Yuma Interests). To accomplish the merger with Chandlers business, Chandler transferred all but a small portion of its business and assets to a subsidiary, PICA Energy, LLC (PICA) on
April 17, 2007, and PICA was immediately merged into the Companys wholly owned subsidiary, Chandler Acquisition, LLC. Southern Bay was a private oil and gas exploration and production limited partnership with properties located primarily
along the Texas and Louisiana Gulf Coast, operating out of Houston, Texas. Chandler was a private oil and gas exploration and production limited liability company, with properties located primarily in Colorado, Michigan and Utah, operating out of
Denver, Colorado. All of the shares issued pursuant to the Merger are restricted securities as defined in Rule 144 promulgated under the Securities Act of 1933, as amended (the Securities Act). However, the Company entered
into registration rights agreements with the approximately 50 holders of its common stock that had been issued shares pursuant to the Merger Agreement.

Prior to the Merger, neither Southern Bay nor Chandler nor any of their owners or affiliates had any material relationship with the Company or any of its affiliates, or any director or officer of the Company, or any
associate of any such director or officer. The Merger resulted in a change of control of the Company as its board of directors and executive officers now consist mostly of persons affiliated with Southern Bay and Chandler.

Under generally accepted accounting principles, Southern Bay is deemed to have acquired the Company, PICA and the Yuma Interests, and Southern Bay will
account for the transactions using the purchase method of accounting for business combinations. Accordingly, with consummation of the Merger the historical financial statements presented for the Company are those of Southern Bay, back to its
inception in 2004, with the net assets of the Company, PICA and the Yuma Interests treated as purchased upon closing.

General

We are an independent oil and gas company engaged in the acquisition and development of oil and gas reserves through an
active and diversified program which includes purchases of reserves, re-engineering, development and exploration activities, currently focused in Texas, Louisiana, North Dakota, Montana and Colorado. As further discussed herein, future growth in
assets, earnings, cash flows and share values are dependent upon our ability to acquire, discover and develop commercial quantities of oil and gas reserves that can be produced at a profit and assemble an oil and gas reserve base with a market value
exceeding its acquisition, development and production costs.

We continue to implement our business strategy to acquire, discover and
develop oil and gas reserves and achieve continued growth. Management continues to focus on reducing operating and administrative costs on a per unit basis. In addition, the Company has attempted to mitigate downward price volatility by the
increased use of commodity price hedging, and has placed an increased emphasis on development



11



---

##### Table of Contents

drilling and exploration. The current high price environment is unprecedented, and management cannot predict that these historically high prices will be
available on an ongoing basis. Following is a brief outline of managements current plans.



| | (1) | Acquire oil and gas properties with significant producing reserves and development and exploration potential.
| | --- | -------------------------------------------------------------------------------------------------------------



| | (2) | Solicit industry partners in acquisitions, on a promoted basis, if possible, in order to diversify, reduce average cost and generate operating fees.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------



| | (3) | Implement re-engineering and development programs within existing fields.
| | --- | -------------------------------------------------------------------------



| | (4) | Pursue exploration projects and increase direct participation over time. Solicit industry partners, on a promoted basis, for internally generated projects.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------



| | (5) | Selectively divest assets to upgrade the portfolio and to lower corporate wide per-unit operating and administrative costs and focus on existing fields and new projects
with greater development and exploitation potential.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (6) | Continue activities directed toward reducing per-unit operating and general and administrative costs on a long-term sustained basis.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------



| | (7) | Obtain additional capital through the issuance of equity securities and/or through debt financing.
| | --- | --------------------------------------------------------------------------------------------------

While the impact and success of our plans cannot be predicted with accuracy, managements goal is to replace production and further increase our
reserve base at an acquisition or finding cost that will yield attractive rates of return and increase shareholder value.

In addition to
our fundamental business strategy, we intend to actively pursue corporate acquisitions or mergers as a means of continued growth, increasing value and creating liquidity for our equity holders. Management believes that opportunities may become
available to acquire corporate entities or otherwise effect business combinations. Management intends to consider any such opportunities which may become available and are beneficial to our shareholders. The primary financial considerations in the
evaluation of any such potential transaction include, but are not limited to: (1) the ability of small capitalization oil and gas companies to gain recognition and favor in the public markets, (2) share appreciation potential,
(3) shareholder liquidity, and (4) capital formation and cost of capital to effect growth.

Oil and Gas Properties

We use the Successful Efforts method of accounting for oil and gas operations. Under this method, costs to acquire oil and gas properties, drill
successful exploratory wells, drill and equip development wells and install production facilities are capitalized. Exploration costs, including unsuccessful exploratory wells and geological and geophysical costs are charged to operations as
incurred. Depreciation, depletion and amortization (DD&A) of the capitalized costs associated with proved oil and gas properties are computed using the unit-of-production method, generally at a field or well level, based on proved
reserves. Oil and gas properties are periodically assessed for impairment and generally written down to estimated fair value if the sum of estimated future undiscounted pretax cash flows, based on engineering and expected economic circumstances, is
less than the carrying value of the asset. The fair value of impaired assets is generally determined using market values, if known, or using reasonable projections of production, prices and costs and discount rates commensurate with the risks
involved.

Recent Property Acquisition

In January 2007 we acquired properties located in the Giddings Field of the Austin Chalk trend of Texas. In conjunction with this acquisition, a partnership was formed with a large institutional investor as limited partner. A wholly-owned
subsidiary of the Company acquired both a direct 8% working interest and a 2% general partner interest in this partnership. Our share of the acquisition purchase price of $75 million was $6.6 million, and our general partner contribution was $1.6
million. These amounts were funded with additional capital contributions of $5 million from former Southern Bay partners, borrowings under our bank credit agreement of $3 million and working capital of $196,000.

Results of Operations

Three months ended
June 30, 2007, compared to three months ended June 30, 2006

The Company recorded a net loss of $1,349,431 and net income of
$1,137,962 for three months ended June 30, 2007 and 2006, respectively. The $2,487,393 decrease in the Companys comparative net income resulted primarily from the following factors:



|                                            |  |                                                             |        |  
|------------------------------------------- |  | ----------------------------------------------------------- | ------ | -
|                                            |  | Net amount contributingto increase
(decrease) in net income |       
|                                            |  | (000s)                                                     |       
|Oil and gas sales                           |  | $                                                           | 3,806  |  
|Lease operating and workover expenses       |  |                                                             | (1,629 | )
|Exploration expense                         |  |                                                             | 431    |  
|Production taxes                            |  |                                                             | (373   | )
|General and administrative expenses (G&A) |  |                                                             | (1,731 | )



12



---

##### Table of Contents

|                                                        |  |    |        |  
|------------------------------------------------------- |  | -- | ------ | -
|Depletion, depreciation and amortization expense (DD&A) |  |    | (1,149 | )
|Interest expense  net                                  |  |    | (176   | )
|Hedge ineffectiveness                                   |  |    | (199   | )
|Other income  net                                      |  |    | 382    |  
|Provision for income taxes                              |  |    | (1,849 | )
|                                                        |  |    |        |  
|Net decrease                                            |  | ($ | 2,487  | )
|                                                        |  |    |        |  

The following discussion applies to the changes shown above.

Net revenues from oil and gas sales increased $3,806,000, or 117%. Properties acquired in the Merger accounted for $2,611,000 of this increase, and the
acquisition and development of properties by Southern Bay during the year accounted for an increase of $1,195,000. Price and production comparisons are set forth in the following table. Properties acquired in the Merger accounted for increased
production of approximately 114,000 Mcf of gas and approximately 34,000 barrels of oil during the second quarter of 2007.



|                                |  |                 |    |  |                            |       |      |   |      
|------------------------------- |  | --------------- | -- |  | -------------------------- | ----- | ---- | - | -----
|                                |  | PercentIncrease |    |  | Three Months EndedJune 30,
|                                |  | (Decrease)      |    |  | 2007                       |       | 2006
|Gas Production (MMcf)           |  | 139             | %  |  |                            | 361   |      |   | 151  
|Oil Production (MBbls)          |  | 110             | %  |  |                            | 82    |      |   | 39   
|Barrel of oil equivalent (MBOE) |  | 122             | %  |  |                            | 142   |      |   | 64   
|Average Price Gas (per Mcf)     |  | 2.1             | %  |  | $                          | 6.91  |      | $ | 6.77 
|Average Price Oil (per Bbl)     |  | (1.1            | )% |  | $                          | 55.95 |      | $ | 56.60
|Average Price per BOE           |  | (2.2            | )% |  | $                          | 49.72 |      | $ | 50.86

Lease operating expenses and workover costs increased from approximately $1,042,000 in the second
quarter of 2006 to $2,670,000 for the same period in 2007, an increase of $1,628,000, or 156%. Properties acquired in the Merger accounted for $1,374,000 of the increase. On a unit-of-production basis, barrel of oil equivalent (BOE)
costs increased 15.5%. The dollar increase was a result of the acquisition and development of oil and gas properties and higher costs due to an unprecedented demand for personnel, materials, services and rigs caused by high commodity prices.
Production taxes increased by $373,000, or 232%, due to increased production volumes and revenues associated with properties acquired in the merger.

Exploration costs were $431,000 in the second quarter of 2006 and none in the second quarter of 2007. We drilled two unsuccessful exploratory wells in 2006 and none in 2007.

G&A increased $1,731,000 due primarily to nonrecurring costs associated with the Merger and consulting fees associated with compliance with the
Sarbanes-Oxley Act, as well as to overall business expansion related to the Merger. Expenses associated with the Merger included bonus and stock-based compensation totaling $554,000, legal, accounting and proxy services of $222,000 and NASDAQ
listing fees of $95,000 for entry into the National Global Market. During the second quarter of 2007, we also incurred fees and costs of $264,000 in documenting compliance with the Sarbanes-Oxley Act. We expect G&A to be substantially less in
future periods.

The increase in DD&A expense attributable to the properties acquired in the Merger was $962,000. The remaining
increase of $187,000 was due to property acquisitions by Southern Bay prior to the Merger, partially offset by lower net capitalized costs on other properties.

Interest expense increased by $176,000 due to higher debt levels in the second quarter of 2007 compared to the same period of 2006. During the second quarter of 2007, the average outstanding debt was approximately
$8,000,000, until June 26, 2007, at which time we paid the outstanding balance. For the same period in 2006, the average outstanding debt was approximately $1 million.

In the second quarter of 2007, gain from hedge ineffectiveness was $7,000, compared to $206,000 for the same period in 2006. These gains resulted from a
reduction in the liability associated with the mark-to-market valuation of our hedge contracts. Those reductions are due to monthly hedge settlement payments, as well as to lower natural gas prices.

Other income, net of expense, increased by $382,000 due primarily to interest income on higher invested cash balances and to increases in property
operating income attributable to an increase in oil and gas wells that we operate.

Income tax expense for the second quarter of 2007 was
$1,850,000, compared to zero for the same period in 2006. As previously stated, the 2006 financial statements, as presented herein, are those of Southern Bay which, as a partnership, was not generally subject to federal and state income taxes. In
addition, deferred income tax expense for the second quarter of 2007 included a nonrecurring charge of $1.6 million attributable to



13



---

##### Table of Contents

Southern Bay becoming a taxable entity. Generally Accepted Accounting Principles (GAAP) require that when an entitys tax status changes
from nontaxable to taxable, the deferred taxes related to differences in the GAAP basis of net assets and their tax basis be recognized in the period of that change in status. This is not a recurring item.

Six months ended June 30, 2007, compared to six months ended June 30, 2006

The Company recorded a net loss of ($462,626) and net income of $2,742,601 for six months ended June 30, 2007 and 2006, respectively. The $3,205,227
decrease in the Companys comparative net income resulted primarily from the following factors:



|                                                        |  |                                                             |         |  
|------------------------------------------------------- |  | ----------------------------------------------------------- | ------- | -
|                                                        |  | Net amount contributingto increase
(decrease) in net income |        
|                                                        |  | (000s)                                                     |        
|Oil and gas sales                                       |  | $                                                           | 3,572   |  
|Lease operating and workover expenses                   |  |                                                             | (1,695  | )
|Exploration expense                                     |  |                                                             | 431     |  
|Production taxes                                        |  |                                                             | (320    | )
|General and administrative expenses (G&A)             |  |                                                             | (1,994  | )
|Depletion, depreciation and amortization expense (DD&A) |  |                                                             | (1,421  | )
|Interest expense                                        |  |                                                             | (317    | )
|Hedge ineffectiveness                                   |  |                                                             | (174    | )
|Other income  net                                      |  |                                                             | 567     |  
|Provision for income taxes                              |  |                                                             | (1,854  | )
|                                                        |  |                                                             |         |  
|Net decrease                                            |  |                                                             | ($3,205 | )
|                                                        |  |                                                             |         |  

The following discussion applies to the changes shown above.

Net revenues from oil and gas sales increased $3,572,000, or 51%. Properties acquired in the Merger accounted for $2,611,000 of this increase, and the
acquisition and development of properties by Southern Bay during the year accounted for an increase of $961,000. Price and production comparisons are set forth in the following table. Properties acquired in the Merger accounted for increased
production of approximately 114,000 Mcf of gas and approximately 34,000 barrels of oil during the first half of 2007.



|                                |  |                 |    |  |                          |       |      |   |      
|------------------------------- |  | --------------- | -- |  | ------------------------ | ----- | ---- | - | -----
|                                |  | PercentIncrease |    |  | Six Months EndedJune 30,
|                                |  | (Decrease)      |    |  | 2007                     |       | 2006
|Gas Production (MMcf)           |  | 68              | %  |  |                          | 552   |      |   | 331  
|Oil Production (MBbls)          |  | 48              | %  |  |                          | 127   |      |   | 86   
|Barrel of oil equivalent (MBOE) |  | 55              | %  |  |                          | 219   |      |   | 141  
|Average Price Gas (per Mcf)     |  | (8.8            | )% |  | $                        | 6.63  |      | $ | 7.27 
|Average Price Oil (per Bbl)     |  | 1.8             | %  |  | $                        | 54.47 |      | $ | 53.49
|Average Price per BOE           |  | (2.9            | )% |  | $                        | 48.39 |      | $ | 49.82

Lease operating expenses and workover costs increased $1,695,000, or 83%. Properties acquired in
the Merger accounted for $1,374,000 of the increase. On a unit-of-production basis, barrel of oil equivalent (BOE) costs increased 17.5%. The dollar increase was a result of the acquisition and development of oil and gas properties and
higher costs due to an unprecedented demand for personnel, materials, services and rigs caused by high commodity prices. On a BOE basis, production volumes increased 55% over the prior year. Accordingly, lease operating expenses increased primarily
as a result of additional production volumes. Production taxes increased by $320,000, or 67%, due to increased production volumes and revenues.

Exploration costs were $431,000 in the first half of 2006 and none in the first half of 2007. We drilled two unsuccessful exploratory wells in 2006 and none in 2007.

G&A increased $1,994,000 due primarily to nonrecurring costs associated with the Merger and consulting fees associated with compliance with the
Sarbanes-Oxley Act, as well as to overall business expansion related to the Merger. Expenses associated with the Merger included bonus and stock-based compensation totaling $633,000, legal, accounting and proxy services of $295,000 and NASDAQ
listing fees of $95,000 for entry into



14



---

##### Table of Contents

the National Global Market. During the first half of 2007, we also incurred fees and costs of $264,000 in documenting compliance with the Sarbanes-Oxley Act.
We expect G&A to be substantially less in future periods.

The increase in DD&A expense attributable to the properties acquired in
the Merger was $962,000. The remaining increase of $459,000 was due to property acquisitions by Southern Bay prior to the Merger, partially offset by lower net capitalized costs on other properties.

Interest expense increased by $317,000 due to higher debt levels in the second half of 2007 as compared to the same period of 2006. As previously stated,
as of June 26, 2007, all outstanding debt was paid.

In the first half of 2007, gain from hedge ineffectiveness was $3,000, compared
to $177,000 for the same period in 2006. These gains resulted from a reduction in the liability associated with the mark-to-market valuation of our hedge contracts. These reductions were due to monthly hedge settlement payments, as well as to lower
natural gas prices

Other income, net of expense, increased by $567,000 due primarily to interest income on higher invested cash balances
and to increases in property operating income attributable to an increase in oil and gas wells that we operate.

Income tax expense for the
first half of 2007 was $1,854,000, compared to zero for the same period in 2006. As previously stated, the 2006 financial statements as presented herein are those of Southern Bay Oil & Gas, L.P., which, as a partnership, was not generally
subject to federal and state income taxes. In addition, deferred income tax expense for the second quarter of 2007 included a nonrecurring charge of $1.6 million attributable to Southern Bay becoming a taxable entity. GAAP requires that when an
entitys tax status changes from nontaxable to taxable, the deferred taxes related to differences in the GAAP basis of net assets and their tax basis be recognized in the period of that change in status. This is not a recurring item

Impact of Property Acquisitions and Development

Management presently estimates that production volumes for the year 2007 will approximate 272,000 Bbls of oil and 1,027,000 Mcf of natural gas, representing an increase of 48% and 78%, respectively, over 2006, exclusive of any additional
acquisitions. These estimates are predicated on the results of operations for the six months ended June 30, 2007 and reserve reports. These projected increases are a direct result of acquisition and development activities. In connection with
its acquisitions, the Company generally implements a capital expenditures program, which it refers to as re-engineering activities, designed to increase production or arrest natural or mechanical production declines, as well as lower
recurring expenses. Thereafter, the Company conducts detailed field studies designed to isolate development and exploration opportunities, if any. The Company has identified numerous projects in its existing property portfolio related to proved
behind-pipe and undeveloped reserves and expects to define additional development and exploratory potential. Net future cash flows could be favorably affected by additional development potential and also by further price improvement and/or
reductions to per-unit operating costs. No assurance can be given, however, that the Company will be able to successfully and economically develop additional reserves.

Impact of Changing Prices and Costs

The Companys revenues and the carrying value of its oil
and gas properties are subject to significant change due to changes in oil and gas prices. As demonstrated historically, prices are volatile and unpredictable. Oil prices increased appreciably during 2006, but have recently leveled off. Average
realized oil prices of $54.47 per Bbl, net of hedges, for the six months ended June 30, 2007, were 1.8% higher than the comparable period in 2006. Such average realized prices for the six months ended June 30, 2007, were affected by
certain hedging activities. Should significant price decreases occur or should prices fail to remain at levels which will facilitate repayment of debt and reinvestment of cash flow to replace current production, the Company could experience
difficulty in developing its assets and continuing its growth.

Hedging Activities

In an attempt to reduce its sensitivity to oil and gas price volatility, the Company has and will likely continue to enter into hedging transactions which
may include fixed price swaps, price collars, puts and other derivatives. Management believes its hedging strategy will result in greater predictability of internally generated funds, which can be dedicated to capital development projects and
corporate obligations.

The Company does not engage in speculative trading activities and does not hedge all available or anticipated
quantities. The Companys strategy with regard to hedging includes the following factors:



| | (1) | Effectively manage cash flow to minimize price volatility and generate internal funds available for capital development projects and additional acquisitions.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (2) | Ensure the Companys ability to fully support its exploration activities and administrative and debt service obligations.
| | --- | -------------------------------------------------------------------------------------------------------------------------



| | (3) | Lock-in growth in revenues, cash flows and profits for financial reporting purposes.
| | --- | --------------------------------------------------------------------------------------



| | (4) | Allow certain quantities to float, particularly in months with high price potential.
| | --- | ------------------------------------------------------------------------------------

Management believes that speculation and trading activities are inappropriate for the Company, but further believes appropriate management of realized prices is an integral part of managing its business strategy.
Furthermore, as a growth Company, we intend to actively pursue additional acquisitions and development activities, and may realize additional production that may expose the Company to pricing upside.

Administrative and Operating Costs



15



---

##### Table of Contents

The Company continues to focus clearly on cost-containment efforts with regard to lower per-unit
administrative and operating costs. However, the Company must continue to attract and retain competent management, technical and administrative personnel to successfully pursue its business strategy and fulfill its contractual obligations.

Liquidity and Capital Resources

The
Company expects to finance its future acquisition, development and exploration activities through working capital, cash flow from operating activities, its bank credit facility, sale of non-strategic assets, various means of corporate and project
finance and possibly through the issuance of additional debt and equity securities. In addition, the Company intends to continue to subsidize its drilling activities through the sale of participations to industry partners on a promoted basis,
whereby the Company will earn working interests in reserves and production greater than its proportionate capital cost. Financing activities in 2007 have resulted in a net reduction of debt in the amount of $6.8 million. At December 31, 2006,
outstanding debt was $5,000,000. During the period, we borrowed $3,000,000, assumed $1,800,000 in the Merger and repaid the entire $9.8 million in late June 2007.

The Company has set a goal of $22 million in capital expenditures for the 18 months ending December 31, 2008. Accordingly, it is likely that the Company will incur additional debt in connection with further
acquisition activities or corporate acquisitions or mergers, if any.

Credit Facility

At June 30, 2007, the Company had a $9.5 million borrowing base, with available borrowing capacity of $9.5 million, in accordance with its revolving
Credit Agreement with its bank. Amounts outstanding under this Credit Agreement were paid in full on June 26, 2007. We are currently negotiating with the bank for a new credit agreement (the Credit Agreement) providing for a line of
credit for three years and an initial borrowing base of $35 million.

Cash Flow From Operating Activities

For the six months ended June 30, 2007, the Companys net cash provided by operating activities was $6.4 million, down slightly from the same
period in 2006, due primarily to Merger-related expenses, partially offset by increases in production resulting from acquisition and development activities. We expect recent acquisitions and development activities to significantly increase cash
provided by operating activities in 2007, assuming commodity prices do not decrease substantially.

Investing Activities

Cash applied to oil and gas capital expenditures net of divestitures, for the six months ended June 30, 2007 and 2006, was $8.4 million and $1
million, respectively. In 2007, we also invested $1.6 million in a newly formed oil and gas limited partnership for which we are the general partner. Capital expenditures for 2007 were financed with debt, equity and operating cash flow. We expect to
spend approximately $22 million in capital expenditures for the 18 months ending December 31, 2008.

During the remainder of 2007, we
will incur certain capital expenditures related to our existing portfolio of properties for re-engineering facilities (surface and down-hole), restoring shut-in wells to production and for recompletions. In addition, we expect to drill certain
development wells in existing fields. We also expect to make additional capital expenditures during 2007 to maintain leases and complete the interpretation of 3-D seismic data associated with certain exploratory and development projects. We will
continue our practice of soliciting partners, on a promoted basis, for higher risk projects.

Based solely on its existing portfolio of
properties and projects, the Company presently expects to incur the following capital expenditures during the last half of 2007 and the year 2008:



|                                     |  |                    |       |          |   |       
|------------------------------------ |  | ------------------ | ----- | -------- | - | ------
|                                     |  | LastSix Months2007 |       | Year2008
|                                     |  | (Millions)        
|Exploration (acreage and drilling)   |  | $                  | 1,054 |          | $ | 2,820 
|Development of proved properties:    |  |                    |       |          |   |       
|Drilling                             |  |                    | 4,412 |          |   | 12,677
|Well recompletions and workovers (1) |  |                    | 611   |          |   | 75    
|                                     |  |                    |       |          |   |       
|                                     |  | $                  | 6,077 |          | $ | 15,572
|                                     |  |                    |       |          |   |       

---

|(1) | Includes expenditures associated with facilities, equipment, compression, saltwater disposal and restoring shut-in wells to production.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------



16



---

##### Table of Contents

Management believes projected expenditures will result in increased production, cash flows and reserve
value and will further expose the Company to potentially significant upside from exploration. Management further believes any deferral of projects will not result in any material losses. Should the Company be unable to acquire new properties,
capital expenditures associated with existing properties could be increased.

Financing Activities

In the first six months of 2007, financing activities provided cash of $12.0 million. Additional equity capital accounted for a net increase of $18.8
million, partially offset by a net reduction in long-term debt of $6.8 million.



|Item 3. | Controls and Procedures
|------- | -----------------------

Our
Chief Executive Officer and Chief Financial Officer as of March 31, 2007, J. P. Vickers, our Chief Executive Officer since April 17, 2007, Frank A. Lodzinski, and our Chief Financial Officer since April 17, 2007, Howard E. Ehler, have
implemented or caused to be implemented, the Companys disclosure controls and procedures to ensure that material information relating to the Company is communicated adequately to our Chief Executive Officer and our Chief Financial Officer
through the end of the reporting period addressed by this report. As of the end of the reporting period reflected herein, our Chief Executive Officer and Chief Financial Officer evaluated the effectiveness of the Companys disclosure controls
and procedures, and based on such evaluation our Chief Executive Officer and Chief Financial Officer have concluded that the Companys disclosure controls and procedures, as of the end of the period covered by this report, are effective in
alerting them on a timely basis to material information relating to the Company that is required to be included in our reports filed or submitted under the Securities Exchange Act of 1934.



17



---

##### Table of Contents

PART II. OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

We are not a party nor are any of our properties subject to any pending material legal proceedings. We know of no legal proceedings contemplated or threatened against the Company.



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

We held a special meeting of our shareholders on Thursday, March 29, 2007, which was adjourned and reconvened on April 17, 2007. At the
reconvened meeting, all matters before the meeting were approved by the requisite votes of our shareholders. These matters and the shareholder votes were as follows:

1. To approve the issuance of 10,194,000 shares of common stock pursuant to the Agreement and Plan of Merger, dated September 14, 2006, and amended on February 16, 2007, by and among the Company; Southern
Bay Energy Acquisition, LLC, a Texas limited liability company; Chandler Acquisition, LLC, a Colorado limited liability company; Southern Bay Oil & Gas, L.P., a Texas limited partnership; Chandler Energy, LLC, a Colorado limited liability
company; and PICA Energy, LLC, a Colorado limited liability company.



|         |  |          
|-------- |  | ---------
|Votes    |  |          
|         | 
|For:     |  | 2,694,992
|Against: |  | 390,633  
|Abstain: |  | 30,496   

2. To approve an amendment to our articles of incorporation increasing the total shares of authorized stock from
10,000,000 shares of common stock, $ .01 par value per share, to 120,000,000 authorized shares of stock, consisting of 100,000,000 shares of common stock, $.01 par value per share, and 20,000,000 shares of preferred stock, $.01 par value per share.



|         |  |          
|-------- |  | ---------
|Votes    |  |          
|         | 
|For:     |  | 2,553,028
|Against: |  | 530,840  
|Abstain: |  | 32,253   



|3. | To approve our Amended and Restated 2004 Employees Stock Incentive Plan.
|-- | -------------------------------------------------------------------------



|         |  |          
|-------- |  | ---------
|Votes    |  |          
|         | 
|For:     |  | 2,439,148
|Against: |  | 634,282  
|Abstain: |  | 42,691   

4. To adjourn or postpone the special meeting, if necessary, for the purpose of soliciting additional proxies in
the event that there are not sufficient votes at the time of the special meeting to approve the above proposals.



|         |  |          
|-------- |  | ---------
|Votes    |  |          
|         | 
|For:     |  | 2,535,865
|Against: |  | 535,852  
|Abstain: |  | 44,404   



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



| | (a) | Exhibits.
| | --- | ---------



|       |  |                                                                                                                                                                                                                        
|------ |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1    |  | Amended and Restated Articles of Incorporation dated June 10, 2003, incorporated by reference to Exhibit 3.1 of Registrants Form 10-KSB for the year ended December 31,
2003.                                         
|       | 
|3.1(a) |  | Articles of Amendment to the Articles of Incorporation, incorporated by reference as Annex C to the Registrants definitive Proxy Statement dated February 23, 2007 and filed with the
Commission on February 23, 2007.



18



---

##### Table of Contents

|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                               
|----- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.2   |  | Bylaws, as amended March 2, 2004, incorporated by reference to Exhibit 3.2 of Registrants Form 10-KSB for the year ended December 31, 2003.                                                                                                                                                                                                                                                                                                  
|      | 
|10.1  |  | 1993 Employees Incentive Stock Option Plan, incorporated by reference as Exhibit A to the Registrants definitive Proxy Statement dated May 5, 1993.                                                                                                                                                                                                                                                                                         
|      | 
|10.2  |  | Amended and Restated 2004 Employees Stock Incentive Plan, incorporated by reference as Annex D to the Registrants definitive Proxy Statement dated February 23, 2007 and filed with
the Commission on February 23, 2007.                                                                                                                                                                                                                    
|      | 
|10.3  |  | Secured Form Loan and Revolving Credit Agreement dated April 29, 1993, by and between GeoResources, Inc. and Wells Fargo Bank Montana (formerly Norwest Bank Billings), incorporated by reference
to Exhibit 10.1 of the Registrants Form 10-Q for the quarter ended June 30, 1993.                                                                                                                                                          
|      | 
|10.4  |  | Amended and Restated Secured Term Loan and Revolving Credit Agreement made as of September 1, 1995, by and between GeoResources, Inc. and Wells Fargo Bank Montana (formerly Norwest Bank Montana)
incorporated by reference to Exhibit 10.1 to the Registrants Form 10-Q for the quarter ended September 30, 1995.                                                                                                                          
|      | 
|10.5  |  | First Amendment of Mortgage, Security Agreement, Assignment of Production and Financing Statement and Mortgage - Collateral Real Estate Mortgage dated September 1, 1995, by and between
GeoResources, Inc. and Wells Fargo Bank Montana (formerly Norwest Bank Montana) incorporated by reference to Exhibit 10.2 to the Registrants Form 10-Q for the quarter ended September 30, 1995.                                                    
|      | 
|10.6  |  | Amended and Restated Secured Term Loan and Revolving Credit Agreement made as of December 5, 1997, by and between GeoResources, Inc. and Wells Fargo Bank Montana (formerly Norwest Bank Montana),
and all related documents, incorporated by reference to Exhibit 10.13 of Registrants Form 10-K for the year ended December 31, 1997.                                                                                                      
|      | 
|10.7  |  | Mining Lease and Agreement dated May 14, 1998, by and between Roger C. Ryan, Executor for the Estate of Constance P. Ryan, and as a single man, Susan Ryan, Joseph W. Ryan and Charlotte Friis as
Lessors, and GeoResources, Inc. as Lessee and all related documents, incorporated by reference to Exhibit 10.14 of Registrants Form 10-K for the year ended December 31, 1998.                                                             
|      | 
|10.8  |  | The First Amendment of Credit Agreement made as of January 5, 2001, by and between GeoResources, Inc. and Wells Fargo Bank Montana, incorporated by reference to Exhibit 10.1 of Registrants
Form 10-QSB for the quarter ended March 31, 2001.                                                                                                                                                                                               
|      | 
|10.9  |  | Promissory Note made January 5, 2001, with Wells Fargo Bank Montana, incorporated by reference to Exhibit 10.2 of Registrants Form 10-QSB for the quarter ended March 31,
2001.                                                                                                                                                                                                                                                              
|      | 
|10.10 |  | Third Amendment of and Addendum to Mortgage, Security Agreement, Assignment of Production and Financing Statement and Mortgage  Collateral Real Estate Mortgage made January 5, 2001, by and
between GeoResources, Inc. and Wells Fargo Bank Montana, incorporated by reference to Exhibit 10.3 of Registrants Form 10-QSB for the quarter ended March 31, 2001.                                                                            
|      | 
|10.11 |  | Third Amendment of Credit Agreement dated March 22, 2004, by and between GeoResources, Inc. and Wells Fargo Bank, National Association (successor in interest to Wells Fargo Bank Montana),
incorporated by reference to Exhibit 10.1 to the Registrants Form 10-QSB for the quarter ended March 31, 2004.                                                                                                                                   
|      | 
|10.12 |  | Fourth Amendment of Mortgage, Short Term Mortgage Redemption, Security Agreement, Assignment of Production and Financing Statement dated March 22, 2004, by and between GeoResources, Inc. as
Mortgager and Wells Fargo Bank, National Association incorporated by reference to Exhibit 10.2 to the Registrants Form 10-QSB for the quarter ended March 31, 2004.                                                                            
|      | 
|10.13 |  | New Mining plan approval document issued by the United States Department of the Interior to GeoResources, Inc. on December 2, 2005, incorporated by reference to 10.13 to the Registrants
Form 10-KSB for the year ended December 31, 2005.                                                                                                                                                                                                  
|      | 
|10.14 |  | Permit to Engage in Surface Coal mining and Reclamation Operations submitted by GeoResources, Inc. and approved by the State of North Dakota, Public Service Commission on November 2, 2005, as
Permit No. GRGR-0501 with attached Surface Coal Mining and Reclamation Permit Conditions, incorporated by reference to 10.14 to the Registrants Form 10-KSB for the year ended December 31, 2005.                                            
|      | 
|10.15 |  | Agreement and Plan of Merger dated September 14, 2006, among GeoResources, Inc., Southern Bay Energy Acquisition, LLC, Chandler Acquisition, LLC, Southern Bay Oil & Gas, L.P., Chandler
Energy, LLC and PICA Energy, LLC (including Amendment No. 1 dated February 16, 2007). Incorporated by reference as Annex A to the Registrants Definitive Proxy Statement dated February 23, 2007 and filed with the Commission on February 23,
2007.
|      | 
|10.16 |  | Form of Registration Rights Agreement, incorporated by reference as Exhibit 10.2 to the Registrants Form 8-K filed with the Commission on April 23, 2007.                                                                                                                                                                                                                                                                                    
|      | 
|10.17 |  | Form of Subscription Agreement, incorporated by reference as Exhibit 10.17 to the Registrants Form 8-K filed with the                                                                                                                                                                                                                                                                                                                        



19



---

##### Table of Contents

|      |  |                                                                                                                                                                                                                                                 
|----- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      |  | Commission on July 20, 2007.                                                                                                                                                                                                                    
|      | 
|10.18 |  | Form of Registration Rights Agreement, incorporated by reference as Exhibit 10.18 to the Registrants Form 8-K filed with the Commission on July 20, 2007.                                                                                      
|      | 
|10.19 |  | June 7, 2001 Lease Agreement by and between AROC, Inc. and BGK Texas Property Management, Inc. for 110 Cypress Station Drive, Suite 220, Houston, Texas 77090.                                                                                  
|      | 
|10.20 |  | First Amendment to June 7, 2001 Lease Agreement by and between AROC, Inc. and BGK Texas Property Management, Inc. for 110 Cypress Station Drive, Suite 220, Houston, Texas 77090, dated November
10, 2003.                                      
|      | 
|10.21 |  | Assignment and Assumption by Southern Bay Energy, L.L.C. of June 7, 2001 Lease Agreement by and between AROC, Inc. and BGK Texas Property Management, Inc. for 110 Cypress Station Drive, Suite
220, Houston, Texas 77090, dated April 19, 2005.
|      | 
|10.22 |  | Unconditional Guaranty of June 7, 2001 Lease Agreement by and between Southern Bay Energy, L.L.C. and BGK Texas Property Management, Inc. for 110 Cypress Station Drive, Suite 220, Houston, Texas
77090, dated April 19, 2005.                 
|      | 
|10.23 |  | Second Amendment to June 7, 2001 Lease Agreement by and between Southern Bay Energy, L.L.C. and BGK Texas Property Management, Inc. for 110 Cypress Station Drive, Suite 220, Houston, Texas
77090, dated April 19, 2005.                       
|      | 
|10.24 |  | Third Amendment to June 7, 2001 Lease Agreement by and between Southern Bay Energy, L.L.C. and BGK Texas Property Management, Inc. for 110 Cypress Station Drive, Suite 220, Houston, Texas 77090,
dated April 9, 2007.                         
|      | 
|10.25 |  | December 22, 2004 Credit Agreement by and between Southern Bay Oil & Gas, L.P. as borrower and Wachovia Bank, National Association.                                                                                                             
|      | 
|10.26 |  | January 31, 2000 Office Building Lease by and between 475-17thStreet, CO. and Collis P. Chandler
III for 475 17th Street Building, Suite 860, 475 17th Street, Denver, Colorado 80202.                                                          
|      | 
|10.27 |  | First Amendment to January 31, 2000 Office Building Lease by and between 475-17thStreet, CO. and
Collis P. Chandler III for 475 17th Street, Suite 860, Denver, Colorado 80202, dated September 28, 2001.                                       
|      | 
|10.28 |  | Second Amendment to January 31, 2000 Office Building Lease by and between 475-17thStreet, CO. and
Collis P. Chandler III for 475 17th Street, Suite 860, Denver, Colorado 80202, dated October 23, 2002.                                        
|      | 
|10.29 |  | Third Amendment to January 31, 2000 Office Building Lease by and between 475-17thStreet, CO. and
Collis P. Chandler III for 475 17th Street, Suite 860, Denver, Colorado 80202, dated June 28, 2004.                                            
|      | 
|14.1  |  | Code of Business Conduct and Ethics adopted March 2, 2004, incorporated by reference to Exhibit 14.1 of Registrants Form 10-KSB for fiscal year ended December 31, 2003.                                                                       
|      | 
|21.1  |  | Subsidiaries of the Registrant.                                                                                                                                                                                                                 
|      | 
|31.1  |  | Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act.                                                                                                                                                 
|      | 
|31.2  |  | Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act.                                                                                                                                                 
|      | 
|32.1  |  | Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act.                                                                                                                                                 
|      | 
|32.2  |  | Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act.                                                                                                                                                 



20



---

##### Table of Contents

SIGNATURES

In accordance with the requirements of the Exchange Act, the Registrant caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



|                |  |  |  |                        
|--------------- |  |  |  | -----------------------
|                |  |  |  | GEORESOURCES, INC.     
|                |  | 
|August 14, 2007 |  |  |  |                        
|                |  | 
|                |  |  |  | /s/ Frank A. Lodzinski 
|                |  |  |  | Frank A. Lodzinski     
|                |  |  |  | Chief Executive Officer
|                |  |  |  |                        
|                |  | 
|                |  |  |  | /s/ Howard E. Ehler    
|                |  |  |  | Howard E. Ehler        
|                |  |  |  | Chief Financial Officer



21



---

##### Table of Contents

EXHIBIT INDEX





|               |  |                                                                                                                                                                                                                                                                                                                                                                                           
|-------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  |                                                                                                                                                                                                                                                                                                                                                                                           
|               | 
|3.1            |  | Amended and Restated Articles of Incorporation dated June 10, 2003, incorporated by reference to Exhibit 3.1 of Registrants Form 10-KSB for the year ended December 31,
2003.                                                                                                                                                                                                            
|               | 
|3.1(a)         |  | Articles of Amendment to the Articles of Incorporation, incorporated by reference as Annex C to the Registrants definitive Proxy Statement dated February 23, 2007 and filed with the
Commission on February 23, 2007.                                                                                                                                                                   
|               | 
|3.2            |  | Bylaws, as amended March 2, 2004, incorporated by reference to Exhibit 3.2 of Registrants Form 10-KSB for the year ended December 31, 2003.                                                                                                                                                                                                                                              
|               | 
|10.1           |  | 1993 Employees Incentive Stock Option Plan, incorporated by reference as Exhibit A to the Registrants definitive Proxy Statement dated May 5, 1993.                                                                                                                                                                                                                                     
|               | 
|10.2           |  | Amended and Restated 2004 Employees Stock Incentive Plan, incorporated by reference as Annex D to the Registrants definitive Proxy Statement dated February 23, 2007 and filed with
the Commission on February 23, 2007.                                                                                                                                                                
|               | 
|10.3           |  | Secured Form Loan and Revolving Credit Agreement dated April 29, 1993, by and between GeoResources, Inc. and Wells Fargo Bank Montana (formerly Norwest Bank Billings), incorporated by reference
to Exhibit 10.1 of the Registrants Form 10-Q for the quarter ended June 30, 1993.                                                                                                      
|               | 
|10.4           |  | Amended and Restated Secured Term Loan and Revolving Credit Agreement made as of September 1, 1995, by and between GeoResources, Inc. and Wells Fargo Bank Montana (formerly Norwest Bank Montana)
incorporated by reference to Exhibit 10.1 to the Registrants Form 10-Q for the quarter ended September 30, 1995.                                                                      
|               | 
|10.5           |  | First Amendment of Mortgage, Security Agreement, Assignment of Production and Financing Statement and Mortgage - Collateral Real Estate Mortgage dated September 1, 1995, by and between
GeoResources, Inc. and Wells Fargo Bank Montana (formerly Norwest Bank Montana) incorporated by reference to Exhibit 10.2 to the Registrants Form 10-Q for the quarter ended September 30, 1995.
|               | 
|10.6           |  | Amended and Restated Secured Term Loan and Revolving Credit Agreement made as of December 5, 1997, by and between GeoResources, Inc. and Wells Fargo Bank Montana (formerly Norwest Bank Montana),
and all related documents, incorporated by reference to Exhibit 10.13 of Registrants Form 10-K for the year ended December 31, 1997.                                                  
|               | 
|10.7           |  | Mining Lease and Agreement dated May 14, 1998, by and between Roger C. Ryan, Executor for the Estate of Constance P. Ryan, and as a single man, Susan Ryan, Joseph W. Ryan and Charlotte Friis as
Lessors, and GeoResources, Inc. as Lessee and all related documents, incorporated by reference to Exhibit 10.14 of Registrants Form 10-K for the year ended December 31, 1998.         
|               | 
|10.8           |  | The First Amendment of Credit Agreement made as of January 5, 2001, by and between GeoResources, Inc. and Wells Fargo Bank Montana, incorporated by reference to Exhibit 10.1 of Registrants
Form 10-QSB for the quarter ended March 31, 2001.                                                                                                                                           
|               | 
|10.9           |  | Promissory Note made January 5, 2001, with Wells Fargo Bank Montana, incorporated by reference to Exhibit 10.2 of Registrants Form 10-QSB for the quarter ended March 31,
2001.                                                                                                                                                                                                          
|               | 
|10.10          |  | Third Amendment of and Addendum to Mortgage, Security Agreement, Assignment of Production and Financing Statement and Mortgage  Collateral Real Estate Mortgage made January 5, 2001, by and
between GeoResources, Inc. and Wells Fargo Bank Montana, incorporated by reference to Exhibit 10.3 of Registrants Form 10-QSB for the quarter ended March 31, 2001.                        



1



---

##### Table of Contents

|      |  |                                                                                                                                                                                                                                                                                                                                                                                                                                               
|----- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      | 
|10.11 |  | Third Amendment of Credit Agreement dated March 22, 2004, by and between GeoResources, Inc. and Wells Fargo Bank, National Association (successor in interest to Wells Fargo Bank Montana),
incorporated by reference to Exhibit 10.1 to the Registrants Form 10-QSB for the quarter ended March 31, 2004.                                                                                                                                   
|      | 
|10.12 |  | Fourth Amendment of Mortgage, Short Term Mortgage Redemption, Security Agreement, Assignment of Production and Financing Statement dated March 22, 2004, by and between GeoResources, Inc. as
Mortgager and Wells Fargo Bank, National Association incorporated by reference to Exhibit 10.2 to the Registrants Form 10-QSB for the quarter ended March 31, 2004.                                                                            
|      | 
|10.13 |  | New Mining plan approval document issued by the United States Department of the Interior to GeoResources, Inc. on December 2, 2005, incorporated by reference to 10.13 to the Registrants
Form 10-KSB for the year ended December 31, 2005.                                                                                                                                                                                                  
|      | 
|10.14 |  | Permit to Engage in Surface Coal mining and Reclamation Operations submitted by GeoResources, Inc. and approved by the State of North Dakota, Public Service Commission on November 2, 2005, as
Permit No. GRGR-0501 with attached Surface Coal Mining and Reclamation Permit Conditions, incorporated by reference to 10.14 to the Registrants Form 10-KSB for the year ended December 31, 2005.                                            
|      | 
|10.15 |  | Agreement and Plan of Merger dated September 14, 2006, among GeoResources, Inc., Southern Bay Energy Acquisition, LLC, Chandler Acquisition, LLC, Southern Bay Oil & Gas, L.P., Chandler
Energy, LLC and PICA Energy, LLC (including Amendment No. 1 dated February 16, 2007). Incorporated by reference as Annex A to the Registrants Definitive Proxy Statement dated February 23, 2007 and filed with the Commission on February 23,
2007.
|      | 
|10.16 |  | Form of Registration Rights Agreement, incorporated by reference as Exhibit 10.2 to the Registrants Form 8-K filed with the Commission on April 23, 2007.                                                                                                                                                                                                                                                                                    
|      | 
|10.17 |  | Form of Subscription Agreement, incorporated by reference as Exhibit 10.17 to the Registrants Form 8-K filed with the Commission on July 20, 2007.                                                                                                                                                                                                                                                                                           
|      | 
|10.18 |  | Form of Registration Rights Agreement, incorporated by reference as Exhibit 10.18 to the Registrants Form 8-K filed with the Commission on July 20, 2007.                                                                                                                                                                                                                                                                                    
|      | 
|10.19 |  | June 7, 2001 Lease Agreement by and between AROC, Inc. and BGK Texas Property Management, Inc. for 110 Cypress Station Drive, Suite 220, Houston, Texas 77090.                                                                                                                                                                                                                                                                                
|      | 
|10.20 |  | First Amendment to June 7, 2001 Lease Agreement by and between AROC, Inc. and BGK Texas Property Management, Inc. for 110 Cypress Station Drive, Suite 220, Houston, Texas 77090, dated November
10, 2003.                                                                                                                                                                                                                                    
|      | 
|10.21 |  | Assignment and Assumption by Southern Bay Energy, L.L.C. of June 7, 2001 Lease Agreement by and between AROC, Inc. and BGK Texas Property Management, Inc. for 110 Cypress Station Drive, Suite
220, Houston, Texas 77090, dated April 19, 2005.                                                                                                                                                                                              
|      | 
|10.22 |  | Unconditional Guaranty of June 7, 2001 Lease Agreement by and between Southern Bay Energy, L.L.C. and BGK Texas Property Management, Inc. for 110 Cypress Station Drive, Suite 220, Houston, Texas
77090, dated April 19, 2005.                                                                                                                                                                                                               
|      | 
|10.23 |  | Second Amendment to June 7, 2001 Lease Agreement by and between Southern Bay Energy, L.L.C. and BGK Texas Property Management, Inc. for 110 Cypress Station Drive, Suite 220, Houston, Texas
77090, dated April 19, 2005.                                                                                                                                                                                                                     
|      | 
|10.24 |  | Third Amendment to June 7, 2001 Lease Agreement by and between Southern Bay Energy, L.L.C. and BGK Texas Property Management, Inc. for 110 Cypress Station Drive, Suite 220, Houston, Texas 77090,
dated April 9, 2007.                                                                                                                                                                                                                       



2



---

##### Table of Contents

|      |  |                                                                                                                                                                                                          
|----- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      | 
|10.25 |  | December 22, 2004 Credit Agreement by and between Southern Bay Oil & Gas, L.P. as borrower and Wachovia Bank, National Association.                                                                      
|      | 
|10.26 |  | January 31, 2000 Office Building Lease by and between 475-17thStreet, CO. and Collis P. Chandler
III for 475 17th Street Building, Suite 860, 475 17th Street, Denver, Colorado 80202.                   
|      | 
|10.27 |  | First Amendment to January 31, 2000 Office Building Lease by and between 475-17thStreet, CO. and
Collis P. Chandler III for 475 17th Street, Suite 860, Denver, Colorado 80202, dated September 28, 2001.
|      | 
|10.28 |  | Second Amendment to January 31, 2000 Office Building Lease by and between 475-17thStreet, CO. and
Collis P. Chandler III for 475 17th Street, Suite 860, Denver, Colorado 80202, dated October 23, 2002. 
|      | 
|10.29 |  | Third Amendment to January 31, 2000 Office Building Lease by and between 475-17thStreet, CO. and
Collis P. Chandler III for 475 17th Street, Suite 860, Denver, Colorado 80202, dated June 28, 2004.     
|      | 
|14.1  |  | Code of Business Conduct and Ethics adopted March 2, 2004, incorporated by reference to Exhibit 14.1 of Registrants Form 10-KSB for fiscal year ended December 31, 2003.                                
|      | 
|21.1  |  | Subsidiaries of the Registrant.                                                                                                                                                                          
|      | 
|31.1  |  | Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act.                                                                                                          
|      | 
|31.2  |  | Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act.                                                                                                          
|      | 
|32.1  |  | Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act.                                                                                                          
|      | 
|32.2  |  | Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act.                                                                                                          



3