##### Table of Contents

---



SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



FORM 10-Q



QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934



For the Quarter Ended September 30, 2003



Commission File Number 0-23431



---



MILLER EXPLORATION COMPANY

(Exact Name of Registrant as Specified in Its
Charter)



|Delaware                                                      |  | 38-3379776                         
|------------------------------------------------------------- |  | -----------------------------------
|(State or Other Jurisdiction ofIncorporation or Organization) |  | (I.R.S. EmployerIdentification No.)



|3104 Logan Valley RoadTraverse City, Michigan |  | 49685-0348
|--------------------------------------------- |  | ----------
|(Address of Principal Executive Offices)      |  | (Zip Code)



Registrants
Telephone Number, Including Area Code: (231) 941-0004



---



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



Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 126-2 of the Act).
Yes ̈No  x



Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable
date.



|Class                        |  | Outstanding atNovember 10, 2003
|---------------------------- |  | -------------------------------
|Common stock, $.01 par value |  | 2,129,078 shares               



---



---

##### Table of Contents

MILLER EXPLORATION COMPANY



TABLE OF CONTENTS



|                              |  |                                                                                                      |  | Page No.
|----------------------------- |  | ---------------------------------------------------------------------------------------------------- |  | --------
|                              | 
|PART I. FINANCIAL INFORMATION |  |                                                                                                     
|                              |  |                                                                                                     
|Item 1.                       |  | Financial Statements                                                                                 |  | 3       
|                              |  |                                                                                                     
|                              |  | Consolidated Statements of OperationsThree Months and Nine Months Ended September 30, 2003 and 2002 |  | 3       
|                              |  |                                                                                                     
|                              |  | Consolidated Balance SheetsSeptember 30, 2003 and December 31, 2002                                 |  | 4       
|                              |  |                                                                                                     
|                              |  | Consolidated Statement of EquityNine Months Ended September 30, 2003                                |  | 5       
|                              |  |                                                                                                     
|                              |  | Consolidated Statements of Cash FlowsNine Months Ended September 30, 2003 and 2002                  |  | 6       
|                              |  |                                                                                                     
|                              |  | Notes to Consolidated Financial Statements                                                           |  | 7       
|                              |  |                                                                                                     
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                |  | 18      
|                              |  |                                                                                                     
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                                           |  | 28      
|                              |  |                                                                                                     
|Item 4.                       |  | Controls and Procedures                                                                              |  | 28      
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                                     
|                              |  |                                                                                                     
|Item 1.                       |  | Legal Proceedings                                                                                    |  | 29      
|                              |  |                                                                                                     
|Item 2.                       |  | Changes in Securities and Use of Proceeds                                                            |  | 29      
|                              |  |                                                                                                     
|Item 3.                       |  | Defaults Upon Senior Securities                                                                      |  | 29      
|                              |  |                                                                                                     
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                                  |  | 29      
|                              |  |                                                                                                     
|Item 5.                       |  | Other Information                                                                                    |  | 29      
|                              |  |                                                                                                     
|Item 6.                       |  | Exhibits and Reports on Form 8-K                                                                     |  | 30      



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|Item 1. |  | Financial Statements
|------- |  | --------------------



MILLER EXPLORATION COMPANY

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)



|                                                                                           |  | For the Three Months EndedSept. 30, |       |   | For the Nine Months Ended Sept. 30, |  
|------------------------------------------------------------------------------------------ |  | ----------------------------------- | ----- | - | ----------------------------------- | -
|                                                                                           |  | 2003                                |       |   | 2002                                |  
|REVENUES:                                                                                  |  |                                     |       |   |                                     |  
|Natural gas                                                                                |  | $                                   | 1,982 |   |                                     | $
|Crude oil and condensate                                                                   |  |                                     | 482   |   |                                     |  
|Other operating revenues                                                                   |  |                                     | 16    |   |                                     |  
|                                                                                           |  |                                     |       |   |                                     |  
|Total operating revenues                                                                   |  |                                     | 2,480 |   |                                     |  
|                                                                                           |  |                                     |       |   |                                     |  
|OPERATING EXPENSES:                                                                        |  |                                     |       |   |                                     |  
|Lease operating expenses and production taxes                                              |  |                                     | 430   |   |                                     |  
|Depreciation, depletion and amortization                                                   |  |                                     | 1,367 |   |                                     |  
|General and administrative                                                                 |  |                                     | 396   |   |                                     |  
|Cost ceiling writedown                                                                     |  |                                     | 600   |   |                                     |  
|                                                                                           |  |                                     |       |   |                                     |  
|Total operating expenses                                                                   |  |                                     | 2,793 |   |                                     |  
|                                                                                           |  |                                     |       |   |                                     |  
|OPERATING INCOME (LOSS)                                                                    |  |                                     | (313  | ) |                                     |  
|                                                                                           |  |                                     |       |   |                                     |  
|INTEREST EXPENSE                                                                           |  |                                     | (24   | ) |                                     |  
|                                                                                           |  |                                     |       |   |                                     |  
|INCOME (LOSS) BEFORE INCOME TAXES                                                          |  |                                     | (337  | ) |                                     |  
|                                                                                           |  |                                     |       |   |                                     |  
|INCOME TAX PROVISION (CREDIT) (Note 2)                                                     |  |                                     |      |   |                                     |  
|                                                                                           |  |                                     |       |   |                                     |  
|NET INCOME (LOSS) BEFORE CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE               |  |                                     | (337  | ) |                                     |  
|CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE                                        |  |                                     |      |   |                                     |  
|                                                                                           |  |                                     |       |   |                                     |  
|NET INCOME (LOSS)                                                                          |  | $                                   | (337  | ) |                                     | $
|                                                                                           |  |                                     |       |   |                                     |  
|                                                                                           |  |                                     |       |  
|BASIC INCOME (LOSS) PER SHAREBefore Cumulative Effect of Change in Accounting Principle   |  | $                                   | (0.16 | ) |                                     | $
|                                                                                           |  |                                     |       |  
|BASIC INCOME (LOSS) PER SHARECumulative Effect of Change in Accounting Principle          |  |                                     |      |   |                                     |  
|                                                                                           |  |                                     |       |  
|BASIC INCOME (LOSS) PER SHARE                                                              |  | $                                   | (0.16 | ) |                                     | $
|                                                                                           |  |                                     |       |  
|DILUTED INCOME (LOSS) PER SHAREBefore Cumulative Effect of Change in Accounting Principle |  | $                                   | (0.16 | ) |                                     | $
|                                                                                           |  |                                     |       |  
|DILUTED INCOME (LOSS) PER SHARECumulative Effect of Change in Accounting Principle        |  | $                                   |      |   |                                     |  
|                                                                                           |  |                                     |       |  
|DILUTED INCOME (LOSS) PER SHARE                                                            |  | $                                   | (0.16 | ) |                                     | $
|                                                                                           |  |                                     |       |  
|WEIGHTED AVERAGE SHARES OUTSTANDING:                                                       |  |                                     |       |   |                                     |  
|                                                                                           |  |                                     |       |  
|Basic                                                                                      |  |                                     | 2,062 |   |                                     |  
|                                                                                           |  |                                     |       |  
|Diluted                                                                                    |  |                                     | 2,062 |   |                                     |  



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



3



---

##### Table of Contents

MILLER EXPLORATION COMPANY

CONSOLIDATED BALANCE SHEETS

(In thousands, except share amounts)



|                                                                                                                                                                         |  | As of Sept. 30,2003 |          |   | As of December 31,2002 |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------- | -------- | - | ---------------------- | -
|                                                                                                                                                                         |  | (Unaudited)         |          |   |                        |  
|ASSETS                                                                                                                                                                   |  |                     |          |   |                        |  
|CURRENT ASSETS:                                                                                                                                                          |  |                     |          |   |                        |  
|Cash and cash equivalents                                                                                                                                                |  | $                   | 5,872    |   |                        | $
|Accounts receivable                                                                                                                                                      |  |                     | 1,187    |   |                        |  
|Inventories, prepaids and advances to other operators                                                                                                                    |  |                     | 611      |   |                        |  
|                                                                                                                                                                         |  |                     |          |   |                        |  
|Total current assets                                                                                                                                                     |  |                     | 7,670    |   |                        |  
|                                                                                                                                                                         |  |                     |          |   |                        |  
|OIL AND GAS PROPERTIESat cost (full cost method):                                                                                                                       |  |                     |          |   |                        |  
|Proved oil and gas properties                                                                                                                                            |  |                     | 156,233  |   |                        |  
|Unproved oil and gas properties                                                                                                                                          |  |                     | 318      |   |                        |  
|Less-Accumulated depreciation, depletion and amortization                                                                                                                |  |                     | (144,334 | ) |                        |  
|                                                                                                                                                                         |  |                     |          |   |                        |  
|Net oil and gas properties                                                                                                                                               |  |                     | 12,217   |   |                        |  
|                                                                                                                                                                         |  |                     |          |   |                        |  
|OTHER ASSETS                                                                                                                                                             |  |                     | 28       |   |                        |  
|                                                                                                                                                                         |  |                     |          |   |                        |  
|Total assets                                                                                                                                                             |  | $                   | 19,915   |   |                        | $
|                                                                                                                                                                         |  |                     |          |   |                        |  
|LIABILITIES AND EQUITY                                                                                                                                                   |  |                     |          |   |                        |  
|                                                                                                                                                                         |  |                    
|CURRENT LIABILITIES:                                                                                                                                                     |  |                     |          |   |                        |  
|Current maturities of long-term debt                                                                                                                                     |  | $                   |         |   |                        | $
|Accounts payable                                                                                                                                                         |  |                     | 376      |   |                        |  
|Accrued expenses and other current liabilities                                                                                                                           |  |                     | 2,137    |   |                        |  
|                                                                                                                                                                         |  |                     |          |   |                        |  
|Total current liabilities                                                                                                                                                |  |                     | 2,513    |   |                        |  
|                                                                                                                                                                         |  |                     |          |   |                        |  
|                                                                                                                                                                         |  |                    
|LONG-TERM DEBT                                                                                                                                                           |  |                     |         |   |                        |  
|                                                                                                                                                                         |  |                    
|COMMITMENTS AND CONTINGENCIES (Note 6)                                                                                                                                   |  |                     |          |   |                        |  
|                                                                                                                                                                         |  |                    
|EQUITY:                                                                                                                                                                  |  |                     |          |   |                        |  
|Common stock warrants, 960,050 outstanding at September 30, 2003 and December 31, 2002                                                                                   |  |                     | 851      |   |                        |  
|Preferred stock, $0.01 par value; 2,000,000 shares authorized; none outstanding                                                                                          |  |                     |         |   |                        |  
|Common stock, $0.01 par value; 40,000,000 shares authorized; 2,069,774 shares and 1,992,186 shares outstanding at September 30,
2003 and December 31, 2002, respectively |  |                     | 21       |   |                        |  
|Accumulated other comprehensive loss                                                                                                                                     |  |                     |         |   |                        |  
|Additional paid in capital                                                                                                                                               |  |                     | 77,771   |   |                        |  
|Accumulated deficit                                                                                                                                                      |  |                     | (61,241  | ) |                        |  
|                                                                                                                                                                         |  |                     |          |   |                        |  
|Total equity                                                                                                                                                             |  |                     | 17,402   |   |                        |  
|                                                                                                                                                                         |  |                     |          |   |                        |  
|Total liabilities and equity                                                                                                                                             |  | $                   | 19,915   |   |                        | $
|                                                                                                                                                                         |  |                     |          |   |                        |  



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





4



---

##### Table of Contents

MILLER EXPLORATION COMPANY

CONSOLIDATED STATEMENT OF EQUITY

(In thousands)

(Unaudited)



|                                           |  | CommonStockWarrants |     | PreferredStock |   | CommonStock |  | AccumulatedOtherComprehensiveIncome(Loss) |    |  | AdditionalPaid InCapital |     | AccumulatedDeficit | 
|------------------------------------------ |  | ------------------- | --- | -------------- | - | ----------- |  | ----------------------------------------- | -- |  | ------------------------ | --- | ------------------ | 
|BALANCE-December 31, 2002                  |  | $                   | 851 |                | $ |            |  | $                                         | 20 |  | $                        | (49 | )                  | 
|Issuance of benefit plan shares            |  |                     |    |                |   |            |  |                                           |   |  |                          |    |                    | 
|Issuance of non-employee directors shares |  |                     |    |                |   |            |  |                                           | 1  |  |                          |    |                    | 
|Change in unrealized gain                  |  |                     |    |                |   |            |  |                                           |   |  |                          | 49  |                    | 
|Net income                                 |  |                     |    |                |   |            |  |                                           |   |  |                          |    |                    | 
|                                           |  |                     |     |                |   |             |  |                                           |    |  |                          |     |                    | 
|                                           |  |                     |     |                |   |            
|BALANCE-September 30, 2003                 |  | $                   | 851 |                | $ |            |  | $                                         | 21 |  | $                        |    |                    | 
|                                           |  |                     |     |                |   |             |  |                                           |    |  |                          |     |                    | 



Disclosure of Comprehensive Income:



|                                  |  | For the Nine MonthsEnded Sept. 30, |    
|--------------------------------- |  | ---------------------------------- | ---
|                                  |  | 2003                               |    
|Net income (loss)                 |  | $                                  | 104
|Other comprehensive income (loss) |  |                                    | 49 
|                                  |  |                                    |    
|Total comprehensive income (loss) |  | $                                  | 153
|                                  |  |                                    |    



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



5



---

##### Table of Contents

MILLER EXPLORATION COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)



|                                                                                  |  | For the Nine Months EndedSeptember 30, |      
|--------------------------------------------------------------------------------- |  | -------------------------------------- | -----
|                                                                                  |  | 2003                                   |      
|CASH FLOWS FROM OPERATING ACTIVITIES:                                             |  |                                        |      
|Net income (loss)                                                                 |  | $                                      | 104  
|Adjustments to reconcile net income (loss) to net cash from operating activities |  |                                        |      
|Cost ceiling writedown                                                            |  |                                        | 600  
|Depreciation, depletion and amortization                                          |  |                                        | 4,497
|Cumulative effect of change in accounting principle                               |  |                                        | 450  
|Deferred income taxes                                                             |  |                                        |     
|Warrants and stock compensation                                                   |  |                                        | 140  
|Loss on sale of non-oil and gas assets                                            |  |                                        | 198  
|Changes in assets and liabilities                                                |  |                                        |      
|Accounts receivable                                                               |  |                                        | 254  
|Other assets                                                                      |  |                                        | (274 
|Accounts payable                                                                  |  |                                        | (263 
|Accrued expenses and other current liabilities                                    |  |                                        | (632 
|                                                                                  |  |                                        |      
|Net cash flows provided by operating activities                                   |  |                                        | 5,074
|                                                                                  |  |                                        |      
|                                                                                  |  |                                       
|CASH FLOWS FROM INVESTING ACTIVITIES:                                             |  |                                        |      
|Exploration and development expenditures                                          |  |                                        | (588 
|Proceeds from sale of oil and gas properties                                      |  |                                        | 2,140
|                                                                                  |  |                                        |      
|Net cash flows provided by investing activities                                   |  |                                        | 1,552
|                                                                                  |  |                                        |      
|                                                                                  |  |                                       
|CASH FLOWS FROM FINANCING ACTIVITIES:                                             |  |                                        |      
|Payments of principal                                                             |  |                                        | (800 
|Borrowing on notes payable and long-term debt                                     |  |                                        |     
|                                                                                  |  |                                        |      
|Net cash flows used in financing activities                                       |  |                                        | (800 
|                                                                                  |  |                                        |      
|                                                                                  |  |                                       
|NET CHANGE IN CASH AND CASH EQUIVALENTS                                           |  |                                        | 5,826
|                                                                                  |  |                                        |      
|                                                                                  |  |                                       
|CASH AND CASH EQUIVALENTS AT BEGINNING OF THE PERIOD                              |  |                                        | 46   
|                                                                                  |  |                                        |      
|                                                                                  |  |                                       
|CASH AND CASH EQUIVALENTS AT END OF THE PERIOD                                    |  | $                                      | 5,872
|                                                                                  |  |                                        |      
|                                                                                  |  |                                       
|SUPPLEMENTAL CASH FLOW INFORMATION:                                               |  |                                        |      
|Cash paid during the period for interest                                          |  | $                                      | 50   
|                                                                                  |  |                                        |      



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



6



---

##### Table of Contents

MILLER EXPLORATION COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



|(1) | Organization and Nature of Operations
|--- | -------------------------------------



The consolidated financial statements of Miller Exploration Company (the Company) and its subsidiary included herein have been prepared by
management without audit pursuant to the rules and regulations of the Securities and Exchange Commission (the SEC). Accordingly, they reflect all adjustments which are, in the opinion of management, necessary for a fair presentation of
the financial results for the interim periods presented. 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, management believes that the disclosures are adequate to make the information presented not misleading. These consolidated financial statements should be read in conjunction with the financial statements and the notes
thereto included in the Companys Annual Report on Form 10-K for the year ended December 31, 2002. The statements of operations for the three and nine month periods ended September 30, 2003, cannot necessarily be used to project results for the
full year.



The preparation of financial statements in
conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the
financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.



Change in Accounting Principle



On January 1, 2003, the Company adopted the provisions of Statement of Financial Accounting Standards No. 143, Accounting for Asset Retirement
Obligations (SFAS 143). SFAS 143 requires entities to record the fair value of retirement obligations associated with tangible long-lived assets in the period in which the obligation is incurred. The respective asset retirement
cost is capitalized as part of the carrying amount of the long-lived asset. The asset retirement cost is allocated to expense using a systematic and rational method over the assets useful lives. At January 1, 2003, the Company recorded a
$517,000 retirement obligation related to processing plants, pipelines, and oil and gas well plugging and abandonment liabilities. The cumulative effect of the change in accounting resulted in a $450,000 charge as reflected in the Companys
Consolidated Statements of Operations for the nine months ended September 30, 2003.



The following pro forma information is provided to give effect to the adoption of SFAS 143 as if it had been adopted on January 1, 2002.



|                                                                 |  | Period endedSeptember 30, 2002          |      
|---------------------------------------------------------------- |  | --------------------------------------- | -----
|                                                                 |  | (in thousands, exceptper share amounts) |      
|                                                                 |  | ThreeMonths                             |      
|Net loss                                                         |  | $                                       | (288 
|Pro forma adjustment to reflect retroactive adoption of SFAS 143 |  |                                         | (9   
|                                                                 |  |                                         |      
|Pro forma net loss                                               |  | $                                       | (297 
|                                                                 |  |                                         |      
|Earnings (loss) per share:                                       |  |                                         |      
|Basicas reported                                                |  | $                                       | (0.15
|Basicpro forma                                                  |  | $                                       | (0.15
|Dilutedas reported                                              |  | $                                       | (0.15
|Dilutedpro forma                                                |  | $                                       | (0.15



7



---

##### Table of Contents

MILLER EXPLORATION COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



Principles of Consolidation



The consolidated financial statements of the Company include the accounts of the Company and its subsidiary after
elimination of all intercompany accounts and transactions.



Nature of Operations



The Company is a
domestic, independent energy company engaged in the exploration, development and production of crude oil and natural gas. The Company has established exploration efforts concentrated primarily in the Mississippi Salt Basin of central Mississippi.



Oil and Gas Properties



SEC Regulation S-X, Rule 4-10 requires companies reporting on a full cost
basis to apply a ceiling test wherein the capitalized costs, net of deferred income taxes, within the full cost pool may not exceed the net present value of the Companys proven oil and gas reserves plus the lower of the cost or market value of
unproved properties. Any such excess costs should be charged against earnings.



Stock-Based Employee Compensation



The Company accounts for all stock options issued under the provisions and related interpretation of Accounting Principles Board Opinion (APB) No. 25, Accounting for Stock-Based Compensation. The Company
intends to continue to apply APB No. 25 for purposes of determining net income.



Reclassifications



Certain reclassifications have been made to prior period statements to conform with the June 30, 2003 presentation.



Reverse Stock Split



On October 11, 2002, the Company affected a one-for-ten reverse stock split that has been retroactively reflected in the Companys Consolidated
Financial Statements.



Change in Business Plan and
Merger Proposal



Beginning in mid 2002, the Company changed
its business plan from a focus on exploration and development activities to pursuing opportunities involving strategic joint ventures, the sale of the Company, or the sale of its assets. For a variety of reasons, the Board of Directors determined
that this shift in direction was in the best interest of the shareholders of the Company. This exhaustive effort has culminated in the execution of a merger agreement with Edge Petroleum Corporation (Edge) that was approved by the
Companys Board of Directors on May 28, 2003 pursuant to which a wholly owned subsidiary of Edge will merge with and into Miller and Miller will become a subsidiary of Edge (the Merger). Due to the change in business plan and
pending Merger, exploration and development activities have been curtailed; the Companys exploration office in Jackson, Mississippi has been closed and employees located there terminated; and there have been increases in certain corporate
overhead costs such as severance costs and office closure expenses and reductions achieved in certain other areas such as salaries and wages, employee benefits, rent and office equipment and supplies. The Company has also incurred Merger related
costs including but not limited to approximately $237,000 that have been capitalized. In the event the Merger is not approved, Edge will pay the company $345,000 plus Merger related out-of-pocket costs up to $500,000. The Company does not anticipate
its out-of-pocket Merger expenses will exceed $500,000.



8



---

##### Table of Contents

MILLER EXPLORATION COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



The Companys Board of Directors approved a severance plan totaling $370,000 of which $118,300
has currently been paid to employees that are no longer employed by the Company. If the Merger is approved, the balance of the severance obligation will be paid to employees within five days of closing. Additionally, Edge has agreed to retain
certain employees for up to 90 days beyond the Merger closing date. These employees will be paid a retention bonus if they agree to remain employed as long as needed up to the 90 days. The total maximum retention payments that could be owed is
approximately $228,000. Also, if the Merger is approved, the Company will pay approximately $127,000 to its investment bankers, (C.K. Cooper & Company) as a success fee and anticipates incurring additional legal and other Merger related costs.



|(2) | Income Taxes
|--- | ------------



In 1998, upon consummation of the Companys initial public offering, the Company recorded a one-time non-cash accounting charge of $5.4 million to
record net deferred tax liabilities, due to the use of different methods for tax and financial reporting purposes in accounting for various transactions and the resultant temporary differences between tax basis and financial reporting basis.



Based on estimates of future anticipated taxable income and
also taking into consideration the Companys current net operating loss and depletion deduction carryforwards of approximately $50.2 million, it has been determined that there should be no accrual of future tax liability. Accordingly, the
Company recorded a $5.5 million income tax credit in June 2002 to reverse the entire deferred income tax liability balance. The Company does not anticipate the need to record deferred income taxes in the foreseeable future.



|(3) | Notes Payable and Long-Term Debt
|--- | --------------------------------



Notes Payable



During the past few years the Company has financed various insurance policy premiums. The amounts financed each year are less than $200,000, and the notes
are fully paid off by each calendar year end. Terms of these notes require monthly payments of principal and interest, and the notes bear interest at rates competitive with the Companys credit facility. In May 2003, the Company paid the
remaining balance of these notes in full.



Bank Debt



On July 19, 2000, the Company entered into a senior credit
facility with Bank One, Texas, N.A. (Bank One), which replaced the previous credit facility with Bank of Montreal, Houston Agency. The Bank One credit facility had a 30-month term with an interest rate of either the Bank One prime rate
plus 2% or LIBOR plus 4% at the Companys option. The Companys financing needs have changed as a result of the change in its business plan and pending Merger. Therefore, the Company terminated the credit facility with Bank One on June 30,
2003.



Other



On April 14, 1999, the Company issued a $4.7 million note payable (the
Veritas Note) to one of its suppliers, Veritas DGC Land, Inc. (Veritas), for the outstanding balance due to Veritas for past services provided in 1998 and 1999. The principal obligation under the Veritas Note was originally
due on April 15, 2001.



9



---

##### Table of Contents

MILLER EXPLORATION COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



On April 14, 1999, the Company also entered into an agreement (the Warrant Agreement) to
issue warrants to Veritas that entitled Veritas to purchase shares of common stock in lieu of receiving cash payments for the accrued interest obligations under the Veritas Note. The Warrant Agreement required the Company to issue warrants to
Veritas in conjunction with the signing of the Warrant Agreement, as well as on the six and, at the Companys option, 12 and 18 month anniversaries of the Warrant Agreement. The warrants issued equal 9% of the then current outstanding principal
balance of the Veritas Note. The number of shares issued upon exercise of the warrants on April 14, 1999, and on the six-month anniversary was determined based upon a five-day weighted average closing price of the Companys Common Stock at
April 14, 1999. The exercise price of each warrant is $0.10 per share. On April 14, 1999, warrants exercisable for 32,276 shares of common stock were issued to Veritas in connection with execution of the Veritas Note. On October 14, 1999 and April
14, 2000, warrants exercisable for another 32,276 and 45,500 shares, respectively, of Common Stock were issued to Veritas. The Company ratably recognized the prepaid interest into expense over the period to which it related.



On July 18, 2000, the Company entered into the First Amendment to Promissory
Note, Warrant and Registration Rights Agreement (First Amendment Agreement). Under the terms of the First Amendment Agreement, the maturity of the Veritas Note was extended to July 21, 2003 from April 15, 2001 and the expiration date for
all warrants issued was extended until June 21, 2004. The annual interest rate was reduced to 9 3⁄4% from 18%, provided the entire Note balance was paid in full by December 31, 2001. The Veritas Note was not paid in full by December 31, 2001, and
the interest rate was increased to 13 3⁄4% annually. Interest was payable on each October 15 and April 15 until the note was paid in full. The Company paid additional interest of approximately $225,000 at the incremental 4% rate for the period of
October 15, 2000 through April 14, 2002. Interest was required to be paid in warrants under the terms of the First Amendment Agreement until the Company was in compliance with the net borrowing base formula as defined in the Bank One credit
facility, at which time interest would only be paid in cash. After October 15, 2000, all interest payments were made in cash.



On June 28, 2002, the Company entered into the Second Amendment to Promissory Note, Warrant and Registration Rights Agreement (Second Amendment
Agreement). Concurrently with the execution of the Second Amendment Agreement, the Company made a $600,000 principal payment. Under terms of the Second Amendment Agreement, the Veritas Note was amended as follows: (1) the maturity of the
Veritas Note was changed to December 31, 2002 from July 21, 2003; (2) the interest rate was changed to 9 3⁄4%; (3) the past due annual interest rate was changed to 12% from 13 3⁄4%; and (4) six principal payments of $150,000, totaling $900,000
were required, and were payable on or before the last day of each month commencing on July 31, 2002. In the event that all six principal payments mentioned above were made timely, an interest payment would not be due on October 15, 2002, and Veritas
agreed to extinguish the remaining principal balance of $2.2 million and any accrued interest outstanding under the Veritas Note. As a result, the Company would recognize a gain of approximately $2.4 million. In the event that these six principal
payments were not timely made, the entire principal balance outstanding under the Veritas Note would be accelerated and become due and payable upon demand and would accrue interest at the past due rate from the date of the Second Amendment Agreement
until the Veritas Note is paid in full. At December 31, 2002, the Company had made all required payments under the Second Amendment Agreement. Therefore, the remaining principal balance and related accrued interest payable obligations were
extinguished, and the Company recognized a $2.4 million gain for the year-ended December 31, 2002.



As an inducement for Veritas to enter into the Second Amendment Agreement: (1) the Company granted Veritas an overriding royalty interest on the
Companys entire leasehold that is not held by production and leases acquired through July 31, 2003 (excluding leases within the boundaries of the Blackfeet Indian Reservation); (2)



10



---

##### Table of Contents

MILLER EXPLORATION COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



the Company transferred its proprietary rights in approximately 140 square miles of 3-D seismic data with respect to certain areas within the Mississippi
Salt Basin to Veritas in exchange for a 25-year license allowing the Company the use of same data. The Company also agreed to an optional transfer fee on its currently licensed data, which in the aggregate totals approximately $1.6 million in the
event of a change in control of the Company; and (3) certain Company Directors who own or control shares of Common Stock of the Company and are considered major stockholders agreed to provide certain tag-along rights in the event one of these major
stockholders negotiates a sale of Company Common Stock with a private party. The Second Amendment Agreement also extended the expiration date of the warrants to July 31, 2004 from June 21, 2004. On October 7, 2003, Veritas exercised the remaining
outstanding warrants in exchange for 59,304 shares of the Companys Common Stock.



|(4) | Capital Transactions and Common Stock Warrants
|--- | ----------------------------------------------



On July 11, 2000, the Company entered into a Securities Purchase Agreement (the Securities Purchase Agreement) with Guardian Energy Management
Corp. (Guardian). Pursuant to the Securities Purchase Agreement, the Company issued to Guardian a convertible promissory note in the amount of $5.0 million, and three warrants exercisable for 156,250, 250,000 and 900,000 shares of the
Companys Common Stock, respectively. The issuance of the shares of Common Stock on the conversion of the note and exercise of the warrants was approved by the Companys stockholders at a meeting on December 7, 2000. The warrants for
156,250 and 250,000 expired unexercised on December 7, 2001 and 2002, respectively.



On July 11, 2000, the Company also signed a letter agreement to acquire an interest in certain undeveloped oil and gas properties and $0.5 million in cash from Eagle Investments, Inc. (Eagle) an affiliated
entity controlled by C.E. Miller, the Chairman of the Company, in exchange for a total of 185,186 shares of common stock. In addition, Eagle was issued warrants exercisable for a total of 203,125 shares of Common Stock that expired on December 7,
2002. This transaction with Eagle was approved by the Companys stockholders at the meeting on December 7, 2000.



Common Stock Warrants



As of September 30, 2003, the Company has the following Common Stock warrants outstanding:



|Warrants         |  | ExercisePrice |       | Expiration Date
|---------------- |  | ------------- | ----- | ---------------
|60,050 shares(1) |  | $             | 0.10  |                
|900,000 shares   |  | $             | 30.00 |                



|(1) | These warrants were exercised on October 7, 2003 in a cashless exchange which
resulted in 59,304 shares of Company Common Stock being issued.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------



|(5) | Risk Management Activities and Derivative Transactions
|--- | ------------------------------------------------------



The Company uses a variety of financial derivative instruments (derivatives) to manage exposure to fluctuations in commodity prices. To
qualify for hedge accounting, derivatives must meet the following criteria: (i) the item to be hedged exposes the Company to price risk; and (ii) the derivative reduces that exposure and is designated as a hedge. The Company periodically enters into
certain derivatives for a portion of its oil and natural gas production to achieve a more predictable cash flow, as well as to reduce the exposure to



11



---

##### Table of Contents

MILLER EXPLORATION COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



price fluctuations. The Companys hedging arrangements apply only to a portion of its production, provide only partial price protection against declines
in oil and natural gas prices and limit potential gains from future increases in prices. Such hedging arrangements may expose the Company to risk of financial loss in certain circumstances, including instances where production is less than expected,
the Companys customers fail to purchase contracted quantities of oil or natural gas or a sudden unexpected event materially impacts oil or natural gas prices. For financial reporting purposes, gains and losses related to hedging are recognized
as oil and gas revenues during the period the hedge transaction occurs. The Company expects that the amount of hedge contracts that it has in place will vary from time to time. For the nine months ended September 30, 2003 and 2002, the Company
realized approximately $(0.4) million and $(0.2) million, respectively, of hedging (losses) which are included in oil and natural gas revenues in the Consolidated Statements of Operations. For the nine months ended September 30, 2003 and 2002, the
Company had hedged 20% and 60%, respectively, of its oil and natural gas production. The Company had no oil and gas derivative contracts outstanding at September 30, 2003.



|(6) | Commitments and Contingencies
|--- | -----------------------------



Stock-Based Compensation



During 1997, the Company adopted the Stock Option and Restricted Stock Plan of 1997 (the 1997 Plan). The 1997 Plan has been primarily used to
grant stock options. However, the 1997 Plan permits grants of restricted stock and tax benefit rights if determined to be desirable to advance the purposes of the 1997 Plan. These stock options, restricted stock and tax benefit rights are
collectively referred to as Incentive Awards. Persons eligible to receive Incentive Awards under the 1997 Plan are directors, corporate officers and full-time employees of the Company and its subsidiary. A maximum of 240,000 shares of
Common Stock (subject to certain anti-dilution adjustments) are available for Incentive Awards under the 1997 Plan.



On January 1, 2000, the Company granted 19,150 stock options to certain employees with an exercise price of $0.10 per share. The right to exercise the
options vests and the options become exercisable only when (i) the Company moves its headquarters from Traverse City, Michigan, or (ii) the average trading price of the Common Stock on the market remains above the designated target prices for a
period of five consecutive trading days as follows:



|Five-Day Daily Average Target |  | Percentage Vested
|----------------------------- |  | -----------------
|$20.00                        |  | 40%              
|$27.50                        |  | additional 30%   
|$35.00                        |  | final 30%        



When it is probable
that the five-day stock price target will be attained or the headquarters will be moved (the measurement date), the Company is required to recognize compensation expense for the difference between the quoted market price of the Common
Stock at this measurement date less the $0.10 per share grant price times the number of options that will vest. If the Merger is approved, it is estimated that 18,400 of the above options will vest upon closing of the Merger with Edge and moving the
headquarters out of Traverse City, Michigan. Compensation expense would be recorded at that time to recognize the intrinsic value of these options using the then current stock trading price.



On October 31, 2000, the Company granted 25,000 stock options to employees
with an exercise price of $16.25 per share (the closing market price on the date of grant). The right to exercise the options vests at a rate of one-fifth per year beginning on the first anniversary of the grant date.



12



---

##### Table of Contents

MILLER EXPLORATION COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



On April 6, 2001, the Company granted 19,000 stock options to the Chief Executive Officer of the
Company. Of these options, 10,000 were issued under the same terms as those issued to certain employees on January 1, 2000, and the remaining 9,000 stock options were issued under the same terms as those issued to certain employees on October 31,
2000.



On November 12, 2001, the Company granted 33,700
stock options to employees with an exercise price of $12.50 per share. The right to exercise the options vests at a rate of one-fifth per year beginning on the first anniversary of the grant date.



The Company accounts for all stock options issued under the provisions and
related interpretation of Accounting Principles Board Opinion (APB) No. 25, Accounting for Stock-Based Compensation. The Company intends to continue to apply APB No. 25 for purposes of determining net income.



SFAS 123, Accounting for Stock-Based Compensation, as amended by
SFAS 148, Accounting for Stock-Based Compensation  Transition and Disclosure, outlines a fair value based method of accounting for stock options or similar equity instruments. The Company uses the Black-Scholes option 
pricing model to estimate fair value.



The status of stock
options granted under the Stock Option and Restricted Stock Plan of 1997 is as follows:



|                                  |  | Options        
|--------------------------------- |  | ---------------
|                                  |  | NumberOf Shares
|Outstanding at January 1, 2002    |  | 166,525        
|                                  |  |                
|Granted                           |  | 1,200          
|Exercised                         |  | 0              
|Forfeited                         |  | (13,975        
|                                  |  |                
|Outstanding at September 30, 2002 |  | 153,750        
|                                  |  |                
|Granted                           |  | 0              
|Exercised                         |  | 0              
|Forfeited                         |  | (21,000        
|                                  |  |                
|Outstanding at December 31, 2002  |  | 132,750        
|                                  |  |                
|Granted                           |  | 0              
|Exercised                         |  | 0              
|Forfeited                         |  | (8,850         
|                                  |  |                
|Outstanding at September 30, 2003 |  | 123,900        
|                                  |  |                



In December 2002, the
FASB issued SFAS No. 148, Accounting for Stock-Based Compensation  Transition and Disclosure  an amendment of FASB Statement No., 123 to provide alternative methods of transition for a voluntary change to the fair value based
method of accounting for stock-based employee compensation. Additionally, the statement amends the disclosure requirements of SFAS No. 123 to require prominent disclosures in both annual and interim financial statements about the method of
accounting for stock-based compensation and the effect of the method used on reported results. Had compensation expense for stock-based



13



---

##### Table of Contents

MILLER EXPLORATION COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



compensation been determined based on the fair value at the date of grant, our net income and earnings per share would have been reduced and the stock-based
compensation cost would have been increased to the pro forma amounts indicated below:



|                                                                                                                                    |  | For the NineMonths EndedSeptember 30, |     
|----------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------- | ----
|                                                                                                                                    |  | 2003                                  |     
|Net income (loss) as reported                                                                                                       |  | $                                     | 104 
|Add:                                                                                                                                |  |                                       |     
|Stock based employee compensation expense (benefit) included in reported net income, net of related income tax                      |  | $                                     |    
|Deduct:                                                                                                                             |  |                                       |     
|Total stock based employee compensation expense determined under fair value based method for all awards, net of related income
tax. |  | $                                     | (115
|                                                                                                                                    |  |                                       |     
|Pro Forma net income (loss)                                                                                                         |  | $                                     | (11 
|                                                                                                                                    |  |                                       |     
|Earnings (Loss) Per Share:                                                                                                          |  |                                       |     
|BasicAs reported                                                                                                                   |  | $                                     | 0.05
|BasicPro Forma                                                                                                                     |  | $                                     |    
|                                                                                                                                    |  |                                      
|DilutedAs reported                                                                                                                 |  | $                                     | 0.05
|DilutedPro Forma                                                                                                                   |  | $                                     |    



The effects of
applying SFAS No. 123 in this pro forma disclosure should not be interpreted as being indicative of future effects.



The fair value of each option grant is estimated using the Black-Scholes option-pricing model with the following weighted-average assumptions used for
estimating fair value:



|                        |  | Nine Months EndedSeptember 30, |  
|----------------------- |  | ------------------------------ | -
|Assumption              |  | 2003                           |  
|Dividend Yield          |  | 0                              | %
|Risk-free interest rate |  | 3.875                          | %
|Expected Life           |  | 10 years                       |  
|Expected volatility     |  | 37.9                           | %



The following table
summarizes certain information for the options outstanding at September 30, 2003:



|                      |  | Options Outstanding |  | Options Exercisable         
|--------------------- |  | ------------------- |  | ----------------------------
|Range of Grant Prices |  | Shares              |  | WeightedAverageRemainingLife
|$0.10 to $16.25       |  | 67,775              |  | 7.2 years                   
|$21.88 to $77.50      |  | 2,600               |  | 5.0 years                   
|$80.00 to $101.25     |  | 53,525              |  | 4.4 years                   
|                      |  |                     |  |                             
|Total                 |  | 123,900             |  |                             
|                      |  |                     |  |                             



14



---

##### Table of Contents

MILLER EXPLORATION COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



Litigation



On May 1, 2000, the Company filed a lawsuit in the Federal District Court for the District of Montana against K2 America
Corporation and K2 Energy Corporation (collectively referred to in this section as K2). The Companys lawsuit includes certain claims of relief and allegations by the Company against K2, including breach of contract arising from
failure by K2 to agree to escrow, repudiation, and rescission; specific performance; declaratory relief; partition of K2 lands that are subject to the K2 Agreement; negligence; and tortuous interference with contract. The lawsuit is on file with the
Federal District Court for the District of Montana, Great Falls Division and is not subject to a protective order. In an order dated September 4, 2001, the Federal District Court dismissed without prejudice the lawsuit against K2 and deferred the
case to the Blackfeet Tribal Court for determination of whether it has jurisdiction over the claims made by the Company. The Company filed a complaint in the Blackfeet Tribal Court in Montana against K2 substantially similar to the action previously
filed in Federal District Court, while arguing to the Blackfeet Tribal Court that proper jurisdiction is with the Federal District Court. K2 subsequently filed a counterclaim against the Company to the effect that alleged actions by the Company
damaged K2 by denying K2 the ability to participate in the Miller/Blackfeet IMDA and damaged K2s goodwill with Tribal officials so as to impede other development initiatives on the Reservation. The Company answered K2s counterclaim by
asserting that any damages K2 may have incurred were caused in whole or in part by its own negligence, conduct, bad faith or fault. The Blackfeet Tribal Business Council unanimously voted on May 1, 2002, to over-turn a previous Tribal Business
Council decision which action reaffirms the Companys 50% interest in the K2 Energy Exploration Agreement (K2/Blackfeet IMDA) covering 150,000 net Tribal mineral acres. On May 27, 2003, K2 and the Company entered into an agreement resolving all
matters between themselves on the basis of: (a) dismissal with prejudice of the above mentioned pending Tribal Court lawsuit; (b) termination of the K2/Miller Exploration and Development Agreement dated June 17, 1998; and (c) mutually releasing all
claims for all alleged acts or omissions of the other party prior to the date of this agreement.



On May 1, 2000, the Company gave notice to the Blackfeet Tribal Business Council demanding arbitration of all disputes as provided for under the
Miller/Blackfeet IMDA dated February 19, 1999, and pursuant to the K2/Blackfeet IMDA dated May 30, 1997. The Bureau of Indian Affairs (BIA) responded to the Companys request for arbitration by stating that it was the BIAs
position that the Miller/Blackfeet IMDA was terminated. The Company also filed an appeal brief with the United States Department of Interior Appeals Division. On January 25, 2002, the Interior Department Appeals Division vacated the BIAs
purported termination of the Miller/Blackfeet IMDA to allow arbitration to proceed.



In order to avoid further delay and to avoid the uncertainty and costs of further pursuing the dispute (including arbitration and litigation), and to place the parties on a footing that enables them to pursue a
productive business relationship, the Company and the Blackfeet Tribal Business Council entered into an Amended Exploration Agreement on June 3, 2002, covering 100,000 net Tribal mineral acres.



The Company was a defendant in a lawsuit filed June 1, 1999 by Energy
Drilling Company (Energy Drilling), in the Parish of Catahoula, Louisiana arising from a blowout of the Victor P. Vegas #1 well that was drilled and operated by the Company. Energy Drilling, the drilling rig contractor on the well, was
claiming damages related to the destruction of their drilling rig and related costs amounting to approximately $1.2 million, plus interest, attorneys fees and costs. In January 2001, the Federal District Court judge ruled against the Company
on two of the three claims filed in this case with damages left undetermined. This ruling was appealed to the U.S. Fifth Circuit Court of Appeals with the lower court ruling being upheld. This ruling is significant for



15



---

##### Table of Contents

MILLER EXPLORATION COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



oil and gas operators in the industry using the Independent Association of Drilling Contractors (IADC) standard drilling contracts. The
Circuit Court of Appeals interpreted the IADC contract to assign responsibility for loss of the drilling contractors equipment to the operator under a catastrophic event not the fault of the operator and without determining whether there was
an unsound location. In September 2002, the judgment amount totaling approximately $780,000 was paid by the Companys insurance carrier.



In August 2002, the District Court of Appeals ruled in favor of the Company on disputed interest and day-rate charges. Energy Drilling filed an appeal of
the Court of Appeals decision. In February 2003, the District Court ruled in favor of Energy Drilling on disputed attorney fees totaling approximately $117,000. The Company filed an appeal of this ruling. In April 2003, the Fifth Circuit Court
of Appeals reversed the District Court of Appeals findings regarding the interest charges owed by the Company. In June 2003, a final settlement was reached and the Company paid $73,000 of the total settlement of approximately $223,000 with the
remaining balance being paid by the insurance carrier.



The
Company was named in a lawsuit brought by Victor P. Vegas, the landowner of the surface location of a well drilled and operated by the Company which suffered a blowout. The suit was filed July 20, 1999 in the Parish of Orleans, Louisiana, claiming
unspecified damages related to environmental and other matters. Under a Department of Environmental Quality (DEQ) approved plan, site remediation has been completed and periodic testing is being performed. On December 11, 2001, the
plaintiff submitted a remediation plan for more extensive clean-up and a settlement demand. In February 2002, the Company filed a remediation plan with the Louisiana DEQ for approval. In July 2002, the Civil District Court ruled that the DEQ would
not have primary jurisdiction and that a jury trial would be held.



On January 10, 2003, a confidential settlement agreement was signed, which released the Company from all liability from all present and future claims, subject to certain express reservations associated with this property. On March 27, 2003,
the settlement amount was paid by the Companys insurance carrier. The settlement agreement requires that the Company complete the clean-up of the property in accordance with a final Louisiana DNR Office of Conservation Compliance Order. The
Company believes that all defense costs and final clean-up costs will be covered by its general liability and well control insurance.



|(7) | Non-Cash Activities
|--- | -------------------



The Company issued 54,877 and 24,350 shares of the Companys Common Stock to its non-employee directors for the nine months ended September 30, 2003
and 2002, respectively, as compensation, as provided for under the Equity Compensation Plan for Non-Employee Directors. During the nine months ended September 30, 2003 and 2002, the Company issued 27,342 and 22,596 shares, respectively, of the
Companys Common Stock to the Companys 401(K) Savings Plan as an employer matching contribution. Effective June 15, 2003, the Company terminated the 401(K) Savings Plan. The Company has filed all required Plan amendments and a request for
formal approval from the Internal Revenue Service to terminate the Plan is pending. The Company adopted FAS 143 (as more fully described in Note 1) on January 1, 2003. In connection therewith, the Company recorded an asset retirement obligation of
$517,000 as a current liability and also increased by the same amount the carrying value of specific oil and gas property costs in the Consolidated Balance Sheets. These non-cash activities have been excluded from the Consolidated Statements of Cash
Flows.



16



---

##### Table of Contents

MILLER EXPLORATION COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



|(8) | Sale of Oil and Gas Properties
|--- | ------------------------------



On June 6, 2003, the Company completed the sale of its interests in the proved and unproved Properties in the North Monroeville Field and Vanity Fair
prospect areas located in Covington County, Alabama to Savannah Oil and Gas L.L.C. for a value of $2.5 million effective January 1, 2003. The book value of these properties represents less than 10% of the Companys total assets. Under full cost
accounting, the net sale proceeds are recorded as a reduction to the full cost pool and oil and gas property costs as reported in the Consolidated Balance Sheet at September 30, 2003. Oil and gas revenues and expenses associated with these
properties were recorded through the closing date in the Companys Consolidated Financial Statements for the nine months ended September 30, 2003.



17



---

##### Table of Contents

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



Overview



The Company is an independent oil and gas exploration, development and production company that has developed a base of producing properties and inventory
of prospects primarily in Mississippi.



The Company uses the
full cost method of accounting for its oil and natural gas properties. Under this method, all acquisition, exploration and development costs, including any general and administrative costs that are directly attributable to the Companys
acquisition, exploration and development activities, are capitalized in a full cost pool as incurred. Additionally, proceeds from the sale of oil and gas properties are applied to reduce the costs in the full cost pool. The Company
records depletion of its full cost pool using the unit-of-production method.



Securities and Exchange Commission (SEC) Regulation S-X, Rule 4-10 requires companies reporting on a full cost basis to apply a ceiling test wherein the capitalized costs, net of deferred income taxes,
within the full cost pool may not exceed the net present value of the Companys proven oil and gas reserves plus the lower of the cost or market value of unproved properties. Any such excess costs should be charged against earnings.



Beginning in mid 2002, the Company changed its business plan from a focus
on exploration and development activities to pursuing opportunities involving strategic joint ventures, the sale of the Company, or the sale of its assets. For a variety of reasons, the Board of Directors determined that this shift in direction was
in the best interest of the shareholders of the Company. This exhaustive effort has culminated in the execution of a merger agreement with Edge Petroleum Corporation (Edge) that was approved by the Companys Board of Directors on
May 28, 2003 pursuant to which a wholly owned subsidiary of Edge will merge with and into Miller and Miller will become a subsidiary of Edge (the Merger). On October 31, 2003, Edge filed Amendment No. 3 to Form S-4. Included in the Form
S-4 is notice of the special meeting of the Companys and Edges shareholders scheduled for December 4, 2003 for the Companys shareholders of record on October 6, 2003 to vote on the proposed Merger. The Companys mode of
operation in the first nine months of 2003, was substantially different than during the same period of the prior year. Throughout the following Managements Discussion and Analysis of Financial Condition and Results of Operations
section, there will be references to the Merger and its affect on the Company.



18



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(Continued)



Results of Operations



The following table summarizes production volumes, average sales prices and average costs for the Companys oil and
natural gas operations for the periods presented (in thousands, except per unit amounts):



|                                              |  | Three MonthsEnded Sept.30, |       |   | Nine MonthsEnded Sept.30, |  
|--------------------------------------------- |  | -------------------------- | ----- | - | ------------------------- | -
|                                              |  | 2003                       |       |   | 2002                      |  
|                                              |  |                            |       |  
|Production volumes:                           |  |                            |       |   |                           |  
|Crude oil and condensate (MBbls)              |  |                            | 18    |   |                           |  
|Natural gas (MMcf)                            |  |                            | 381   |   |                           |  
|Natural gas equivalent (MMcfe)                |  |                            | 489   |   |                           |  
|                                              |  |                            |       |  
|Revenues:                                     |  |                            |       |   |                           |  
|Crude oil and condensate                      |  | $                          | 482   |   |                           | $
|Natural gas                                   |  |                            | 1,982 |   |                           |  
|                                              |  |                            |       |  
|Operating expenses:                           |  |                            |       |   |                           |  
|Lease operating expenses and production taxes |  | $                          | 430   |   |                           | $
|Depletion, depreciation and amortization      |  |                            | 1,367 |   |                           |  
|General and administrative                    |  |                            | 396   |   |                           |  
|Cost ceiling writedown                        |  |                            | 600   |   |                           |  
|                                              |  |                            |       |  
|Interest expense                              |  | $                          | 24    |   |                           | $
|                                              |  |                            |       |  
|Net income (loss)                             |  | $                          | (337  | ) |                           | $
|                                              |  |                            |       |  
|Average sales prices:                         |  |                            |       |   |                           |  
|Crude oil and condensate ($ per Bbl)          |  | $                          | 26.78 |   |                           | $
|Natural gas ($ per Mcf)                       |  |                            | 5.20  |   |                           |  
|Natural gas equivalent ($ per Mcfe)           |  |                            | 5.04  |   |                           |  
|                                              |  |                            |       |  
|Average Costs ($ per Mcfe):                   |  |                            |       |   |                           |  
|Lease operating expenses and production taxes |  | $                          | 0.88  |   |                           | $
|Depletion, depreciation and amortization      |  |                            | 2.80  |   |                           |  
|General and administrative                    |  |                            | 0.81  |   |                           |  



Quarter Ended
September 30, 2003 compared to Quarter Ended September 30, 2002



Oil and natural gas revenues for the quarter ended September 30, 2003 increased 20% to $2.5 million from $2.1 million for the comparable period in the prior year. The revenues for the quarter ended September 30, 2002 include approximately
$(0.1) million of hedging losses (see Risk Management Activities and Derivative Transactions below). Production volumes for the quarter ended September 30, 2003, decreased 21% to 489 MMcfe from 621 MMcfe for the comparable period in the
prior year. As a result of the change in the business plan and the potential Merger, the Company has incurred minimal capital expenditures and has not pursued exploration and development activities in 2003. Due to this reduced drilling activity, oil
and gas production continued a downward trend since no reserve discoveries have been made in 2003 to offset normal depletion. Production declines are also due to the sale of the Companys Alabama properties (as more fully discussed in Note 8).
Revenues increased as a result of much higher commodity prices during the quarter ended September 30, 2003 compared to the same quarter of the prior year. Average realized oil prices for the quarter ended September 30, 2003, increased 22% to $26.78
per barrel from $21.92 per barrel experienced during the comparable period of 2002. Realized natural gas prices for the quarter ended September 30, 2003, increased 63% to $5.20 per Mcf from $3.19 per Mcf for the comparable period of the prior year.



19



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(Continued)



Lease operating expenses (LOE) and production taxes for the quarter ended September 30,
2003 remained substantially unchanged at $0.4 million from the quarter ended September 30, 2002. The LOE component for the quarter ended September 30, 2003, decreased slightly from the comparable period in the prior year, due primarily to rework
expenses incurred in 2002. Production taxes for the quarter ended September 30, 2003, increased by an offsetting amount due to the exemption from the State of Mississippi production tax that applied to certain properties in 2002, but not in 2003.



Depreciation, depletion and amortization
(DD&A) expense for the quarter ended September 30, 2003, remained unchanged at $1.4 million, compared to the same period in the prior year.



General and administrative expenses (G&A) for the quarter ended September 30, 2003, remained unchanged at $0.4 million compared to the
same period of 2002. Cost savings realized from staff reductions associated with the closing of the Companys Houston, Texas, office in February 2003 and Jackson, Mississippi, office in June 2003 have been offset by severance payments and a
significant reduction in the amount of G & A costs that were capitalized into the Companys full cost pool.



The Company has recognized a $0.6 million cost ceiling writedown at September 30, 2003. The writedown is primarily attributable to lower commodity prices
at September 30, 2003, compared to previous quarters in 2003. The Company had no cost ceiling writedown for the quarter ended September 30, 2002.



Interest expense for the quarter ended September 30, 2003 decreased 83% to $24,000 from $145,000 for the comparable period in the prior year. This
decrease is primarily attributable to the extinguishment of the Veritas Note (as more fully discussed in Note 3) and the fact that the Companys credit facility was paid off in March 2003. Interest expense for the third quarter of 2003 consists
of interest paid to royalty owners on suspended oil and gas revenue distributions.



Net income (loss) for the quarters ended September 30, 2003 and, 2002 were unchanged at $(0.3) million, as a result of the factors described above.



Nine Months Ended September 30, 2003 compared to Nine Months Ended September 30, 2002



Oil and gas revenues for the nine months ended September 30, 2003, increased
16% to $8.8 million from $7.6 million for the comparable period in the prior year. The revenues for the nine months ended September 30, 2003 and 2002, include approximately $(0.4) million and $(0.2) million of hedging (losses), respectively (see
Risk Management Activities and Derivative Transactions below). Production volumes for the nine months ended September 30, 2003, decreased 34% to 1,597 MMcfe from 2,433 MMcfe for the comparable period in the prior year. The downward trend
in production is attributable to the Companys Mississippi Salt Basin properties which are continuing their natural depletion, the sale of the Companys Alabama properties in June 2003 (as more fully discussed in Note 8), the sale of the
Pine Grove Field in August 2002 and as a result of the change in business plan, minimal drilling activity, and the resultant lack of reserve additions. Revenues are up in 2003 due to significantly higher commodity prices, despite the effect the sale
of the Companys Alabama properties in June 2003 (as more fully discussed in Note 8) and the Pine Grove Field in August 2002 had on production and revenues. Average realized oil prices for the nine months ended September 30, 2003 increased 40%
to $28.33 per barrel from $20.06 per barrel for the comparable period in the prior year. Realized prices for natural gas increased 91% to $5.80 per Mcf from $3.04 per Mcf for the comparable period in the prior year.



20



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(Continued)



Lease operating expenses (LOE) and production taxes for the nine months ended September
30, 2003, increased 10% to $1.5 million from $1.4 million for the comparable period in the prior year. The LOE component for the nine months ended September 30, 2003 decreased 12% to $0.9 million from $1.1 million for the comparable period of the
prior year due to workover expenses and LOE on the Pine Grove Field properties that were incurred in 2002, but not in 2003 due to the sale of these properties in 2002. Production taxes for the nine months ended September 30, 2003, increased 87% to
$0.6 million from $0.3 million for the same period in the prior year. This was due to increased revenues in 2003 and applicable exemption from the 6% State of Mississippi production tax that was in place during 2002 and not in 2003, due to higher
average commodity prices.



DD&A expense for the nine months
ended September 30, 2003, decreased 24% to $4.5 million from $5.9 million for the comparable period of the prior year, due to decreased production volumes and reduced property cost basis after the $7.0 million cost ceiling writedown recognized in
June 2002.



General and administrative expenses (G &
A) for the nine months ended September 30, 2003, increased 8% to $1.7 million from $1.6 million for the same period of the prior year. Although G & A expenses increased by approximately $0.1 million, there were several significant changes
in the components thereof. G&A items that increased during the first nine months of 2003 compared to the same period of 2002 include: (1) other corporate taxes due to the effect the Companys October 2002 reverse stock split had on the
Delaware franchise tax; (2) expenses and losses associated with closure of the Companys Houston, Texas, and Jackson, Mississippi, offices in 2003; and (3) a substantial decrease in the amount of G & A costs capitalized into the
Companys full cost pool. These increases were partially offset by: (1) a decrease in wages and benefits of $498,000 for the first nine months of 2003 (net of additional severance pay of $97,300) compared to the same period for 2002; (2) a
reduction in legal and professional fees in 2003; and (3) a decrease in rent expense due to closure of the Companys Houston, Texas, office in February 2003 and Jackson, Mississippi, office in June 2003.



The Company recognized a $0.6 million cost ceiling writedown at September 30,
2003, and a $7.0 million cost ceiling writedown at June 30, 2002, as previously discussed.



Interest expense for the nine months ended September 30, 2003, decreased 91% to $48,000 from $547,000 for the same period of the prior year. This decrease is attributable to: (1) a decrease in the average outstanding
credit facility balance during the period from January 1, 2002 through March 31, 2003 at which time the Bank debt was paid off; (2) extinguishment of the Veritas Note (as more fully discussed in Note 3); and (3) lower interest rates associated with
the Bank One credit facility which were prime rate sensitive.



Net income (loss) for the nine months ended September 30, 2003, was $0.1 million compared to $(2.9) million for the same period of the prior year, as a result of the factors described above.



Capital Resources and Liquidity



Operating, Investing, and Financing Activities



The Companys primary ongoing source of liquidity is cash generated
from operations. There was $5.1 million cash provided by operating activities for the nine months ended September 30, 2003, compared to$0.9 million for the same period of the prior year. The increase in cash provided in 2003 compared to 2002 was the
primary result of an increase in operating income caused by significantly higher commodity prices and less cash used to reduce current liabilities in 2003 compared to 2002.



21



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(Continued)



The Companys primary use of cash has historically been for its exploration and development
activities. Net cash provided from investing activities was $1.6 million and $1.4 million for the nine months ended September 30, 2003 and 2002, respectively. The increase in cash provided in 2003 compared to 2002 was attributable to the planned
reduction in 2003 exploration and development expenditures due to the Companys change in strategic focus for 2003, as previously discussed. Also, the Company received approximately $2.1 million in net cash proceeds from the sale of the Alabama
properties on June 2003 and $3.7 million associated with the sale of the Pine Grove Field in August 2002.



The Companys primary uses of capital relate to the Companys bank credit facility. Net cash used in financing activities was $0.8 million and
$2.2 million in 2003 and 2002, respectively, and is attributable to net principal payments on the Companys credit facility which was entirely paid off in March 2003 and terminated on June 30, 2003.



Financing Arrangements



Notes Payable



During the past few years the Company has financed various insurance policy
premiums. The amounts financed each year are less than $200,000, and the notes are fully paid off by each calendar year end. Terms of these notes require monthly payments of principal and interest, and the notes bear interest at rates competitive
with the Companys credit facility. In May 2003, the Company paid the remaining balance of these notes in full.



Bank Debt



On July 19, 2000, the Company entered into a senior credit facility with Bank One, Texas, N.A. (Bank One), which replaced the previous credit
facility with Bank of Montreal, Houston Agency. The Bank One credit facility had a 30-month term with an interest rate of either the Bank One prime rate plus 2% or LIBOR plus 4% at the Companys option. The Company terminated the credit
facility with Bank One on June 30, 2003.



Other



On April 14, 1999, the Company issued a $4.7 million note
payable (the Veritas Note) to one of its suppliers, Veritas DGC Land, Inc. (Veritas), for the outstanding balance due to Veritas for past services provided in 1998 and 1999. The principal obligation under the Veritas Note was
originally due on April 15, 2001.



On April 14, 1999, the
Company also entered into an agreement (the Warrant Agreement) to issue warrants to Veritas that entitle Veritas to purchase shares of common stock in lieu of receiving cash payments for the accrued interest obligations under the Veritas
Note. The Warrant Agreement required the Company to issue warrants to Veritas in conjunction with the signing of the Warrant Agreement, as well as on the six and, at the Companys option, 12 and 18 month anniversaries of the Warrant Agreement.
The warrants issued equal 9% of the then current outstanding principal balance of the Veritas Note. The number of shares issued upon exercise of the warrants on April 14, 1999, and on the six-month anniversary was determined based upon a five-day
weighted average closing price of the Companys Common Stock at April 14, 1999. The exercise price of each warrant is $0.10 per share. On April 14, 1999, warrants exercisable for 32,276 shares of common stock were issued to Veritas in
connection with execution of the Veritas Note. On October 14, 1999 and April 14, 2000, warrants exercisable for another 32,276 and 45,500 shares, respectively, of Common Stock were issued to Veritas. The Company ratably recognized the prepaid
interest into expense over the period to which it related.



22



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(Continued)



On July 18, 2000, the Company entered into the First Amendment to Promissory Note, Warrant and
Registration Rights Agreement (First Amendment Agreement). Under the terms of the First Amendment Agreement, the maturity of the Veritas Note was extended to July 21, 2003 from April 15, 2001 and the expiration date for all warrants
issued was extended until June 21, 2004. The annual interest rate was reduced to 9 3⁄4% from 18%, provided the entire Note balance was paid in full by December 31, 2001. The Veritas Note was not paid in full by December 31, 2001, and the interest
rate was increased to 13 3⁄4% annually. Interest is payable on each October 15 and April 15 until the note is paid in full. The Company paid additional interest of approximately $225,000 at the incremental 4% rate for the period of October 15,
2000 through April 14, 2002. Interest was required to be paid in warrants under the terms of the First Amendment Agreement until the Company was in compliance with the net borrowing base formula as defined in the Bank One credit facility, at which
time interest would only be paid in cash. After October 15, 2000, all interest payments were made in cash.



On June 28, 2002, the Company entered into the Second Amendment to Promissory Note, Warrant and Registration Rights Agreement (Second Amendment
Agreement). Concurrently with the execution of the Second Amendment Agreement, the Company made a $600,000 principal payment. Under terms of the Second Amendment Agreement, the Veritas Note was amended as follows: (1) The maturity of the
Veritas Note was changed to December 31, 2002 from July 21, 2003; (2) the interest rate was changed to 9 3⁄4%; (3) the past due annual interest rate was changed to 12% from 13 3⁄4%; and (4) six principal payments of $150,000, totaling $900,000
were required, and were payable on or before the last day of each month commencing on July 31, 2002. In the event that all six principal payments mentioned above were made timely, an interest payment would not be due on October 15, 2002, and Veritas
agreed to extinguish the remaining principal balance of $2.2 million and any accrued interest outstanding under the Veritas Note. As a result, the Company would recognize a gain of approximately $2.4 million. In the event that these six principal
payments were not timely made, the entire principal balance outstanding under the Veritas Note would be accelerated and become due and payable upon demand and would accrue interest at the past due rate from the date of the Second Amendment Agreement
until the Veritas Note is paid in full. At December 31, 2002, the Company had made all required payments under the Second Amendment Agreement. Therefore, the remaining principal balance and related accrued interest payable obligations were
extinguished, and the Company recognized a $2.4 million gain for the year-ended December 31, 2002.



As an inducement for Veritas to enter into the Second Amendment Agreement: (1) the Company granted Veritas an overriding royalty interest on the
Companys entire leasehold that is not held by production and leases acquired through July 31, 2003 (excluding leases within the boundaries of the Blackfeet Indian Reservation); (2) the Company transferred its proprietary rights in
approximately 140 square miles of 3-D seismic data with respect to certain areas within the Mississippi Salt Basin to Veritas in exchange for a 25-year license allowing the Company the use of same data. The Company also agreed to an optional
transfer fee on its currently licensed data, which in the aggregate totals approximately $1.6 million in the event of a change in control of the Company; and (3) certain Company Directors who own or control shares of Common Stock of the Company and
are considered major stockholders agreed to provide certain tag-along rights in the event one of these major stockholders negotiates a sale of Company Common Stock with a private party. The Second Amendment Agreement also extended the expiration
date of the warrants to July 31, 2004 from June 21, 2004. On October 7, 2002, Veritas exchanged the remaining outstanding warrants in exchange for 59,304 shares of Company Common Stock.



23



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(Continued)



Liquidity



As of September 30, 2003, the Company had working capital of $5.2 million, primarily due to increased cash flow attributable
to higher commodity prices, the effect of minimal exploration and development expenditures and approximately $2.1 million in proceeds from the sale of oil and gas properties located in Alabama (as more fully described in Note 8) The Company paid off
its credit facility in March 2003 and terminated the loan agreement on June 30, 2003. The Company expects that it will utilize its operational cash flows for 2003 to meet its working capital requirements and fund any necessary capital expenditures.



The Company has curtailed its oil and gas exploration
activities and its capital expenditures in 2003 until the outcome of the pending Merger is determined. Actual capital expenditures for the nine months ended September 30, 2003, were approximately $0.6 million.



The Companys revenues, profitability, future growth and ability to
borrow funds or obtain additional capital are highly dependent on prevailing prices of oil and natural gas. The Company cannot predict future oil and natural gas price movements with certainty. Although commodity prices in 2003 have rebounded, a
return to significantly lower oil and gas prices experienced by the Company in the first half of 2002, would likely have an adverse effect on the Companys liquidity, financial condition and results of operations. Lower oil and natural gas
prices also may reduce the amount of reserves that can be produced economically by the Company.



Although the Company has experienced substantial working capital requirements in the past, the Company anticipates that with continued high commodity
prices and limited capital expenditures, the Companys working capital surplus will increase until the Companys present business plan changes.



Future Financing Obligations



The Company terminated its credit facility on June 30, 2003. The Company has working capital of $5.2 million and a cash balance of $5.9 million at
September 30, 2003. The Company believes that the cash balance and future cash flow from operations will be sufficient to meet exploration, development and corporate overhead expenditures until the outcome of the pending Merger is determined or, in
the event the Merger is not approved, until an alternative business plan is adopted.



Off-Balance Sheet Arrangements



The Company does not have any off-balance sheet financing arrangements, except for the operating lease obligations presented below.



24



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(Continued)



Contractual Obligations and Commercial Commitments



Summarized below are the contractual obligations and other commercial
commitments of the Company as of September 30, 2003.



|                                   |  | Payments Due by Period (in thousands)
|---------------------------------- |  | -------------------------------------
|                                   |  | Total                                
|Contractual Obligations            |  |                                      
|Long-Term Debt                     |  | $                                    
|Operating Leases                   |  |                                      
|                                   |  |                                      
|Total Contractual Cash Obligations |  | $                                    
|                                   |  |                                      



|                          |  | Commitment Expiration by Period (in thousands)
|------------------------- |  | ----------------------------------------------
|                          |  | Total                                         
|Commercial Commitments    |  |                                               
|Bank One Credit Facility* |  | $                                             



|* | As of June 30, 2003, the credit facility was terminated.
|- | --------------------------------------------------------



Critical Accounting Policies



The results of operations, as presented above, are based on the application of accounting principles generally accepted in the United States. The
application of these principles often requires management to make certain judgments, assumptions, and estimates that may result in different financial presentations. The Company believes that certain accounting principles are critical in
understanding its financial statements.



Full Cost Method of
Accounting



The Company uses the full cost method of
accounting for its oil and natural gas properties. Under this method, all acquisition, exploration and development costs, including any general and administrative costs that are directly attributable to the Companys acquisition, exploration
and development activities, are capitalized in a full cost pool as incurred. The Company records depletion of its full cost pool using the unit-of-production method. SEC Regulation S-X, Rule 4-10 requires companies reporting on a full
cost basis to apply a ceiling test wherein the capitalized costs within the full cost pool, net of deferred income taxes, may not exceed the net present value of the Companys proved oil and gas reserves plus the lower of cost or market of
unproved properties. Any such excess costs should be charged against earnings.



Use of Estimates



The
preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expense during the reporting periods. Accordingly, actual results could differ from these estimates. Significant estimates include
depreciation, depletion and amortization of proved oil and natural gas properties. Oil and natural gas reserve estimates, which are the basis for unit-of-production depletion and the cost ceiling test, are inherently imprecise and are expected to
change as future information becomes available.



25



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(Continued)



New Accounting Standards



In addition to the identified critical accounting policies discussed above, future results could be affected by a number of
new accounting standards that recently have been issued.



SFAS No. 141, Business Combinations



SFAS No.
141, issued in July 2001, requires that all business combinations initiated after June 30, 2001, be accounted for under the purchase method and the use of the pooling-of-interests method is no longer permitted. The adoption of SFAS No. 141,
effective July 1, 2001, will result in the Company accounting for any future business combinations under the purchase method of accounting, but will not change the method of accounting used in previous business combinations.



SFAS No. 142, Goodwill and Other Intangible Assets



SFAS No. 142 was issued by the Financial Accounting Standards Board (FASB)
in June 2001 and became effective for the Company on January 1, 2002. The FASB, the Securities and Exchange Commission (SEC) and others are engaged in deliberations on the issue of whether SFAS 142 requires interests held under oil, gas and mineral
leases or other contractual arrangements to be classified as intangible assets. If such interests were deemed to be intangible assets, mineral interest use rights for both undeveloped and developed leaseholds would be classified separate from oil
and gas properties as intangible assets on the Companys balance sheets only, but these costs would continue to be aggregated with other costs of the Companys oil and gas properties in the notes to the Companys financial statements
in accordance with Statement of Financial Accounting Standards No.69, Disclosures about Oil and Gas Producing Activities(FAS 69). Additional disclosures required by SFAS 142 would be included in the notes to financial statements.
Historically, and to the Companys knowledge, the Company and all other oil and gas companies have continued to include these oil and gas leasehold interests as part of oil and gas properties after SFAS 142 became effective. The Company
believes that few oil and natural gas companies have adopted this interpretation or changed their balance sheet presentation for oil and gas leasehold since the implementation of SFAS 142.



As applied to companies like the Company that have adopted full cost
accounting for oil and gas activities, the Company understands that this interpretation of SFAS 142 would only affect its balance sheet classification of proved oil and gas leaseholds acquired after June 30, 2001, and its unproved oil and gas
leaseholds. The Companys results of operations would not be affected, since these leasehold costs would continue to be amortized in accordance with full cost accounting rules. The Company currently makes the disclosures required by FAS 69.



The Company will continue to classify its oil and gas
leaseholds as tangible oil and gas properties until further guidance is provided. Although most of the Companys oil and gas properties are held under oil and gas leases, it does not expect that this interpretation, if adopted, would have a
material impact on the Companys financial condition or results of operations.



26



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(Continued)



SFAS No. 143, Accounting for Asset Retirement Obligations



SFAS No. 143, issued in August 2001, was adopted by the Company on January
1, 2003. The standard requires entities to record the fair value of a liability for an asset retirement obligation in the period in which the obligation is incurred. When the liability is initially recorded, the entity capitalizes a cost by
increasing the carrying amount of the related long-lived asset. Over time, the liability is accreted to its present value each period, and the capitalized cost is depreciated over the useful life of the related asset. Upon settlement of the
liability, an entity either settles the obligation for its recorded amount or incurs a gain or loss upon settlement.



SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets



SFAS No. 144, issued in October 2001, supersedes SFAS No. 121. The accounting model for long-lived assets to be disposed of
by sale applies to all long-lived assets, including discontinued operations, and replaces the provisions of APB Opinion No. 30 for the disposal of segments of a business. SFAS No. 144 requires that those long-lived assets be measured at the lower of
carrying amount or fair value less cost to sell, whether reported in continuing operations or in discontinued operations. SFAS No. 144 has been adopted effective January 1, 2002; however, the Company has not been impacted from this adoption since it
follows the full cost method of accounting which requires long-lived oil and gas property costs to be tested for impairment based on its full cost ceiling (refer to previously referenced Critical Accounting Policies).



SFAS No. 148, Accounting for Stock-Based Compensation  Transition
and Disclosure



In December 2002, the FASB issued SFAS No.
148, Accounting for Stock-Based Compensation  Transition and Disclosure  an amendment of FASB Statement No., 123 to provide alternative methods of transition for a voluntary change to the fair value based method of accounting
for stock-based employee compensation. Additionally, the statement amends the disclosure requirements of SFAS No. 123 to require prominent disclosures in both annual and interim financial statements about the method of accounting for stock-based
compensation and the effect of the method used on reported results.



Effects of Inflation and Changes in Price



Crude oil and natural gas commodity prices have been volatile and unpredictable during 2003 and 2002. The wide fluctuations that have occurred during these periods have had a significant impact on the Companys results of operations,
cash flow and liquidity. Recent rates of inflation have had a minimal effect on the Company.



Environmental and Other Regulatory Matters



The Companys business is subject to certain federal, state and local laws and regulations relating to the exploration for, and the development, production and transportation of, oil and natural gas, as well as
environmental and safety matters. Many of these laws and regulations have become more stringent in recent years, often imposing greater liability on a larger number of potentially responsible parties. Although the Company believes it is in
substantial compliance with all applicable laws and regulations, the requirements imposed by laws and regulations frequently are changed and subject to interpretation, and the Company is unable to predict the ultimate cost of compliance with these
requirements or their effect on its operations. Any suspensions, terminations or inability to meet applicable bonding requirements could materially adversely affect the Companys business, financial condition and results of operations. Although
significant expenditures may be required to comply with governmental laws and regulations applicable to the Company, compliance has not had a



27



---

##### Table of Contents

Managements Discussion and Analysis of Financial Condition and Results of Operations

(Continued)



material adverse effect on the earnings or competitive position of the Company. Future regulations may add to the cost of, or significantly limit, drilling
activity.



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



The Company uses a variety of financial derivative instruments (derivatives) to manage exposure to fluctuations in commodity prices. To
qualify for hedge accounting, derivatives must meet the following criteria: (i) the item to be hedged exposes the Company to price risk; and (ii) the derivative reduces that exposure and is designated as a hedge. The Company periodically enters into
certain derivatives for a portion of its oil and natural gas production to achieve a more predictable cash flow, as well as to reduce the exposure to price fluctuations. The Companys hedging arrangements apply only to a portion of its
production, provide only partial price protection against declines in oil and natural gas prices and limit potential gains from future increases in prices. Such hedging arrangements may expose the Company to risk of financial loss in certain
circumstances, including instances where production is less than expected, the Companys customers fail to purchase contracted quantities of oil or natural gas or a sudden unexpected event materially impacts oil or natural gas prices. For
financial reporting purposes, gains and losses related to hedging are recognized as oil and gas revenues during the period the hedge transaction occurs. The Company expects that the amount of hedge contracts that it has in place will vary from time
to time. For the nine months ended September 30, 2003 and 2002, the Company realized approximately $(0.4) million and $(0.2) million, respectively, of hedging (losses) which are included in oil and natural gas revenues in the consolidated statements
of operations. For the nine months ended September 30, 2003 and 2002, the Company had hedged 20% and 60%, respectively, of its oil and natural gas production. The Company had no oil and gas derivative contracts outstanding at September 30, 2003.



Market Risk Information



The market risk inherent in the Companys derivatives is the potential
loss arising from adverse changes in commodity prices. The prices of natural gas are subject to fluctuations resulting from changes in supply and demand. To reduce the price risk caused by market fluctuations, the Companys policy is to hedge
(through the use of derivatives) future production. Because commodities covered by these derivatives are substantially the same commodities that the Company sells in the physical market, no special correlation studies other than monitoring the
degree of convergence between the derivative and cash markets are deemed necessary. The changes in market value of these derivatives have a high correlation to the price changes of natural gas.



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



Based on their evaluation as of the end of the period covered by this quarterly report on Form 10-Q, the Companys principal executive officer and
principal financial officer have concluded that the Companys disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934 (the Exchange Act)) are effective in timely
providing them with material information required to be disclosed by the Company in its filings under the Exchange Act. There have been no significant changes in the Companys internal controls or in other factors that have materially affected,
or are reasonably likely to materially affect, its internal controls during its most recent fiscal quarter, including any corrective actions with regard to significant deficiencies and material weaknesses.



28



---

##### Table of Contents

PART II. OTHER INFORMATION



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



The Company was named in a lawsuit brought by Victor P. Vegas, the landowner of the surface location of a well drilled and operated by the Company which
suffered a blowout. The suit was filed July 20, 1999 in the Parish of Orleans, Louisiana, claiming unspecified damages related to environmental and other matters. Under a Department of Environmental Quality (DEQ) approved plan, site
remediation has been completed and periodic testing is being performed. On December 11, 2001, the plaintiff submitted a remediation plan for more extensive clean-up and a settlement demand. In February 2002, the Company filed a remediation plan with
the Louisiana DEQ for approval. In July 2002, the Civil District Court ruled that the DEQ would not have primary jurisdiction and that a jury trial would be held.



On January 10, 2003, a confidential settlement agreement was signed, which released the Company from all liability from all
present and future claims, subject to certain express reservations associated with this property. On March 27, 2003, the settlement amount was paid by the Companys insurance carrier. The settlement agreement requires that the Company complete
the clean-up of the property in accordance with a final Louisiana DNR Office of Conservation Compliance Order. The Company believes that all defense costs and final clean-up costs will be covered by its general liability and well control insurance.



|Item 2. |  | Changes in Securities and Use of Proceeds
|------- |  | -----------------------------------------



None



|Item 3. |  | Defaults Upon Senior Securities
|------- |  | -------------------------------



None



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



None



|Item 5. |  | Other Information
|------- |  | -----------------



None



29



---

##### Table of Contents

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



| | (a) | Exhibits. The following documents are filed as exhibits to this report on Form 10-Q:
| | --- | ------------------------------------------------------------------------------------



|Exhibit No. |     |  | Description                                                                                                                                                                                                                                                                                          
|----------- | --- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|            |    
|2.1         | (a) |  | Agreement for Purchase and Sale dated November 25, 1997, between Amerada Hess Corporation and Miller Oil Corporation. (Incorporated by reference to Exhibit 2.3 to the
Companys Amendment No. 1 to Registration Statement on Form S-1 filed on December 5, 1997 (File No. 333-40383).)              
|            |    
|2.1         | (b) |  | First Amendment to Agreement for Purchase and Sale dated January 7, 1998. (Incorporated by reference to Exhibit 2.3(b) to the Companys Amendment No. 3 to Registration
Statement on Form S-1 filed on January 9, 1998 (File No. 333-40383).)                                                        
|            |    
|2.2         |     |  | Agreement and Plan of Merger dated May 28, 2003, by and among Edge Petroleum Corporation, Edge Delaware Sub, Inc. and Miller Exploration Company. (Incorporated by reference to
Exhibit 2.1 to the Companys Current Report on Form 8-K dated May 30, 2003.)                                         
|            |    
|2.3         |     |  | Stockholder Agreement executed on May 28, 2003, by Edge Petroleum Corporation and certain directors and stockholders of Miller Exploration Company as listed on Exhibit A thereto.
(Incorporated by reference to Exhibit 2.2 to the Companys Current Report on Form 8-K dated May 30, 2003.)        
|            |    
|2.4         |     |  | Form of Stockholder Agreement executed on May 28, 2003, by Miller Exploration Company and certain directors and stockholders of Edge Petroleum Corporation as listed on Exhibit A
thereto. (Incorporated by reference to Exhibit 2.3 to the Companys Current Report on Form 8-K dated May 30, 2003.)
|            |    
|2.5         |     |  | Purchase and Sale Agreement executed on May 20, 2003, by and between Miller Oil Corporation and Savannah Oil and Gas, L.L. C. (Incorporated by reference to Exhibit 2.4 to the
Companys Current Report on Form 8-K dated May 30, 2003.)                                                             
|            |    
|2.6         |     |  | Mutual Release of All Claims executed on May 27, 2003, by and between Miller Exploration Company and K2 Energy Corporation together with K2 America Corporation. (Incorporated by
reference to Exhibit 10.1 to the Companys Current Report on Form 8-K dated May 30, 2003.)                         
|            |    
|3.1         |     |  | Certificate of Incorporation of the Registrant. (Incorporated by reference to Exhibit 3.1 to the Companys Registration Statement on Form S-1 filed on November 17, 1997 (File
No. 333-40383).)                                                                                                      
|            |    
|3.2         |     |  | Bylaws of the Registrant. (Incorporated by reference to Exhibit 3.2 to the Companys Quarterly Report on Form 10-Q for the quarter ended June 30, 1998 (File No.
000-23431).)                                                                                                                        
|            |    
|3.3         |     |  | Bylaws of the Registrant. (Incorporated by reference to Exhibit 3.2 to the Companys Quarterly Report on Form 10-Q for the quarter ended June 30, 1998 (File No.
000-23431).)                                                                                                                        
|            |    
|31.1        | *   |  | Certification of Principal Financial Officer Pursuant to exchange Act Rule 13a-15(e).                                                                                                                                                                                                                
|            |    
|31.2        | *   |  | Certification of Principal Financial Officer Pursuant to exchange Act Rule 13a-15(e).                                                                                                                                                                                                                
|            |    
|32.1        | *   |  | Certification of Chief Executive Officer of Miller Exploration Company, Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.                                                                                                                    
|            |    
|32.2        | *   |  | Certification of Chief Financial Officer of Miller Exploration Company, Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.                                                                                                                    

---

|* | Filed herewith.
|- | ---------------



|b. | Reports on Form 8-K. The Company filed a report on Form 8-K on August 14, 2003 to report on the Companys financial results for the three and six months ended June 30,
2003.
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------





30



---

##### Table of Contents

SIGNATURES



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



|                        |  |  |  | MILLER EXPLORATION COMPANY
|----------------------- |  |  |  | --------------------------
|                        |  |  | 
|Date: November 13, 2003 |  |  |  | By:                       
|                        |  |  |  |                           
|                        |  |  |  |                           



31