<PAGE>
 
               UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 205491
                                FORM 10-QSB/A 
(Mark One)
[X]     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
        EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 1996

                                      OR

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

For the transition period from _____________________ to _______________________
Commission file number 0-10201

                                TGX CORPORATION
            (Exact name of registrant as specified in its charter)

             Delaware                                         72-0890264
  (State or other jurisdiction of                          (I.R.S. Employer
  incorporation or organization)                           Identification No.)
    222 Pennbright, Suite 200
          Houston, Texas                                        77090
(Address of principal executive offices)                      (Zip Code)

                                (281) 872-0500
             (Registrant's telephone number, including area code)

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for 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 has filed all documents and
reports required to be filed by Sections 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court.  Yes  X    No _____
                          -----          

     As of November 14 ,  1996 there were 24,955,807 outstanding shares of TGX
Corporation Common Stock, $.01 par value.
<PAGE>
 
                                TGX CORPORATION
       Report on Form 10-QSB/A For The Quarter Ended September 30, 1996

                                     Index

<TABLE>
<S>                                                                                <C>  
                                                                                    Page


Part I.  Financial Information

         Item 1.  Financial Statements (Unaudited)                                     1
 
                  Consolidated Balance Sheet -
                  September 30, 1996 and December 31, 1995                             2
 
                  Consolidated Statement of Operations -
                  Three and Nine Month Periods Ended September 30, 1996 and 1995       3
 
                  Consolidated Statement of Cash Flows -
                  Nine Month Periods Ended September 30, 1996 and 1995                 4
 
                  Notes to Consolidated Financial Statements (Unaudited)               5
 
         Item 2.  Management's Discussion and Analysis of Financial
                  Condition and Results of Operations                                 11
 
Part II.  Other Information                                                           16
</TABLE> 

Forward-Looking Statements

     Stockholders are cautioned that all forward-looking statements involve
risks and uncertainties,  including without limitation,  statements about the
costs of exploring and developing new oil and natural gas reserves,  the price
for which such reserves can be sold,  the Company's attempts to reduce overhead
and eliminate non-core assets,  environmental concerns affecting the drilling of
oil and natural gas wells,  pending litigation,  the possible equity
restructuring,  and general market conditions,  competition and pricing.
Although the Company believes that the assumptions underlying the forward-
looking statements contained herein are reasonable,  any of the assumptions
could be inaccurate,  and there can therefore be no assurance that the forward-
looking statements included in this Form 10-QSB/A will prove accurate.  Because
of the significant uncertainties inherent in the forward-looking statements
contained in this Form 10-QSB/A,  the inclusion of such information should not
be regarded as a representation by the Company or any other person that the
objectives and plans of the Company will be achieved.
<PAGE>
 
                                TGX Corporation
       Report on Form 10-QSB/A For the Quarter Ended September 30, 1996

                        Part I.  Financial Information.


Item 1.  FINANCIAL STATEMENTS.

  The accompanying unaudited consolidated financial statements of TGX
Corporation ("TGX") and its subsidiaries (collectively the "Company") have been
prepared in accordance with Rule 310 of Regulation S-B, "Interim Financial
Statements", and accordingly do not include all information and notes required
under generally accepted accounting principles for complete financial
statements. The financial statements have been prepared in conformity with the
accounting principles and practices as disclosed in the Company's Annual Report
on Form 10-KSB/A for the year ended December 31, 1995. These interim financial
statements reflect all adjustments (which were normal recurring adjustments)
which are, in the opinion of management, necessary for a fair presentation of
the Company's financial position as of September 30, 1996 and the results of its
operations and cash flows for the nine month period ended September 30, 1996.
Results of operations for the nine month period ended September 30, 1996 are not
necessarily indicative of the results that may be expected for the year ending
December 31, 1996.  It is recommended that these unaudited consolidated
financial statements be read in conjunction with the consolidated financial
statements and notes thereto included in the Company's Annual Report on Form 10-
KSB/A for the year ended December 31, 1995.

PRIOR PERIOD ADJUSTMENTS
------------------------

     In July 1994,  the Company restructured and converted its Bank of Montreal
("BMO") debt of $4,652,000 to a nonrecourse note secured only by proceeds,  if
any,  which might be received from the National Fuel Gas Distribution
Corporation litigation ("NFG" Litigation).  This restructuring and conversion
was accounted for as an exchange transaction presented as an extinguishment of
debt in accordance with Emerging Issues Task Force Consensus No. 86-18 and
resulted in the recognition of an extraordinary gain,  net of transaction costs
of $492,000,  of $4,160,000 in the third quarter of 1994.  In connection with
responding to comments from the Securities and Exchange Commission in connection
with a 1996 filing,  the Company accepted the Securities and Exchange
Commission's determination that generally accepted accounting principles require
the Company to account for the restructuring and conversion of debt as a
troubled debt restructuring in accordance with Statement of Financial Accounting
Standards No. 15.  As a result of this change,  the financial statements for
September 30,  1994 through the current reported period have been restated to
restore the liability for the nonrecourse BMO debt,  including accrued interest,
and to reverse the extraordinary gain recognized in 1994.  This restatement did
not impact cash flow during the period September 30,  1994 through the current
reported period. The Company did,  however,  upon resolution of the NFG
Litigation in April 1996,  reflect a net gain from litigation settlement of
$7,100,000 and an extraordinary debt extinguishment gain of $1,868,000,  and
made a final debt payment to BMO of $3,600,000.  (See Note 5 of Notes to
Consolidated Financial Statements)

                                       1
<PAGE>
 
<TABLE>
<CAPTION>
TGX Corporation and Subsidiaries
CONSOLIDATED BALANCE SHEET
Note 1
---------------------------------------------------------------------------
                                                   (Restated - Note 5)
                                               September 30,   December 31,
(In thousands,  except for share data)              1996           1995
---------------------------------------------------------------------------
                                                  (Unaudited)
<S>                                                 <C>            <C> 
ASSETS
Current assets:
  Cash and cash equivalents                         $  3,089       $    384
  Accounts receivable,  net of                         
   allowance for doubtful accounts of
   $320                                                1,005          1,141
  Accounts receivable from affiliates                      -              6
  Other current assets                                   224             51
---------------------------------------------------------------------------
  Total current assets                                 4,318          1,582
---------------------------------------------------------------------------
Property and equipment:
  Oil and natural gas properties                      12,089         11,340
  Other property and equipment                           264            203
  Accumulated depletion,  depreciation                                       
   and amortization                                   (4,873)        (4,132) 
---------------------------------------------------------------------------
  Property and equipment,  net                         7,480          7,411
---------------------------------------------------------------------------
Investment in Comite Field Plant Venture                 693            739
Other assets                                              58             59
---------------------------------------------------------------------------
  Total other assets                                     751            798
---------------------------------------------------------------------------
TOTAL ASSETS                                        $ 12,549       $  9,791
===========================================================================
LIABILITIES AND STOCKHOLDER'S DEFICIT
Current liabilities:
 Accounts payable and accrued                       
  liabilities - Note 4                              $  2,979       $  3,353   
---------------------------------------------------------------------------
  Total current liabilities                            2,979          3,353
---------------------------------------------------------------------------
Long-term debt - Note 2                                    -          5,835
---------------------------------------------------------------------------
  Total liabilities                                    2,979          9,188
---------------------------------------------------------------------------
Commitments and contingencies - Note 3
 
Redeemable Senior Preferred Stock
 8,788,571 and 8,851,360 issued,                     
 respectively;  redemption value
 $87,886 (1996) and $88,514 (1995)                    75,818         61,737    
---------------------------------------------------------------------------
Stockholders' deficit:
  9% Cumulative Convertible Preferred
   Stock,  300,000 shares issued plus                   
   178,000 and 158,000,  respectively,
   shares to be issued for dividends                     478            458 
 
Common stock,  28,976,791 shares issued
 and 24,955,807 (1996) and                              
 24,956,033 (1995) outstanding                           290            290 
 
Additional paid-in capital                             1,604          1,422
Accumulated deficit                                  (68,620)       (63,304)
---------------------------------------------------------------------------
  Total stockholders' deficit                        (66,248)       (61,134)
---------------------------------------------------------------------------
TOTAL LIABILITIES AND STOCKHOLDERS'              
 DEFICIT                                            $ 12,549       $  9,791
===========================================================================
 
</TABLE>


     See accompanying notes to unaudited consolidated financial statements

                                       2
<PAGE>
 
<TABLE>
<CAPTION>
TGX Corporation and Subsidiaries
CONSOLIDATED STATEMENT OF OPERATIONS
(Unaudited) Note 1

--------------------------------------------------------------------------------------------------------------  
                                                                    (Restated Note - 5)
                                                          Three Months                       Nine Months
                                                       Ended September 30,                Ended September 30,
(In thousands, except per share data)                    1996       1995                  1996            1995
--------------------------------------------------------------------------------------------------------------
<S>                                                   <C>       <C>                    <C>           <C>   
REVENUES
Oil and natural gas sales                             $ 1,146    $   830               $ 3,473       $   2,492
Natural gas gathering                                      65         72                   173             197
Equity earnings in Comite Field Plant Venture             130        142                   439             358
Litigation settlement gain,  net - Note 2                   -          -                 7,100               -
Gain on property sales                                      -          -                   145               -
Other                                                     176        200                   233             297
--------------------------------------------------------------------------------------------------------------
                                                        1,517      1,244                11,563           3,344
--------------------------------------------------------------------------------------------------------------
COSTS AND EXPENSES
Operating expenses                                        484        503                 1,567           1,492
Depletion, depreciation and amortization                  268        249                   729             620
General and administrative expenses                       547        253                 1,800             835
Exploration costs                                           -         19                     -              57
Interest                                                   24        133                   211             426
--------------------------------------------------------------------------------------------------------------
                                                        1,323      1,157                 4,307           3,430
--------------------------------------------------------------------------------------------------------------
INCOME (LOSS) BEFORE INCOME TAXES AND
  EXTRAORDINARY GAIN                                      194         87                 7,256             (86)
Income tax expense                                          -          -                   127               -
--------------------------------------------------------------------------------------------------------------
INCOME (LOSS) BEFORE EXTRAORDINARY GAIN                   194         87                 7,129             (86)
Extraordinary gain,  net of income                                                                             
 taxes of $37 (1996) - Note 2                               -          -                 1,831              93 
--------------------------------------------------------------------------------------------------------------
NET INCOME                                                194         87                 8,960               7
Preferred stock dividends                              (3,308)    (3,431)               (9,835)        (10,181)
Accretion of Senior Preferred                         
 redemption value                                      (1,576)    (1,259)               (4,441)         (3,585)
--------------------------------------------------------------------------------------------------------------
NET LOSS APPLICABLE TO COMMON STOCK                   $(4,690)   $(4,603)              $(5,316)      $ (13,759)
==============================================================================================================
NET LOSS PER SHARE OF COMMON STOCK:
  Before extraordinary gain                            $(0.19)    $(0.18)               $(0.28)         $(0.55)
  Extraordinary gain                                        -          -                  0.07               -
--------------------------------------------------------------------------------------------------------------
NET LOSS PER SHARE OF COMMON STOCK                     $(0.19)    $(0.18)               $(0.21)         $(0.55)
==============================================================================================================
AVERAGE COMMON SHARES OUTSTANDING                      24,956     24,956                24,956          24,956
==============================================================================================================
</TABLE>

     See accompanying notes to unaudited consolidated financial statements

                                       3
<PAGE>
 
TGX Corporation and Subsidiaries
CONSOLIDATED STATEMENT OF CASH FLOWS
(Unaudited) Note 1
<TABLE>
<CAPTION>
 
-------------------------------------------------------------------------------------- 
                                                                   (Restated - Note 5)
                                                                    Nine Months Ended
                                                                      September 30,
(In thousands)                                                         1996      1995
---------------------------------------------------------------------------------------
<S>                                                                  <C>        <C>
Cash flows from operating activities:
 Net income                                                           $ 8,960   $     7
 Adjustments to reconcile net income to
  cash provided by operating activities:
    Depletion, depreciation and amortization                              729       620
    Amortization of debt transaction                                                    
     costs and stock compensation                                          44        64 
    Distributions in excess of equity earnings                             46        95
    Gain on property sales                                               (145)        -
    Interest to be paid through                                                         
     issuance of additional notes                                         133       348 
    Extraordinary gain                                                 (1,868)      (93)
    Changes in operating assets and
     liabilities:
      Decrease in accounts receivable                                     136       244
      Decrease in accounts receivable                                                   
       from affiliates                                                      6       205 
      Increase in other current assets                                   (173)      (16)
      Decrease in accounts payable and                                                   
       accrued liabilities                                               (374)     (552) 
---------------------------------------------------------------------------------------
Net cash provided by operating activities                               7,494       922
---------------------------------------------------------------------------------------
Cash flows from investing activities:
   Capital expenditures                                                  (810)     (306)
   Proceeds from disposal of assets                                       145         -
   Increase in other assets                                               (24)       (4)
---------------------------------------------------------------------------------------
   Net cash used by investing activities                                 (689)     (310)
---------------------------------------------------------------------------------------
Cash flows from financing activities:
    Principal payments on long-term                                                      
     debt and notes payable                                            (4,500)   (1,378) 
    Advances pursuant to revolving credit facility                        400       350
---------------------------------------------------------------------------------------
    Net cash used in financing activities                              (4,100)   (1,028)
---------------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents                    2,705      (416)
Cash and cash equivalents at beginning of period                          384       676
---------------------------------------------------------------------------------------
Cash and cash equivalents at end of period                            $ 3,089   $   260
=======================================================================================
Supplemental Disclosure of Non-Cash
 Financing Activities:
  Forgiveness of long term debt and notes payable, 
   net of taxes of $37(1996)                                          $ 1,831   $    93
  Interest to be paid through issuance of additional notes                133       348
</TABLE>

     See accompanying notes to unaudited consolidated financial statements

                                       4
<PAGE>
 
TGX Corporation and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

1.  BASIS OF PRESENTATION

   TGX Corporation ("TGX") and subsidiaries (collectively, the "Company"), is a
domestic independent energy company engaged in the production of oil and natural
gas and in oil and natural gas exploration for its direct account and,
previously,  beneficially through general and limited partnerships which were
sold to public and private investors.  The Company is also engaged in intrastate
natural gas gathering and treating.

   On February 22, 1990, TGX filed a voluntary petition in the United States
Bankruptcy Court for the Western District of Louisiana, Shreveport Division (the
"Bankruptcy Court") for reorganization pursuant to Chapter 11, Title 11 of the
United States Code (the "Reorganization Proceeding").  On January 7, 1992, the
Bankruptcy Court confirmed an Amended Plan of Reorganization ("Plan") for TGX,
and the confirmation order became effective on January 21, 1992 (the "Effective
Date").  On September 21, 1992, the Bankruptcy Court determined that the Plan
had been substantially consummated, and the Bankruptcy Court's order of
substantial consummation became final and nonappealable on October 2, 1992.

   As a result of the substantial consummation of the Plan and due to (i) the
reallocation of the voting rights among the equity interests owners and (ii) the
reorganization value  of TGX's assets being less than the total of all post-
petition liabilities and allowed claims, the effects of the Reorganization
Proceeding were accounted for in accordance with the fresh start reporting
standards promulgated under the American Institute of Certified Public
Accountants Statement of Position 90-7 "Financial Reporting by Entities in
Reorganization Under the Bankruptcy Code".

   In conjunction with implementing fresh start reporting, a reorganization
value ("RV") of the Company's assets and liabilities as of October 2, 1992 was
determined by management in the following manner:

    The RV of proved oil and natural gas properties and other related assets was
    determined based on future net revenues discounted to present value
    utilizing a rate of 20%. For proved undeveloped properties, the RV was
    determined to be 50% of discounted future net revenues. For the purpose of
    calculating future net revenues of oil and natural gas properties, then
    current oil and natural gas prices were escalated at five percent per annum
    to certain maximum amounts and then current operating costs and expenses
    were escalated at four percent per annum for the economic life of the
    properties. The initial price for natural gas dedicated under the contract
    (the "Contract") with National Fuel Gas Distribution Corporation ("NFG"),
    which was a matter then being litigated, was equal to 90% of the rolling
    twelve month average price for No.6 fuel oil in the Buffalo, New York area
    (the "90% of No. 6 Fuel Oil Price"). The RV of oil and natural gas
    properties also included $2,905,000 attributable to the difference, plus
    interest, between the price that NFG paid since September 1984 and the 90%
    of No. 6 Fuel Oil Price.

    Current assets and liabilities were recorded at book value which
    approximates RV. Long-term liabilities were recorded at the present values
    of amounts to be paid and the pre-consummation stockholders' deficit was
    adjusted to reflect the par value of pre-consummation equity interests.

                                       5
<PAGE>
 
    The recorded value of the Series A Senior Preferred Stock (the "Senior
    Preferred") to be issued pursuant to the Plan was determined based on the
    difference between the RV of the Company's assets less the sum of (i) the
    present value of liabilities plus (ii) the par value of the pre-consummation
    equity interests. The accretion of the difference between the recorded value
    and the $10 per share redemption amount of the Senior Preferred will be
    recorded as a reduction of income applicable to common stockholders over a
    period of approximately 10 years.

   The RV was determined by management on the basis of its best judgment of what
it considered to be the fair market value ("FMV") of the Company's assets and
liabilities at the time of the valuation,  after reviewing relevant facts
concerning the price at which similar assets were being sold between willing
buyers and sellers.  However,  there can be no assurances that the RV and the
FMV are comparable and the difference between the Company's calculated RV and
the FMV may,  in fact,  be material.

   The Senior Preferred has a $10 per share redemption value and has a provision
for a 10% annual compounded cash dividend, payable quarterly, provided however,
that the payment of such dividend does not violate Delaware law or certain loan
covenants.  The Company has not paid any dividends since the Effective Date of
the Plan and based on the current financial position of the Company and bank
covenants restricting dividend payments, it does not expect to make any such
dividend payments in the near future.  Subject to Delaware law, the Senior
Preferred must be redeemed no later than January 21, 2002.  Holders of Senior
Preferred have 95% of the voting rights of TGX.  As of September 30, 1996, the
redemption value and accrued dividends related to the Senior Preferred were
$87,886,000 and $49,777,000,  respectively.  The Senior Preferred dividends must
be paid in full prior to paying any other dividends.

2. LONG-TERM DEBT AND NOTES PAYABLE

   As of September 30, 1996 and December 31, 1995, the components of long-term
debt were:
<TABLE>
<CAPTION>
-----------------------------------------------------------  
                                September 30,  December 31,
(Thousands of dollars)              1996           1995
----------------------------------------------------------- 
<S>                             <C>                <C>
Bank borrowings:                                
  Revolving credit (secured)      $   -            $  500
  Non-recourse note                   -             5,335
  Less current maturities             -                 -
-----------------------------------------------------------
  Long-term debt                  $   -            $5,835
============================================================
</TABLE>

   On July 13, 1994, the Company entered into a series of agreements with Bank
One, Texas N.A. ("Bank One") whereby the Company's then outstanding secured debt
with the Bank of Montreal ("BMO") was restructured and all existing BMO events
of default were resolved. The Bank One facility is secured by substantially all
of the Company's oil and gas properties, and initially bore interest at Bank
One's stated rate plus two percent. Effective September 30, 1996, the Bank One
facility was amended to mature on June 30, 1999, the interest rate lowered to
stated rate plus 1.5% and borrowing base increased to $5,000,000. The borrowing
base is redetermined every six months or at Bank One's discretion and is reduced
monthly by $100,000. The Bank One facility requires maintenance of certain
financial ratios including a working capital ratio, after excluding certain
liabilities and other adjustments as allowed under the facility, of 1 to 1 and a
tangible net worth, including Senior Preferred stock, of a minimum of
$5,000,000, and other financial ratios.

                                       6
<PAGE>
 
   Simultaneously with the securance of the Bank One facility, BMO released all
of its liens on the Company's properties with the exception of its lien on the
Company's then pending litigation with NFG ("NFG Litigation").

   Prior to restructuring its debt through establishment of the Bank One
facility, the Company had been subject to the terms of an Amended and Restated
Credit Agreement (the "Amended Credit Agreement") with BMO which was entered
into in February 1992 and amended thereafter and which essentially continued and
preserved the prior revolving credit agreement. Effective December 31,  1992,
the Company had been notified by BMO that an event of default had occurred under
the Amended Credit Agreement,  and as a result,  BMO had the right to take
certain actions under such Amended Credit Agreement including,  but not limited
to,  the acceleration of all of the then outstanding BMO obligations.

   In January 1994, in conjunction with the Company's sale of certain assets to
Belden & Blake Corporation ("BBC"), the Company made a debt service payment of
approximately $14.3 million to BMO. As set forth above, in July 1994, in
connection with a series of agreements entered into between the Company and Bank
One, the Company  paid approximately $1,452,000 to BMO and simultaneously
therewith, BMO released all of its liens on the Company's properties with the
exception of its lien on the Company's NFG Litigation.  As part of the loan
restructuring, BMO converted $4,652,000 (the "BMOF Principal") of its
outstanding indebtedness to a non-recourse note secured only by the NFG
Litigation and any proceeds that might be received therefrom.  BMO subsequently
assigned its rights to the loan security and Company's note to BMO's wholly
owned subsidiary, BMO Financial, Inc. ("BMOF"). The BMOF note  was to mature on
December 31,  1997,  subject to each party having the right to extend the
maturity date and bore interest at the rate of 10% per annum. However,  until
December 31,  1997,  and for such further time as BMOF elected to extend the
maturity date,  no cash payment for such interest is required;  instead,  the
Company was to pay interest in kind through the issuance of additional notes to
BMOF.  As of December 31,  1995,  total accrued interest pursuant to the BMOF
note was $683,000,  payable through the issuance of additional notes,  resulting
in total year-end BMOF debt of $5,335,000.

   On December 31,  1995,  the Company and BMOF executed the first amendment to
the credit agreement.  Pursuant to the amended agreement,  TGX and BMOF were  to
share equally any NFG Litigation proceeds up to $8 million. BMOF was to receive
100% of any proceeds in excess of $8 million until the total received by BMOF
equaled the BMOF Principal plus any accrued interest.  Thereafter,  TGX was to
receive all funds until the proceeds it had recovered equaled the proceeds
received by BMOF.  Any additional NFG Litigation proceeds available were to be
shared equally by TGX and BMOF.

   On April 12, 1996, TGX entered into a Settlement Agreement with NFG and the
Public Service Commission of the State of New York.  Pursuant to the Settlement
Agreement,  on April 19, 1996, TGX received  $7.2 million from NFG and all
parties to the Settlement Agreement dismissed all claims and counterclaims
against each other.  Pursuant to the amended credit agreements with BMOF, 50% of
the gross settlement proceeds received by TGX were paid to BMOF in cancellation
and full payment of the non-recourse note totaling $5,468,000, including
interest of $816,000. In conjunction with the final payment to BMOF of $3.6
million,  the Company recorded an extraordinary gain for debt forgiveness of
$1,831,000,  net of income taxes of $37,000. Pursuant to a BMOF agreement,  BMOF
is to reimburse TGX for 50% of all taxes and royalties,  if any,  which may be
due from such proceeds.  As a result of the NFG Litigation settlement proceeds
and a $100,000 payment to another third party entitled to participate in the
proceeds, the Company recorded $7.1 million as a net litigation settlement gain.

   During the Reorganization Proceeding, the Company incurred and claimants
filed applications for approximately $7,131,000 in administrative fees and
expenses relating to the reorganization 

                                       7
<PAGE>
 
("Administrative Claims"). The Company objected to certain of the Administrative
Claims and negotiated settlement amounts and terms of payment with certain
holders of Administrative Claims. As a result, administrative claimants, other
than the Opposing Administrative Claimants, upon execution of certain releases
in favor of the Company and others, were entitled to receive promissory notes
(the "Administrative Notes") due December 31, 1994, in satisfaction of each of
their unpaid administrative claim. Substantially all administrative claimants
entitled to receive Administrative Notes perfected their claims by executing
such releases. The Administrative Notes bore interest at a rate not to exceed 8%
and were secured with certain collateral (the "Consummation Collateral"). If the
proceeds related to the Consummation Collateral were not sufficient to satisfy
the Company's obligations under the Administrative Notes, the Company's excess
operating funds, if any, were to be applied toward the balances due. In early
1995, the Company negotiated settlement with all of the remaining Administrative
Note holders. As a result of negotiated settlements and forfeitures, the Company
recorded an extraordinary gain in 1995 of $93,000.
 
   Cash paid for interest during the first nine months of 1996 and 1995 totaled
approximately $53,000 and $51,000, respectively.

3. COMMITMENTS AND CONTINGENCIES

NFG Litigation
--------------

   On April 12,  1996,  TGX entered into a Settlement Agreement with NFG and the
Public Service Commission of the State of New York.  See Note 2 above.

Other Litigation
----------------

   On May 9, 1996,  TGX entered into a settlement agreement regarding the final
allowance of pre-petition and administration claims related to an overriding
royalty interest.  Under the agreement,  TGX paid $400,000 as full settlement of
all claims and received 60,000 Senior Preferred Shares previously owned by the
settling party.

   In August 1992,  certain unleased mineral interest owners commenced a legal
action against TGX,  as operator of certain wells,  in the 19th Judicial
District Court for East Baton Rouge Parish,  Louisiana,  (Case No.  383844,
Division "A").  The petition alleges that the unleased owners are entitled to a
refund of all revenue paid since first production (between 1982 and 1984)
attributable to their proportionate unit interest which had been paid to TGX and
other working interest owners to offset the proportionate share of costs
associated with the wells attributable to the Plaintiff's mineral interest.  TGX
has denied that it is liable on two grounds.  First,  TGX has argued that the
unleased owners cannot establish their claim under Louisiana law. Second,  TGX
has argued that even if a claim can be established,  any claim which arose prior
to the date of the entry of the order confirming TGX's  Plan has been
discharged.  To establish the second defense,  TGX filed a lawsuit in the
Bankruptcy Court (Case No. 96AP-1047).  Recently,  the Bankruptcy Court found
that such claims were not discharged and,  consequently denied the relief
requested by TGX.  TGX has asked the Bankruptcy Court to reconsider its ruling.
In the event the Bankruptcy Court does not reconsider its ruling,  TGX intends
to appeal the ruling.  In July 1995,  certain royalty owners in the same wells
commenced a separate legal action in U.S. District Court,  Baton Rouge,
Louisiana  (Case No. 95-744) alleging that TGX and other working interest owners
improperly profited under the terms of a Gas Gathering and Transportation
Agreement dated December 12,  1983.  Recently,  the District Court entered an
order granting TGX's motion for partial summary judgment which held that all of
the royalty owners' claims preceding the filing of the suit by more than three
years were time barred. Both cases are in the early discovery stage and TGX is
unable to predict the outcome of either 

                                       8
<PAGE>
 
action. If settlement negotiations are not successful, TGX will vigorously
defend itself in the lawsuits.

   From time to time, in the normal course of business, the Company is a party
to various other litigation matters the outcome of which, to the extent not
otherwise provided for, should not have a material adverse effect on the
Company.


Recapitalization Proposal
-------------------------

     TGX has filed a registration statement relating to the merger of TGX with
its wholly-owned subsidiary,  GeoStrat Resources,  Inc. ("GeoStrat"),  in order
to effect a recapitalization of its existing security holders.  Pursuant to the
recapitalization,  holders of TGX Senior Preferred stock would receive one-half
share of GeoStrat common stock for each share of TGX Senior Preferred they
currently hold.  Other series of TGX preferred stock and TGX common stock would
be eliminated pursuant to the proposed merger.  The Board of Directors retained
American Appraisal Associates,  Inc.  as an independent consultant to review the
terms of the proposed merger and American Appraisal determined that the proposal
would be fair to the stockholders of TGX from a financial point of view.

     The Board of Directors of TGX,  which would become the Board of Directors
of GeoStrat if the merger is approved,  stated that they believed the proposed
merger would help position GeoStrat to meet the economic and industry needs
presently being placed on TGX as a result of the need to have significantly
greater capital than TGX presently has access to,  would create the flexibility
and liquidity required for the future stability and growth,  would advance its
strategic objectives by allowing GeoStrat to potentially raise additional
capital,  and would enhance the value to the Senior Preferred stockholders by
providing a more readily available public market.  The proposed merger and
recapitalization is anticipated to be presented to the TGX shareholders at a
special meeting to be held in 1997.


4.   ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

      As of September 30, 1996 and December 31, 1995, the primary components of
accounts payable and accrued liabilities were:
<TABLE>
<CAPTION>
 
 
(In thousands)                             1996     1995
----------------------------------------------------------
<S>                                       <C>      <C>
Accounts payable                           $  162   $  555
Undistributed net oil and natural gas     
 revenue                                    1,484    1,152 
Accrued pre-petition liabilities              354      518
Accrued operating and tax expenses            341      312
Operation advances                            201      159
Miscellaneous accruals                        437      657
----------------------------------------------------------
                                           $2,979   $3,353
==========================================================
</TABLE>

                                       9
<PAGE>
 
5.  PRIOR PERIOD ADJUSTMENTS

     In July 1994,  the Company restructured and converted its BMO debt of
$4,652,000 to a nonrecourse note secured only by proceeds,  if any,  which might
be received from the NFG Litigation.  This restructuring and conversion was
accounted for as an exchange transaction presented as an extinguishment of debt
in accordance with Emerging Issues Task Force Consensus No. 86-18 and resulted
in the recognition of an extraordinary gain,  net of transaction costs of
$492,000,  of $4,160,000 in the third quarter of 1994.  In connection with
responding to comments from the Securities and Exchange Commission in connection
with a 1996 filing,  the Company accepted the Securities and Exchange
Commission's determination that generally accepted accounting principles require
the Company to account for the restructuring and conversion of debt as a
troubled debt restructuring in accordance with Statement of Financial Accounting
Standards No. 15.  As a result of this change,  the financial statements for
September 30,  1994 through the current reported period have been restated to
restore the liability for the nonrecourse BMO debt,  including accrued interest,
and to reverse the extraordinary gain recognized in 1994.  This restatement did
not impact cash flow during the period September 30,  1994 through the current
reported period.  The Company did,  however,  upon resolution of the NFG
Litigation in April 1996,  reflect a net gain from litigation settlement of
$7,100,000 and an extraordinary debt extinguishment gain of $1,868,000,  and
made a final debt payment to BMO of $3,600,000.  A summary of the impact for the
periods presented is shown below (in thousands, except per share data).
<TABLE>
<CAPTION>
 
Balance Sheet
-------------
                                        September 30,                              December 31,
                                            1996                                       1995
                                -----------------------------                -------------------------
<S>                             <C>                 <C>                      <C>              <C>
                                        (Unaudited)
                                Reported             Restated                 Reported        Restated
                                --------             --------                 --------        --------
Long-term debt                  $      -             $      -                 $    500        $  5,835
Accumulated deficit              (68,620)             (68,620)                 (57,969)        (63,304)
Total stockholders' deficit      (66,248)             (66,248)                 (55,799)        (61,134)
</TABLE> 

 
Statement of Operations (Unaudited)
-----------------------

<TABLE> 
<CAPTION> 
                                                            Three Months Ended
                                                              September 30,
                                            1996                                        1995
                                -----------------------------                 ------------------------
                                Reported             Restated                 Reported        Restated
                                --------             --------                 --------        --------
<S>                             <C>                  <C>                      <C>             <C> 
Interest expense                $     24             $     24                 $     16        $    133
Income tax (benefit)                   -                    -                     (150)              -
Net income (loss) applicable     
 to common stock                  (4,690)              (4,690)                  (4,336)         (4,603) 
Net income (loss) per share       
 of common stock                   (0.19)               (0.19)                   (0.17)          (0.18) 
 
</TABLE> 
 
<TABLE> 
<CAPTION> 
                                                           Nine Months Ended
                                                             September 30,
                                            1996                                        1995
                                -----------------------------                 ------------------------ 
                                Reported             Restated                 Reported        Restated
                                --------             --------                 --------        --------
<S>                             <C>                  <C>                      <C>             <C> 
Litigation settlement
 gain, net                      $  3,500             $  7,100                 $      -        $      -
Interest expense                      78                  211                       78              426
Income tax expense
 (benefit)                           164                  127                     (150)               -
Extraordinary gain,
  net of taxes                         -                1,831                       93               93
Net loss applicable to
  common stock                   (10,651)              (5,316)                 (13,261)         (13,759)
Net loss per share of
  common stock                     (0.43)               (0.21)                   (0.53)           (0.55)
</TABLE> 

                                       10
<PAGE>
 
Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF UNAUDITED FINANCIAL CONDITION
        AND RESULTS OF OPERATIONS

     The following discussion provides information which management believes is
relevant to an understanding and assessment of the Company's results of
operations, financial condition, and those presently known events, trends or
uncertainties that are reasonably likely to have a material impact on the
Company's future results of operations or financial condition or that are
reasonably likely to cause the historical financial statements not to be
necessarily indicative of future operating results or financial condition. It
should be read in conjunction with the unaudited consolidated financial
statements and related notes appearing elsewhere herein.

  Amounts in this discussion and analysis have been restated as disclosed in
Note 5 of the Notes to Consolidated Financial Statements.

                             RESULTS OF OPERATIONS

Nine Months Ended September 30, 1996 ("1996") Compared to September 30, 1995
----------------------------------------------------------------------------
("1995")
--------

   Consolidated revenues for 1996 totaled $11,563,000,  an increase of
$8,219,000 from 1995 consolidated revenues of $3,344,000.  The substantial
revenue increase for 1996 is due to the  recognition of a net litigation
settlement gain of $7,100,000 related to the NFG Litigation and a $145,000 gain
on property sales, both non-recurring items, combined with improvements in
operation areas as discussed below.

   Total costs and expenses for 1996 were $4,307,000, an increase of $877,000 or
26% over total costs and expenses for 1995 of $3,430,000.  Over half of the 1996
expense increase is related to recognition in 1995 of $425,000 of receivable
allowance recoupment  and $166,000 of franchise tax settlement benefit which
decreased general and administrative expense for 1995.

   Net income before income taxes and extraordinary gain for 1996 was
$7,256,000, as compared to  a loss of $86,000 for 1995.

Revenues
--------

   Revenues from oil and and natural gas sales for 1996 were $3,473,000, up 39%
or $981,000 over 1995 on improved oil volumes and product prices.  A summary of
oil and natural gas sales volumes and revenues for the respective nine month
periods follows:

<TABLE>
<CAPTION>

                      Summary of Oil Volumes and Revenues
-------------------------------------------------------------------
                                            1996     1995    Change
-------------------------------------------------------------------
<S>                                        <C>      <C>      <C>
 
Oil revenues (in thousands)                $ 1,112  $   838      33%
Oil sales volume (barrels)                  54,900   48,300      14%
Oil average sales price per barrel         $ 20.26  $ 17.35      17%
-------------------------------------------------------------------

                  Summary of Natural Gas Volumes and Revenue
------------------------------------------------------------------- 
                                            1996     1995    Change
------------------------------------------------------------------- 
Natural gas revenues (in thousands)       $ 2,361  $ 1,654      43%
Natural gas sales volume (Mmcf)             1,147    1,180     (3)%
Natural gas average sales price per Mcf    $ 2.06   $ 1.40      47%
------------------------------------------------------------------
</TABLE>

                                       11
<PAGE>
 
On an equivalent unit basis (one barrel of oil equals six Mcf of natural gas on
a heating value basis), natural gas represents 78% of TGX's 1996 oil and natural
gas sales volumes and 68% of oil and natural gas revenues.   Due to the
Company's production being heavily weighted toward gas, its revenues and cash
flow are significantly  influenced by changes in gas prices.  During 1996,
average gas prices increased to $2.06 or $0.66 per Mcf from the 1995 average
price of $1.40.  Current period oil prices were also higher than the previous
period by $2.91 per barrel.  Higher oil and gas product prices contributed to an
increase in revenues for 1996 of $915,000.

   Natural gas sales volumes for 1996 were 1,147 Mmcf, down 3% from sales
reported in 1995 of 1,180 Mmcf,  which included non-recurring adjustments of 154
Mmcf related to gas imbalance cash settlements and 66 Mmcf related to well
payout adjustments.  Excluding 1995 gas balancing and payout adjustment volumes,
gas sales volumes for 1996 increased by 187 Mmcf or 19%.  The Company records
gas revenues on the net sales method and thus revenues are recorded when
received or operations merit accrual.

   Oil volumes for 1996 were 54,900 barrels, up 14% over 1995 volumes of 48,300
barrels,  which included non-recurring payout volume adjustments of 7,600
barrels.  Excluding the non-recurring volumes recognized in 1995,  oil  volumes
for 1996 increased 14,200 barrels or 35% as compared to the same period in 1995.

   The change in 1996 oil and gas sales volumes resulted in additional 1996 net
revenues of $66,000 compared to those reported in 1995.  The sales volume
increases for 1996 reflect the successful results of the Company's acquisition,
drilling and workover activity.

    Natural gas gathering revenues and equity earnings in Comite Field Plant
Venture increased by 10% to a combined total of $612,000 in 1996 as compared to
$555,000 in 1995.  This increase is primarily attributable to recoupment of
previously deferred treating fees and higher per Mcf contract treating fees.

     As previously mentioned, on April 12, 1996 the Company entered into a
Settlement Agreement with NFG and the Public Service Commission of the State of
New York.  Pursuant to the agreement,  TGX received on April 19, 1996 $7.2
million from NFG and all parties to the Settlement Agreement dismissed all
claims and counterclaims against each other.  Pursuant to amended credit
agreements with BMOF (See Note 2), 50% of the gross settlement proceeds were
paid to BMOF in cancellation and full payment of the non-recourse note, which as
of date of settlement totaled $5,468,000,  including interest of $816,000.  In
conjunction with the final payment to BMOF of $3.6 million,  the Company
recognized an extraordinary gain from debt forgiveness of $1,831,000, net of
income taxes of $37,000.  As a result of the NFG proceeds and $100,000 payment
to another third party entitled to participate in the proceeds, the Company
recorded  $7.1 million net litigation settlement gain in 1996.

   For 1996,  the Company recorded property sales and other revenues of $378,000
as compared to 1995 revenues of $297,000.  The increase in 1996 revenues is
primarily the result of the Company selling approximately 54 marginal wells for
net proceeds of $145,000 and recognition,  in the third quarter,  of take-or-pay
contract settlement proceeds of approximately $100,000 with the remaining amount
being primarily attributed to interest income.  Included in 1995 other revenues
is $147,000 of interest attributed to a franchise tax settlement and
approximately $56,000 of gain recognized in the liquidation of various Company
managed limited partnerships.  The limited partnership liquidation was completed
in late 1995.

Costs and Expenses
------------------

   Consolidated costs and expenses for 1996 increased by $877,000 or 26% to
$4,307,000 as compared to $3,430,000 for 1995.  The increase in expenses was
primarily due to higher 1996 general and administrative expenses and an increase
in non-cash depletion, depreciation and amortization expense.

                                       12
<PAGE>
 
   For 1996, total operating expenses increased $75,000 or 5% to $1,567,000 as
compared to $1,492,000 for 1995.  Included in operating expenses are workover
costs, severance taxes and expenses for both pre and post wellhead production
costs.  During 1995 the Company also recorded $57,000 of unsuccessful
exploration cost, and for 1996,  the Company has not incurred such costs.

   Workover costs for 1996 and 1995 totaled $193,000 and $222,000, respectively,
and primarily represent discretionary well production activities that are
implemented to enhance or increase production.  A significant portion of the
workover costs incurred are related to the Company's major field in Arkansas and
resulted in significant increases in oil production.  Additional workovers are
scheduled for the remainder of 1996.

   Severance taxes for 1996 and 1995 were $171,000 and $154,000, respectively.
The increase in severance taxes is related to increased sales volumes and
prices.

   Excluding workover costs and severance taxes, 1996 and 1995 operating
expenses totaled $1,203,000 and $1,116,000, respectively, for production costs
through the wellhead (lifting  costs), as well as post production costs incurred
beyond the wellhead such as treating, marketing and transportation.  Operating
expenses related directly to production for 1996 were $586,000 as compared to
$690,000 for 1995. Production costs for 1996 are relatively flat  to 1995, after
excluding 1995 well payout and settlement adjustments of approximately $101,000.
Operating expenses for 1996 were lower in the Company's older fields due to the
sale of marginal  wells effective April 1,  1996, but this was  offset by the
addition of new properties in 1996 and full current period impact of late 1995
acquisitions.  Production costs per equivalent Mcf for 1996 was $0.40 as
compared to $0.46 for 1995.

   Post-production costs of $617,000 in 1996 increased approximately  $191,000
as compared to 1995 cost of $426,000 primarily due to 1996 contract treating fee
escalations and recognition of previously deferred treating fees pursuant to an
agreement.  Post-production costs for 1996 and 1995, per equivalent Mcf,  were
$0.42 and $0.29,  respectively.

   Depletion, depreciation, and amortization ("DD&A") expense in 1996 increased
$109,000 or 18% to $729,000 from $620,000 in 1995 due primarily to an increase
in the weighted average DD&A rate per equivalent Mcf.  The weighted average DD&A
rate for the current nine months increased 17% to $0.48 per equivalent Mcf as
compared to 1995's rate of $0.41.

   General and administrative expenses in 1996 increased by $965,000 or 116% to
$1,800,000 from $835,000 in 1995 due primarily to expenses associated with the
Company's recapitalization efforts in 1996 and 1995 benefiting from a litigation
receivable recoupment,  reimbursements from previously managed limited
partnerships and franchise tax settlement.  General and administrative expenses
for 1996 includes $247,000 of professional and other fees  related to the
previously announced equity restructuring that would result in an exchange of
the Senior Preferred stock for new common stock while eliminating all existing
preferred and common shares.  The Company plans on soliciting shareholder
approval regarding this equity restructuring in early 1997.  In 1995, the
Company recognized a receivable allowance recoupment of $425,000 in conjunction
with litigation settlement regarding affiliated receivables.  During late 1995,
the Company, as part of its plan of divesting non-strategic assets, liquidated
its remaining eight managed limited partnerships.  Thus, 1995 general and
administrative expense benefited from partnership expense reimbursements of
approximately $338,000.  Also,  in the third quarter of 1995,  the Company
recognized a reduction in franchise tax expense of $166,000 related to a
settlement. Excluding the 1996 equity restructuring costs and 1995 receivable
allowance recoupment,  partnership reimbursement and franchise tax settlement
benefits,  1996 general and administrative expenses decreased $211,000 as
compared to 1995.

   Interest expense for 1996 decreased $215,000 to $211,000 from $426,000 in
1995, primarily due to a decrease in borrowings outstanding. Accrued interest
pursuant to the BMOF note decreased $215,000 

                                       13
<PAGE>
 
to $133,000 as a result of final debt payment and forgiveness in April 1996.
Included in both periods is approximately $27,000 of amortization of credit
facility establishment costs which are being amortized over the remaining term
of the facility. Interest expense for the remainder of 1996 should be
significantly lower due to the Company currently having no borrowings
outstanding.

   Due to tax loss carryforwards,  the Company currently pays federal
alternative minimum income taxes only.  In conjunction with the recognition of
the litigation settlement and related tax gain resulting from the final BMO debt
settlement,  the Company has estimated and accrued alternative minimum income
taxes in 1996 of $164,000 which includes $37,000 of taxes related to the
extraordinary gain.  The tax expense recognized represents an effective tax rate
of approximately 2% on income before income taxes.

   Debt forgiveness for 1996 and 1995 resulted in the recognition of an
extraordinary gain of $1,831,000, net of income taxes of $37,000, and $93,000,
respectively.  The 1996 gain is the result of payment of 50% of the NFG
Litigation proceeds or $3.6 million, pursuant to the amended credit agreement,
in full settlement of the BMOF note of $4,652,000 and related accrued interest
of $816,000.  The BMOF debt forgiveness extraordinary gain of $1,868,000 was
reduced by related income taxes of $37,000.  The 1995 gain of $93,000 was
derived from Administrative Note settlements and claim forfeitures.

   Pursuant to the terms of the Plan, dividends for the Senior Preferred stock
are calculated at 10%, compounded annually and resulted in accrued but unpaid
dividends for 1996 of $9,633,000 as compared to $9,979,000 for 1995.  Dividends
on the Old Preferred Stock were $202,000 for 1996 and 1995. The decrease in
current period dividend expense is due to cancellation of Senior Preferred
Shares in late 1995.

   The accretion of the Senior Preferred redemption value, a non-cash item, is
calculated based on the interest method.  Accordingly, the amount of accretion
increased by 24% to $4,441,000 for 1996 as compared to $3,585,000 in 1995.


                              FINANCIAL CONDITION
                                        
   During 1996, the Company's capital expenditures totaled $810,000,  an
increase of $504,000 from 1995 activity and were primarily related to
development drilling and producing well acquisition activity. The Company also
incurred workover costs of $193,000. The positive results of these expenditures
are reflected in the increased sales volumes reported in 1996.

   At September 30, 1996, the Company had positive working capital of $1,339,000
which represents an increase of $3,110,000 from the prior year end deficit.  The
significant improvement in working capital is attributable to the $3.5 million
of net litigation settlement proceeds retained by the Company after the BMOF
debt and other third party participation payments.

   As a result of the litigation settlement proceeds,  in April 1996 the Company
paid $3.6 million in full settlement of the $5.468 million of BMOF debt,
including interest of $816,000.  The Company also retired $900,000 of Bank One
credit facility borrowings then outstanding and had no borrowings outstanding as
of September 30, 1996.  Effective September 30,  1996 the Bank One credit
facility maturity was extended to June 30,  1999 and interest rate reduced to
the bank's stated rate plus 1.5%,  a decrease in interest rate of 0.5%. The
borrowing base under the amended credit facility at September 30, 1996 was
$5,000,000 and is reduced monthly by $100,000.  The borrowing base is
redetermined on a semi-annual basis or at any time at Bank One's election.  The
credit facility is secured by substantially all of the Company's assets and
includes financial ratio and default covenants standard to the industry.

   The Company has certain dividend and redemption obligations related to the
Senior Preferred shares.  For financial reporting purposes, the Senior Preferred
shares have both debt and equity characteristics 

                                       14
<PAGE>
 
and, accordingly, are not classified as a component of stockholders' equity. At
September 30, 1996, the Senior Preferred redemption value and accrued dividends
were $87,886,000 and $49,777,000, respectively. These amounts, plus any
additional accrued dividends, must be satisfied before any value can be
attributed to the holders of Old Preferred and Common Stock.

   At September 30, 1996,  the Stockholders' deficit was $66,248,000.  Due to
the dividend requirements for the Senior Preferred Stock and Old Preferred Stock
and accretion of the redemption value of Senior Preferred, under the current
capital structure, it is probable that the Company's Stockholders' equity will
remain a deficit for the foreseeable future.


                        LIQUIDITY AND CAPITAL RESOURCES

   For 1996,  the Company's cash provided by operating activities was $7,494,000
and included net litigation settlement proceeds of $7.1 million of which $3.6
million was paid to BMOF. (See Note 2).  Also, included in cash provided by
operating activities is approximately $485,000 of proceeds received from the
Company's 35% equity investment in the Comite Field Plant Venture. Primarily as
a result of the litigation settlement, the Company had a positive working
capital of $1,339,000 at the end of the current quarter.

   The Bank One credit facility has a current borrowing base of $5.0 million
with no borrowings outstanding.  The Company has letter of credit commitments
totaling $89,000 outstanding under the credit facility resulting in a quarter-
end facility availability of $4,911,000. The borrowing base is reduced monthly
by $100,000 and all amounts borrowed are due June 30, 1999. As a result of the
Company's working capital position, improving operating results and availability
under the credit facility,  capital resources are deemed sufficient for current
operating activities.

   Pursuant to the terms of various agreements, the Company, as a working
interest owner, is responsible for marketing its share of natural gas production
from certain properties.  If the Company is unable or unwilling to market its
share of natural gas production from a property, its under-produced status is
subject to balancing with other working interest owners who have sold more than
their proportionate share of natural gas production.  On an aggregate net basis
for certain natural gas properties, it appears that the Company is in an under-
produced status and is currently recouping or attempting to settle its net
under-produced status.  Any balancing recoupments or settlements, which will
typically be over a period of time, are not anticipated to be material to
operating results.

   The Company anticipates that continued development drilling and workovers
will maintain or increase current production volumes.  In addition,  the Company
is continually evaluating opportunities for acquisition of producing properties
and currently intends to pursue future production volume and reserve base growth
through acquisitions.  The current cash balance,  projected cash flows from
existing properties and borrowings available under the Company's current line of
credit are considered adequate to fund future capital growth plans.  Effective
implementation of the Company's development and acquisition plans is expected to
meet the Company's long-term operation and liquidity requirements.

                                       15
<PAGE>
 
Part II.  Other Information

Item 1.    LEGAL PROCEEDINGS

   Except as set forth in Note 3 of the Notes to Consolidated Financial
Statements Unaudited included in Part I hereof, since the filing date of the
Annual Report on Form 10-KSB/A, there have been no substantial developments
related to the legal proceedings described therein.


Item 3. DEFAULTS UPON SENIOR SECURITIES

 (a)  Dividends for the Senior Preferred Stock began accruing on the Effective
      Date, however, as of September 30, 1996, no dividends had been declared.
      The Senior Preferred Stock will receive a 10% annual compounded cash
      dividend, payable quarterly, provided however, that the payment of such
      dividends does not violate (i) Delaware Law which prohibits the payment of
      dividends when such payment would impair the capital of the Company or
      (ii) certain covenants in the Company's Credit Agreement with Bank One,
      Texas N.A.

Item 6. EXHIBITS AND REPORTS ON FORM 8-K.

 (a)  Exhibits:  Exhibit 27 - Financial Data Schedule

 (b)  Reports on Form 8-K - None

 

                                       16
<PAGE>
 
                                  Signatures

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


                                  TGX CORPORATION
                                  (Registrant)




                                       /s/ Michael A. Gerlich 
Date: February  18, 1997          By:  ___________________________
                                       Michael A. Gerlich
                                       Vice President and
                                       Chief Financial Officer

                                       17