UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                  FORM 10-QSB/A
                                 Amendment No. 1


[X]  Quarterly  Report under Section 13 or 15(d) of The Securities  Exchange Act
     of 1934

                For the Quarterly Period Ended September 30, 2005

                          Commission File Number 0-9355

                               CUBIC ENERGY, INC.
             (Exact name of registrant as specified in its charter)

                     Texas                                 87-0352095
(State or other jurisdiction of incorporation) (IRS Employer Identification No.)

                                 9870 Plano Road
                                Dallas, TX 75238
                    (Address of principal executive offices)

                                 (972) 686-0369
                (Issuer's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Exchange  Act 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 [ ]

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

    Common Stock                            Outstanding at September 30, 2005
   --------------                           ---------------------------------
   $.05 par value                                    35,200,626

    Transitional Small Business Disclosure Format (Check one): Yes [ ] No [X]





<PAGE>

                               CUBIC ENERGY, INC.

                                TABLE OF CONTENTS

                         PART 1 - FINANCIAL INFORMATION

ITEM 1. Financial Statements

    Independent Accountant's Report............................................1

    Condensed Balance Sheets
    As of September 30, 2005 (unaudited) and June 30, 2005...................2,3

    Condensed Statements of Operations, (unaudited)
    For the three months ended September 30, 2005 and 2004.....................4

    Condensed Statements of Cash Flows, (unaudited)
    For the three months ended September 30, 2005 and 2004.....................5

    Notes to Condensed Financial Statements..............................6,7,8,9

ITEM 2. Management's Discussion and Analysis..................................10

ITEM 3.  Control and Procedures...............................................10


                           PART II - OTHER INFORMATION

ITEM 1. Legal Proceedings.....................................................11

ITEM 6.  Exhibits ............................................................11


SIGNATURES....................................................................12

CERTIFICATION.....................................................13, 14, 15, 16






<PAGE>

                          PART I. FINANCIAL INFORMATION

                         INDEPENDENT ACCOUNTANTS' REPORT


The Stockholders and Board of Directors
Cubic Energy, Inc.


We have reviewed the  accompanying  condensed  balance sheet as of September 30,
2005, and the related condensed  statements of operations,  and of cash flows of
Cubic Energy,  Inc. for the  three-month  periods  ended  September 30, 2005 and
2004.  These  financial  statements  are  the  responsibility  of the  Company's
management.

We conducted our reviews in accordance  with the standards of the Public Company
Accounting  Oversight  Board  (United  States).  A review of  interim  financial
information consists principally of applying analytical  procedures to financial
data and making  inquiries of persons  responsible  for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with the  standards  of the  Public  Company  Accounting  Oversight  Board,  the
objective  of which is the  expression  of an opinion  regarding  the  financial
statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our reviews, we are not aware of any material modifications that should
be made to the  accompanying  financial  statements for them to be in conformity
with accounting principles generally accepted in the United States of America.

We have  previously  audited,  in  accordance  with the  standards of the Public
Company Accounting  Oversight Board (United States),  the balance sheet of Cubic
Energy,  Inc. as of June 30, 2005,  and the related  statements  of  operations,
stockholders'  equity and cash flows for the year then ended;  and in our report
dated  September  23,  2005,  we  expressed  an  unqualified  opinion  on  those
statements.




                                                    PHILIP VOGEL & CO. PC

                                                      /s/ Philip Vogel & Co. PC


                                                    Certified Public Accountants


Dallas, Texas
November 10, 2005




                                      -1-
<PAGE>

ITEM 1. FINANCIAL STATEMENTS

                               CUBIC ENERGY, INC.
                            CONDENSED BALANCE SHEETS

                                     ASSETS

                                                  (Unaudited)
                                                 Sept. 30, 2005    June 30, 2005
                                                 --------------   --------------

Current assets:
  Cash and cash equivalents                      $      157,455   $      257,253
  Accounts receivable                                   102,270           34,354
    Prepaid Drilling Costs                              275,920          303,666
                                                 --------------   --------------
    Total current assets                         $      535,645   $      595,273

Property and equipment (at cost):

  Oil and gas properties, full cost method:
    Proved properties (including wells and
    related equipment and facilities)            $    4,112,990   $    4,098,571
  Unproven Properties                                 1,053,000        1,053,000
  Office and other equipment                              5,280            4,873
                                                 --------------   --------------
                                                 $    5,171,270   $    5,156,444
Less accumulated depreciation, depletion
  and amortization                               $    1,540,075   $    1,469,345
                                                 --------------   --------------
                                                 $    3,631,195   $    3,687,099
                                                 --------------   --------------
Other Assets:
    Deferred Loan Costs - Net                    $      124,834   $      132,639
                                                 --------------   --------------

TOTAL ASSETS                                     $    4,291,674   $    4,415,011
                                                 --------------   --------------

























            See accompanying notes to condensed financial statements.

                                      -2-
<PAGE>
<TABLE>
<CAPTION>

                               CUBIC ENERGY, INC.
                            CONDENSED BALANCE SHEETS

                      LIABILITIES AND STOCKHOLDERS' EQUITY

                                                        (Unaudited)
                                                      Sept. 30, 2005     June 30, 2005
                                                      --------------    --------------
<S>                                                   <C>               <C>
Current liabilities:
  Accounts payable and accrued expenses               $       13,166    $       11,261
  Due to affiliates                                            2,334             7,717
                                                      --------------    --------------
Total current liabilities                             $       15,500    $       18,978
                                                      --------------    --------------

Non-current liabilities:
  Deferred income taxes                               $            0    $            0
                                                      --------------    --------------

Long-Term Liabilities
  Debentures Payable - Net of Discounts               $    1,630,598    $    1,611,886
                                                      --------------    --------------

Commitments and contingencies

Stockholders' equity:

  Preferred stock - $.01 par value,
    authorized 10,000,000 shares,
    issued: none                                      $            0    $            0
                                                      --------------    --------------

  Common stock - $.05 par value,
    Authorized 50,000,000 shares, issued 35,200,626
    shares at September 30, 2005 and 35,161,963
    shares at June 30, 2005                                1,760,033         1,758,100

  Additional paid-in capital                              11,811,507        11,778,915

  Accumulated deficit                                    (10,925,964)      (10,752,868)
                                                      --------------    --------------

Stockholders' equity                                  $    2,645,576    $    2,784,147
                                                      --------------    --------------

                                                      $    4,291,674    $    4,415,011
                                                      ==============    ==============
</TABLE>













            See accompanying notes to condensed financial statements.

                                      -3-
<PAGE>
<TABLE>
<CAPTION>

                               CUBIC ENERGY, INC.
                       CONDENSED STATEMENTS OF OPERATIONS
                                   (Unaudited)

                                             For the Three    For the Three
                                              Months Ended     Months Ended
                                             Sept.30, 2005    Sept.30, 2004
                                             -------------    -------------
<S>                                          <C>              <C>
Revenue:
  Oil and gas sales                          $     146,182    $     105,263
                                             -------------    -------------

Total revenue                                $     146,182    $     105,263
                                             -------------    -------------

Costs and expenses:
  Oil and gas production, operating and
    development costs                        $      78,493    $      41,981
  Selling, general and
    administrative expenses                        108,897           70,582
  Depreciation, depletion and
    amortization                                    70,730           18,500
                                             -------------    -------------

Total costs and expenses                     $     258,120    $     131,063
                                             -------------    -------------

Operating income (loss)                      $    (111,938)   $     (25,800)
                                             -------------    -------------

Non-operating income (expense):
  Gain (loss) on sales of securities         $           0    $           0
  Other income                                           0                0
  Interest expense                                 (53,353)               0
  Amortization of loan costs                        (7,805)               0
                                             -------------    -------------

Total non-operating income (expense)         $     (61,158)   $           0
                                             -------------    -------------

Income (loss) before taxes:                  $    (173,096)   $     (25,800)

Provision for (benefit of) income taxes                  0                0
                                             -------------    -------------

Net income (loss)                            $    (173,096)   $     (25,800)
                                             =============    =============

Net gain (loss) per common share
  - basic and diluted                        $      (0.005)   $      (0.001)
                                             =============    =============

Weighted average common shares outstanding
  - basic and diluted                           35,162,383       31,451,829
                                             =============    =============
</TABLE>






            See accompanying notes to condensed financial statements.


                                      -4-
<PAGE>
<TABLE>
<CAPTION>

                               CUBIC ENERGY, INC.
                       CONDENSED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                                     For the Three     For the Three
                                                      Months Ended      Months Ended
                                                     Sept. 30, 2005    Sept. 30, 2004
                                                     --------------    --------------
<S>                                                  <C>               <C>
Cash flows from operating activities:
Net income (loss)                                    $     (173,096)   $      (25,800)
Adjustments to reconcile net income (loss)
  to cash provided (used) by operating activities:
  Depreciation, depletion and amortization                   97,247            18,500
  Stock Grant Expense                                             0            19,762
  Stock Issued For Interest                                  34,525                 0
Net change in assets and liabilities:
  (Increase) decrease in accounts receivable                (67,916)           (4,355)
  (Increase) decrease in prepaid expenses                         0                 0
  Increase (decrease) in loan from affiliate                 (5,383)           (2,066)
  Increase (decrease) in accounts payable and
    accrued liabilities                                       1,905            29,264
  Increase (decrease) in deferred taxes                           0                 0
                                                     --------------    --------------
Net cash provided (used) by operating activities     $     (112,718)   $       35,305
                                                     --------------    --------------


Cash flows from investing activities:
  Acquisition of oil & gas properties                $      (14,419)   $            0
  Purchase of Office Equipment                                 (407)                0
  Payments from advances on development costs        $       27,746    $            0
                                                     --------------    --------------
Net cash provided (used) by investing activities     $       12,920    $            0
                                                     --------------    --------------
Net increase (decrease) in cash and
    cash equivalents                                 $      (99,798)   $       35,305
                                                     --------------    --------------

Cash at beginning of period                                 257,253           193,213
                                                     --------------    --------------
Cash at end of period                                $      157,455    $      228,518
                                                     ==============    ==============
</TABLE>







            See accompanying notes to condensed financial statements.

                                      -5-
<PAGE>

                               CUBIC ENERGY, INC.
                          NOTES TO FINANCIAL STATEMENTS
                             AS OF SEPTEMBER 30,2005
                                   (Unaudited)


SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of presentation:

The accounting policies followed by Cubic Energy, Inc., a Texas corporation (the
"Company" or "Cubic"),  are set forth in the Company's financial statements that
are a part of its June 30, 2005,  Form 10-KSB and should be read in  conjunction
with the financial statements contained herein.

The financial  information included herein as of September 30, 2005, and for the
three-month  periods ended  September 30, 2005,  and 2004,  have been  presented
without an audit,  pursuant  to  accounting  principles  for  interim  financial
information generally accepted in the United States of America, and the rules of
the Securities and Exchange Commission.

The Company  believes that the  disclosures are adequate to make the information
presented not  misleading.  The information  presented  reflects all adjustments
(consisting solely of normal recurring  adjustments),  which are, in the opinion
of management, necessary for a fair statement of results for the periods.

Earnings per share:

The Company has adopted the  provisions  of Statement  of  Financial  Accounting
Standards  (SFAS)  No.  128,   Earnings  per  Share.   SFAS  No.  128  reporting
requirements  replace  primary and  fully-diluted  earnings per share (EPS) with
basic and diluted EPS. Basic EPS is calculated by dividing net income (available
to  common  stockholders)  by the  weighted  average  number  of  common  shares
outstanding  for the period.  Diluted EPS reflects the  potential  dilution that
could  occur  if  securities  or other  contracts  to issue  common  stock  were
exercised or converted into common stock.
















                                      -6-
<PAGE>

Stock Grants:

The following  compensation plan was adopted on March 30, 2005, with conditional
Grants  authorized on March 30, 2005 subject to Shareholder  approval.  On March
30, 2005, the  Compensation  Committee for Cubic voted and authorized,  and then
the Board of  Directors  conditionally  approved,  all  subject  to  shareholder
approval,  these grants, in addition to all other grants previously issued: (i).
150,000  un-registered shares to Calvin Wallen III, (ii). 100,000  un-registered
shares to Jon Stuart Ross, (iii). 70,000 un-registered shares to Rick Sepulvado,
and (iv). 30,000  un-registered  shares to Lindsey Tate Renteria.  Further,  the
Compensation  Committee  for Cubic voted and  authorized,  and then the Board Of
Directors conditionally approved, all subject to shareholder approval,  Director
and  Committee  compensation  as  follows,  in  addition  to  all  other  grants
previously  issued:  (a). $1,000 cash  compensation per Director for each actual
meeting held, (b).  reimbursement  for reasonable and necessary  expenses,  (c).
grants of 25,000 un-registered  shares for yearly Director service,  (d). grants
of 8,000  un-registered  shares for service on the Compensation  Committee,  and
(e).  grants of 14,000  un-registered  shares for  service  for  upcoming  audit
committee, with the chairman to receive grants of 20,000 un-registered shares.

On August 15, 2005,  an  additional  37,500  unregistered  shares were issued to
James L. Busby, the incoming Chief Financial Officer.

The  Company  has  not  recorded  any  compensation  cost  with  respect  to the
contingent  issuance of stock  under the  above-referenced  plan  because of the
uncertainty involved in obtaining shareholder  approval.  Compensation cost will
be  recognized  once the plan has been  formally  approved  and the  shares  are
issued.

Convertible debt and warrants

On October 6, 2004,  Cubic closed a  Securities  Purchase  Agreement  and issued
$2,635,000 in principal amount of 7% Senior Secured  Convertible  Debentures due
September 30, 2009 (the "Debentures"),  to a group of institutional and high net
worth  investors.  The Debentures are secured by the collateral set forth in the
Deed of Trust,  Security Agreement,  Assignment of Production and Fixture Filing
attached  to Form 8K filed  October,  12,  2004.  The  Debentures  pay an annual
interest rate of 7% on a quarterly basis and are convertible  into shares of the
Company's  common stock at a price of $.50 per share. The Company has the option
to pay the  interest on the  Debentures  in common  stock.  The  investors  also
received  warrants to purchase an  additional  2,635,000  shares of common stock
with an  exercise  price of $1.00  per  share.  As of  September  30,  2005,  an
aggregate of $705,000 of debt had been converted into 1,410,000 shares of common
stock.  None of the warrants have been  exercised and all remain  outstanding at
September 30, 2005.  During the three months ended  September 30, 2005,  none of
Debentures  were  converted  to common  stock.  During  the three  months  ended
September  30, 2005,  38,663  shares of stock were issued in lieu of cash to pay
interest of $34,526.

The Company  allocated the proceeds  from the issuance of the  Debentures to the
warrants and the  Debentures  based on their  relative fair market values at the
date of  issuance.  The value  assigned to the  warrants  of  $510,961  has been
recorded as an increase in additional paid in capital. The assignment of a value





                                      -7-
<PAGE>

to the warrants  results in a loan discount  being recorded for the same amount.
The  discount  is  being  amortized  over the  original  five  year  term of the
Debentures as additional  interest  expense.  Amortization  for the three months
ended September 30, 2005, was $18,713.

Cubic  incurred  loan costs of $264,300 on the  issuance of the  Debentures  and
Warrants.   The  amount  allocable  to  the  Debentures  of  $213,049  has  been
capitalized and is being amortized over the term of the Debentures. Amortization
of loan costs was $7,805 for the three months ended September 30, 2005.


Pro forma information related to stock options:

The Company accounts for its stock-based  employee  compensation plans under the
recognition  and  measurement  principles of APB Opinion No. 25,  Accounting for
Stock Issued to Employees, and related interpretations.  No stock based employee
compensation cost is reflected in net income, as all options granted under those
plans had an  exercise  price at least  equal to the  market  of the  underlying
common  stock on the date of the grant.  The  following  table  illustrates  the
effect on net income and  earnings per share if the company had applied the fair
value  recognition   provisions  of  FASB  Statement  No.  123,  Accounting  for
Stock-Based Compensation, to stock-based employee compensation.

                                                            3 Months Ended
                                                             September 30,
                                                          2005          2004
                                                       ----------    ----------
Net earnings (loss), as reported                       $ (173,096)   $  (25,800)

Deduct: Total stock-based employee compensation
  expense  determined under fair value based method
  for all awards, net of tax effect                             0        (4,375)
                                                       ----------    ----------



Pro forma net income (loss)                            $ (173,096)   $  (30,175)
                                                       ----------    ----------

Earnings (loss) per common share:
   Basic - as reported                                 $   (0.005)   $   (0.001)
   Basic - pro forma                                   $   (0.005)   $   (0.001)

   Diluted - as reported                               $      n/a    $      n/a
   Diluted - pro forma                                 $      n/a    $      n/a


















                                      -8-
<PAGE>

SAFE HARBOR  STATEMENTS UNDER THE PRIVATE  SECURITIES  LITIGATION  REFORM ACT OF
1995:

This report contains "forward-looking  statements" within the meaning of Section
27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended.  Such forward-looking  statements are based on
current expectations that involve a number of risks and uncertainties that could
cause  actual  results to differ  materially  from the results  discussed in the
forward-looking statements. Generally,  forward-looking statements include words
or phrases  such as  "management  anticipates,"  "the  Company  believes,"  "the
Company   anticipates,"   and  words  and   phrases  of  similar   impact.   The
forward-looking  statements  are made pursuant to safe harbor  provisions of the
Private Securities Litigation's Reform Act of 1995.

The  factors  that could  cause  actual  results to differ  materially  from the
forward-looking  statements  include,  but  are not  limited  to:  (i)  industry
conditions  and  competition  (ii) the cyclical  nature of the  industry,  (iii)
domestic and  worldwide  supplies and demand for oil and gas,  (iv)  operational
risks and insurance, (v) environmental liabilities which may arise in the future
which are not covered by insurance or indemnity,  (vi) the impact of current and
future laws and government  regulations,  as well as repeal or  modification  of
same,  affecting  the oil and gas  industry  and  the  Company's  operations  in
particular,  (vii) production  levels and other activities of OPEC and other oil
and gas  producers,  and the impact that the above factors and other events have
on the current and  expected  future  pricing of oil and natural gas, and (viii)
the risks described from time to time in the Company's reports to the Securities
and Exchange  Commission,  including the Company's Annual Report Form 10-KSB for
the fiscal year ended June 30, 2005.























                                      -9-
<PAGE>

                  ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS

Results of Operations:

Three Months Ended September 30, 2005 Compared To
Three Months Ended September 30, 2004
Gross  Revenues for the three months ended  September  30, 2005  increased  from
$105,263  at  September  30,  2004 to  $146,182  at  September  30,  2005 due to
increased gas production from the completion of additional wells.

Oil and Gas Production,  Operating and Development  Costs increased from $41,981
(40% of oil and gas sales) at September  30, 2004 to $78,493 (54% of oil and gas
sales)  at  September  30,  2005 due to more  wells  being  brought  online  and
increased compressor costs.

Operating loss increased from a loss of $25,800 at September 30, 2004 to a loss
of 173,096 at September 30, 2005 due to increases in interest expense, general &
administrative costs and depreciation, depletion and amortization.

Liquidity and Capital Resources:
Long-term  debt of the company is currently  $1,930,000  and was  $1,930,000  on
September 30, 2005; and net of discounts,  was $1,630,598 on September 30, 2005,
under the convertible debt financing obtained by the Company as mentioned in the
preceding paragraphs.



ITEM 3.    CONTROLS AND PROCEDURES

Our principal  executive and financial  officers have concluded,  based on their
evaluation  as of the  end of the  period  covered  by  this  report,  that  our
disclosure  controls  and  procedures  under  Exchange  Act Rules 13a -15(e) and
15d-15(e)) are effective to ensure that  information we are required to disclose
in the reports we file or submit under the Exchange Act is recorded,  processed,
summarized and reported within the time periods specified in the SEC's rules and
forms, and include  controls and procedures  designed to ensure that information
we are required to disclose in such reports is accumulated  and  communicated to
management,  including  our  principle  executive  and  financial  officers,  as
appropriate to allow timely decisions regarding required disclosure.  Subsequent
to our evaluation,  there were no changes in internal  controls or other factors
that could materially  affect,  or are reasonably  likely to materially  affect,
these internal controls.









                                      -10-
<PAGE>

                           PART II - OTHER INFORMATION


ITEM 1. Legal Proceedings

The Company filed suit in the 29th Judicial District Court in Palo Pinto County,
Texas, styled "Roseland Oil and Gas, Inc. v. William Vandever, et al.", bringing
suit against  Clifford  Kees,  William  Vandever,  and other  persons  seeking a
judicial  determination  that all  grants of  preferential  rights in the Reagan
Sections  11 and 12 are void,  This  lawsuit  was filed on April 26,  1999.  All
Section 11 preferential  rights were returned to the Company on or about January
2002. However, Clifford Kees was to retain his 1% overriding royalty interest in
these Reagan Lease Sections.

Clifford  Kees then moved to trial against on the claim of attorney fees owed to
him for the  prosecution  of this lawsuit.  The trial was heard on September 25,
2002,  with Kees requesting in excess of $200,000.00 in attorney fees and costs.
In June of 2003 the Court  re-opened  the trial as to attorney fees and costs to
allow Kees to put on  additional  evidence,  and such trial was convened on June
19, 2003.

On July 15, 2003,  The Court  entered a Judgment in favor of Kees and as against
the Company for  approximately  $112,000.00.  The Company  believed the Judgment
should not stand and appealed the Judgment. On or about, September 17, 2004, the
Eastland Court Of Appeals  issued its ruling,  modifying the amounts owed by the
Company under the Judgment to $59,000.00,  plus  interest.  The Company has been
denied a Re-Hearing as to clarification and a further reduction of the Judgment.
The Company  filed a Petition For Review with the Texas  Supreme  Court that was
Denied on or about January 21, 2005.

The Company had put into the  registry of The Court a cash Bond in the amount of
$92,500. On or about March 14, 2005, the Trial Court issued a final ruling which
ordered for Cubic to pay out to Kees $83,725.78 of the monies in the registry of
The Court, with $8,774.22 of the monies in the registry of The Court refunded to
Cubic.


ITEM 6. Exhibits and Reports
         (a).     Exhibits
                  31.1     Rule 13a-14(a)/15d-14(a) Certification
                  31.2     Rule 13a-14(a)/15d-14(a) Certification
                  32.1     Section 1350 Certification
         (b).     Reports
                  None










                                      -11-
<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.


                                                      CUBIC ENERGY, INC.
                                                      (Registrant)


Date: December 12, 2005                                /s/ Calvin A. Wallen, III
                                                      --------------------------
                                                      Calvin A. Wallen, III, CEO


Date: December 12, 2005                                /s/ James L. Busby
                                                      --------------------------
                                                      James L. Busby, CFO





























                                      -12-