U.S. Securities And Exchange Commission
                             Washington, D.C. 20549


                                   FORM 10-QSB


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

     For the quarterly period ended May 31, 2005

                                       OR

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

     For the transition period from               to
                                   ---------------  --------------


                          Commission File No. 001-15511



                             PYR ENERGY CORPORATION
                             ----------------------
        (Exact name of small business issuer as specified in its charter)



           Maryland                                      95-4580642
           --------                                      ----------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

 1675 Broadway, Suite 2450, Denver, CO                      80202
 -------------------------------------                      -----
(Address of principal executive offices)                 (Zip Code)


          Issuer's telephone number, including area code (303) 825-3748



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

     Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X]

                   (APPLICABLE ONLY TO CORPORATE REGISTRANTS)

     The number of shares outstanding of each of the issuer's classes of common
equity as of May 31, 2005 is as follows:

           $.001 Par Value Common Stock                31,625,259

<PAGE>

PART I.  FINANCIAL INFORMATION

     Item 1.  Financial Statements............................................ 3

              Balance Sheets - May 31, 2005 (Unaudited) and August 31, 2004 .. 3

              Statements of Operations - Three Months and Nine Months Ended
              May 31, 2005 and May 31, 2004 (Unaudited)....................... 4

              Statements of Cash Flows - Nine Months Ended May 31, 2005
              and May 31, 2004 (Unaudited).................................... 5

              Notes to Financial Statements................................... 6

     Item 2.  Management's Discussion and Analysis of Financial Condition and
              Results of Operations........................................... 9

     Item 3. Controls and Procedures..........................................18

PART II. OTHER INFORMATION

     Item 1.  Legal Proceedings...............................................19

     Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds.....19

     Item 3.  Defaults Upon Senior Securities.................................19

     Item 4.  Submission of Matters to a Vote of Security Holders.............19

     Item 5.  Other Information...............................................19

     Item 6.  Exhibits .......................................................19


Signatures....................................................................20



                                        2
<PAGE>
<TABLE>
<CAPTION>

                                             PART I
ITEM 1. FINANCIAL STATEMENTS

                                     PYR ENERGY CORPORATION
                                   CONSOLIDATED BALANCE SHEETS

                                                                       May 31,       August 31,
                                                                        2005            2004
                                                                    (Unaudited)
                                                                    ------------    ------------
                            ASSETS
CURRENT ASSETS
<S>                                                                 <C>             <C>
   Cash                                                             $  3,971,213    $  6,038,156
   Oil and gas receivables                                             2,227,978         477,176
   Other receivables                                                     131,060            --
   Exploration option receivable                                            --           750,000
   Prepaid expenses and other assets                                      88,419         102,239
                                                                    ------------    ------------
      Total Current Assets                                             6,418,670       7,367,571
PROPERTY AND EQUIPMENT, at cost
   Oil and gas properties, full cost method                           41,041,767      38,146,298
   Furniture and equipment                                               149,308         138,699
                                                                    ------------    ------------
                                                                      41,191,075      38,284,997
   Less accumulated depreciation, depletion, amortization and
   impairment                                                        (29,859,607)    (29,406,910)
                                                                    ------------    ------------
   Property and equipment, net                                        11,331,468       8,878,087
OTHER ASSETS
   Deferred financing costs and other assets                              62,679          65,070

                                                                    ------------    ------------
                                                                    $ 17,812,817    $ 16,310,728
                                                                    ============    ============

             LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
   Accounts payable, trade                                          $    699,027    $     83,042
   Accrued liabilities                                                   404,417         354,400
   Net profits interest liability                                        638,545            --
   Asset retirement obligation                                           868,163         868,163
                                                                    ------------    ------------
      Total Current Liabilities                                        2,610,152       1,305,605
                                                                    ------------    ------------
LONG TERM LIABILITIES

   Convertible notes                                                   6,957,979       6,623,351
   Asset retirement obligation                                           319,257         289,489
                                                                    ------------    ------------
      Total Long Term Liabilities                                      7,277,236       6,912,840
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY
   Preferred stock, $.001 par value; authorized 1,000,000 shares;
            Issued and outstanding - none
   Common stock, $.001 par value; authorized 75,000,000 shares;
            Issued and outstanding - 31,625,259 at 5/31/05 and
            31,564,426 shares at 8/31/04                                  31,625          31,564
   Capital in excess of par value                                     43,278,211      43,221,391
   Accumulated deficit                                               (35,384,407)    (35,160,672)
                                                                    ------------    ------------
                                                                       7,925,429       8,092,283
                                                                    ------------    ------------
                                                                    $ 17,812,817    $ 16,310,728
                                                                    ============    ============


                  See accompanying notes to Consolidated Financial Statements.

                                               3
<PAGE>

                                           PYR ENERGY CORPORATION
                                    CONSOLIDATED STATEMENTS OF OPERATIONS
                                                 (UNAUDITED)


                                                   Three Months    Three Months    Nine Months     Nine Months
                                                      Ended           Ended           Ended           Ended
                                                    5/31/2005       5/31/2004       5/31/2005       5/31/2004
                                                   ------------    ------------    ------------    ------------

REVENUES
Oil and gas revenues                               $  1,637,202    $    184,551    $  3,915,383    $    268,945
                                                   ------------    ------------    ------------    ------------

OPERATING EXPENSES

   Lease operating expenses                             283,851          77,958         767,580         114,910
   Impairment, dry hole, and abandonments               579,792            --           579,792            --
   Depreciation and amortization                        247,614          43,955         452,697         125,879
   Asset retirement obligation accretion expense          3,500          27,858          16,107          70,162
   Net profits interest expense                         283,591            --           638,545            --
   General and administrative                           487,854         350,377       1,496,910         887,309
                                                   ------------    ------------    ------------    ------------
                                                      1,886,202         500,148       3,951,631       1,198,260
                                                   ------------    ------------    ------------    ------------

LOSS FROM OPERATIONS                                   (249,000)       (315,597)        (36,248)       (929,315)

OTHER INCOME (EXPENSE)
   Interest income                                       26,045           4,921          71,177          15,529
   Other income (expense)                                (5,660)          1,020          (4,632)          1,020
   Interest (expense)                                   (86,358)        (82,234)       (254,033)       (242,784)
                                                   ------------    ------------    ------------    ------------
                                                        (65,973)        (76,293)       (187,488)       (226,235)
                                                   ------------    ------------    ------------    ------------

NET LOSS                                           $   (314,973)   $   (391,890)   $   (223,736)   $ (1,155,550)
                                                   ============    ============    ============    ============

NET LOSS PER COMMON
SHARE -BASIC AND DILUTED                                  (0.01)          (0.02)          (0.01)          (0.05)
                                                   ============    ============    ============    ============

WEIGHTED AVERAGE NUMBER OF
COMMON SHARES OUTSTANDING -
 BASIC AND DILUTED                                   31,616,772      24,930,795      31,582,213      24,114,161
                                                   ============    ============    ============    ============


                         See accompanying notes to Consolidated Financial Statements

                                                    4
<PAGE>

                             PYR ENERGY CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)


                                                      Nine Months    Nine Months
                                                         Ended          Ended
                                                       5/31/2005      5/31/2004
                                                      -----------    -----------

CASH FLOWS FROM OPERATING ACTIVITIES
Net loss                                              $  (223,736)   $(1,155,550)
Adjustments to reconcile net loss to
net cash used by operating activities
   Depreciation and amortization                          452,697        125,879
   Impairment, dry hole and abandonments                  579,792           --
   Accretion of asset retirement obligation                16,107         70,162
   Amortization of financing costs                          2,391          2,390
   Interest converted to debt                             334,628        319,376
   Stock options granted for director services             15,248           --
Changes in assets and liabilities
   (Increase) in accounts receivable                   (1,884,704)      (328,787)
   (Increase) decrease in prepaid and other assets         16,662        (51,382)
   Increase in accounts payable and accrued
      liabilities                                         189,429         88,891
   Increase in net profits liability                      638,545           --
   Other                                                     --          (10,000)
                                                      -----------    -----------
Net cash provided (used) by operating activities          137,059       (939,021)
                                                      -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES
   Capital expenditures for furniture and equipment       (10,609)        (3,161)
   Capital expenditures for oil and gas properties     (3,034,306)    (3,887,304)
   Proceeds from exercise of exploration options          750,000        500,000
   Proceeds from sale of oil and gas properties            49,280        186,014
                                                      -----------    -----------
Net cash used in investing activities                  (2,245,635)    (3,204,451)
                                                      -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES
   Proceeds from sale of common stock                        --        4,430,269
   Proceeds from exercise of stock options                 41,633         12,084
                                                      -----------    -----------
Net cash provided by financing activities                  41,633      4,442,353
                                                      -----------    -----------

NET (DECREASE) INCREASE IN CASH                        (2,066,943)       298,881


CASH, BEGINNING OF PERIOD                               6,038,156      3,657,938

                                                      -----------    -----------
CASH, END OF PERIOD                                   $ 3,971,213    $ 3,956,819
                                                      ===========    ===========


          See accompanying notes to Consolidated Financial Statements.

                                        5
</TABLE>
<PAGE>

                             PYR ENERGY CORPORATION
                   Notes to Consolidated Financial Statements
                                  May 31, 2005
                                   (Unaudited)


     The accompanying interim financial statements of PYR Energy Corporation are
unaudited. In the opinion of management, the interim data includes all
adjustments, consisting only of normal recurring adjustments, necessary for a
fair presentation of the results for the interim period. The results of
operations for the three and nine months ended May 31, 2005 are not necessarily
indicative of the operating results for the entire year.

     We have prepared the financial statements included herein pursuant to the
rules and regulations of the Securities and Exchange Commission. Certain
information and footnote disclosure normally included in financial statements
prepared in accordance with generally accepted accounting principles have been
condensed or omitted pursuant to such rules and regulations. We believe the
disclosures made are adequate to make the information not misleading and
recommend that these condensed financial statements be read in conjunction with
the financial statements and notes included in our Form 10-KSB for the year
ended August 31, 2004.

1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
     -------------------------------------------

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

     The Company's financial statements are based on a number of significant
     estimates, including recoverability of receivables, selection of the useful
     lives for property and equipment, timing and costs associated with its
     retirement obligations and oil and gas reserve quantities which are the
     basis for the calculation of depreciation, depletion and impairment of oil
     and gas properties.

     The oil and gas industry is subject, by its nature, to environmental
     hazards and clean-up costs. At this time, management knows of no
     substantial costs from environmental accidents or events for which it may
     be currently liable. In addition, the Company's oil and gas business makes
     it vulnerable to changes in wellhead prices of crude oil and natural gas.
     Such prices have been volatile in the past and can be expected to be
     volatile in the future. By definition, proved reserves are based on current
     oil and gas prices and estimated reserves, which is considered a
     significant estimate by the Company, which is subject to changes. Price
     declines reduce the estimated quantity of proved reserves and increase
     annual amortization expense (which is based on proved reserves) and may
     impact the impairment analysis of the Company's full cost pool.

     Loss Per Share - Basic loss per common share is computed by dividing net
     loss attributed to common stock by the weighted average number of common
     shares outstanding during each period. Diluted loss per share is computed
     by adjusting the average number of common shares outstanding for the
     dilutive effect, if any, of convertible equity instruments, such as
     convertible notes payable, stock options and warrants. Dilutive loss per
     share for the quarters ended and nine month period ended May 31, 2005 and
     2004 equal basic loss per common share as the effect of convertible equity
     instruments would be anti-dilutive.


                                       6
<PAGE>

     Share Based Compensation - In October 1995, the Financial Accounting
     Standards Board issued Statement of Financial Accounting Standards No. 123,
     Accounting for Stock-Based Compensation (SFAS 123), effective for fiscal
     years beginning after December 15, 1995. This statement defines a fair
     value method of accounting for employee stock options and encourages
     entities to adopt that method of accounting for its stock compensation
     plans. SFAS 123 allows an entity to continue to measure compensation costs
     for these plans using the intrinsic value based method of accounting as
     prescribed in Accounting Pronouncement Bulletin Opinion No. 25, Accounting
     for Stock Issued to Employees (APB 25). The Company has elected to continue
     to account for its employee stock compensation plans as prescribed under
     APB 25. Had compensation cost for the Company's stock-based compensation
     plans been determined based on the fair value at the grant dates for awards
     under those plans consistent with the method prescribed in SFAS 123, the
     Company's net loss and loss per share for the periods ended May 31, 2005
     and May 31, 2004 would have been increased to the pro forma amounts
     indicated below:
<TABLE>
<CAPTION>

                                   Three          Three           Nine           Nine
                                   Months         Months         Months         Months
                                   Ended          Ended          Ended          Ended
                                 5/31/2005      5/31/2004      5/31/2005      5/31/2004
                                -----------    -----------    -----------    -----------
<S>                             <C>            <C>            <C>            <C>
Net loss as reported            $  (314,973)   $  (391,890)   $  (223,736)   $(1,155,550)

Deduct: stock-based
   compensation costs
   under SFAS No. 123               (82,839)      (184,070)      (248,517)      (479,134)
                                -----------    -----------    -----------    -----------

Pro forma net loss              $  (397,812)   $  (575,960)   $  (472,253)   $(1,634,684)
                                ===========    ===========    ===========    ===========

Pro forma basic and diluted
  net loss per share:
   As reported                  $     (0.01)   $     (0.02)   $     (0.01)   $     (0.05)

   Pro forma                    $     (0.01)   $     (0.02)   $     (0.01)   $     (0.06)

</TABLE>

     Reclassification - Certain reclassifications have been made to the May 31,
     2004 financial statements to conform to May 31, 2005 presentation. Such
     reclassifications had no effect on net loss.

     Recent Accounting Pronouncements - In December 2004, the Financial
     Accounting Standards Board (FASB) issued Statement of Financial Accounting
     Standards (SFAS) No. 123(R), "Share-Based Payment". This statement requires
     all entities to recognize compensation expense in an amount equal to the
     fair value of share-based payments granted to employees. SFAS No. 123(R) is
     effective the first reporting period beginning after August 31, 2006. Due
     to the recent adoption of SFAS No. 123(R), the Company has not determined
     the future impact on its financial statements; however, it will result in
     additional future financial reporting expense to the Company when
     implemented which the Company believes will be somewhat comparable to the
     proforma amounts presented in the Share Based Compensation table above.

2.   OIL AND GAS PROPERTIES:
     -----------------------

     In May 2004, the Company acquired certain oil and gas properties from Venus
     Exploration Inc. ("Venus") for cash consideration of $3.2 million. The
     financial statements therefore reflect the revenue and other operating
     expenses associated with these properties since the date of acquisition.
     The purchase also provides for the Company to pay a net profits interest
     payable to the Venus Exploration Trust ("Trust"). The agreement varies from
     25% to 50% with respect to different Venus exploration and exploitation
     project areas, and decreases by one-half of its original amount after a
     total of $3.3 million in net profits proceeds has been paid to the Trust.

                                       7
<PAGE>

     As of May 31, 2005, the Company accrued approximately $639,000 net profits
     interest expense which is payable to the Trust based on the net profits
     interest agreement.

     The Company decided to cease future expenditures on its Canadian properties
     and projects and to abandon its Canadian full cost pool projects. In
     accordance to the full cost pool accounting, the Company's Canadian and
     U.S. projects are accounted for in separate pools. As a result of the
     decision to abandon the Canadian full cost pool, the Company wrote-off its
     investment in its Canadian full cost pool and recognized a non-cash
     impairment expense of approximately $580,000 during the three month period
     ended May 31, 2005.

3.   CONVERTIBLE NOTES PAYABLE:
     --------------------------

     In May 2002, the Company sold 4.99% convertible promissory notes due May
     2009 in the aggregate principal amount of $6.0 million. The notes are
     convertible, together with accrued interest, into shares of the Company's
     common stock at the rate of $1.30 per share, at the option of the holder.
     No beneficial interest has been accrued to the notes, as the conversion
     price approximates the fair market value of the common shares as of the
     transaction date. Interest is payable semiannually in May and November.

     At the option of the Company, accrued interest can be paid in cash or added
     to the principal amount of the notes. At November 24, 2004 and May 24,
     2005, the Company elected to add accrued interest of approximately $167,000
     and $168,000, respectively, to the balance of the notes. As of May 31,
     2005, the balance of the notes is approximately $7.0 million.

4.   STATEMENT OF CASH FLOWS SUPPLEMENTAL INFORMATION:
     -------------------------------------------------

                                                             For nine months
                                                              ended May 31,
                                                             2005       2004
                                                           --------   --------
     Non-cash investing and financing activities:
       Increase in asset retirement obligation             $ 13,661   $169,874
       Net increase in payables for capital expenditures    475,000       --
       Debt issued for interest                             334,628    319,376


5.   CONTINGENCY
     -----------

     We are currently in dispute with the operator of the Sun Fee #1, Sampson
     Lone Star L.P. ("Sampson"), concerning the pooling of certain lands into
     the production unit at Nome Field. The pooling of these lands in which the
     Company does not own an interest, comprises approximately 32% of the unit
     area, and may result in a reduction of working interest and net revenue
     interest, relative to production from the Sun Fee #1, attributable to the
     Company. If the current pooling were to stand, our working interest in the
     well would be reduced from 8.33% to 5.19%. The Company strongly believes
     that the lands in question are `Non-Productive', and therefore not eligible
     for pooling, based on all available geological, seismic, and existing well
     data. As a result of this dispute, we will vigorously pursue and defend our
     rights to our proportionate share of production and revenue from the Sun
     Fee #1 with all legal avenues and remedies available. For this reason, the
     Company has not signed any of the proposed production and revenue division
     orders and had not received any revenue, attributable to the well, as of
     May 31, 2005. (See paragraph below concerning payment subsequent to May 31,
     2005.) If the operator recognizes our working interest of 8.33%, the
     increased working interest could potentially result in increased revenue to
     the Company and increased net profits interest liability to Venus
     Exploration Trust, subject to the net profits interest agreement (see Note
     2).

     As of May 31, 2005, the Company had accrued approximately $1.6 million in
     royalty and working interest revenues from the Sun Fee #1. As a result of
     the dispute with Sampson, revenues were accrued at the lower working
     interest percentage (5.19%) as stated by the operator. Subsequent to May
     2005, the Company received approximately $1.4 million of net revenues
     attributable to the well at the lower working interest percentage for
     production months of October 2004 through April 2005.

                                       8
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION OR PLAN OF
        OPERATION

     The following discussion should be read in conjunction with the Financial
Statements and Notes thereto referred to in "Item 1. Financial Statements" of
this Form 10-QSB.

Overview

     PYR Energy Corporation (referred to as "PYR," the "Company," "we," "us" and
"our") is an independent oil and gas exploration and production company, engaged
in the exploration, development and acquisition of crude oil and natural gas
reserves. Our exploration activities are focused in select areas of the Rocky
Mountains, Texas and Gulf Coast. We continue to focus our exploration efforts
and advanced technical expertise on the pre-drill phases of our high potential
exploration projects in the Rocky Mountain region.

Liquidity and Capital Resources

     Historically, our primary sources of liquidity historically have been from
placements of common stock and convertible notes, and to a much lesser extent,
cash provided by operating activities. Our primary use of capital has been for
the acquisition, development, and exploration of oil and natural gas properties.
As we pursue growth, we continually monitor the capital resources available to
us to meet our future financial obligations, planned capital expenditure
activities and liquidity. Our future success in growing proved reserves and
production is highly dependent on capital resources available to us, and our
success in finding or acquiring additional reserves. At May 31, 2005, we had
approximately $3.8 million in working capital.

     As of May 31, 2005, we had cash of approximately $4.0 million, compared to
approximately $6.0 million as of August 31, 2004. We principally funded
operations and capital expenditures for the nine month period ended May 31,
2005, using (a) $2.0 million of cash on hand at August 31, 2004 and (b) proceeds
from the exercise of exploration options, the sale of oil and gas properties and
the exercise of stock options. Capital expenditures for oil and gas exploitation
activities total approximately $3.0 million for the nine month period ended May
31, 2005 compared with approximately $3.9 million for the same period in 2004.
See "Capital Expenditures" and "Summary of Exploration Projects" below for
further discussion regarding our current exploitation activities.

     Net cash provided by operating activities was approximately $137,000 during
the nine month period ended May 31, 2005, compared to approximately $1.0 million
of net cash used by operating activities during the same period in 2004. The
increase in cash provided by operations is attributed to new revenues net of
operating expenditures added from the acquisition of producing properties from
Venus in 2004 and new wells drilled. The increase in net operating revenues from
oil and gas properties was offset, in part, by an increase in general and
administrative expenses.

     Net cash used in investing activities decreased from approximately $3.2
million for the nine month period ended May 31, 2004 to approximately $2.2
million for the same period in 2005. Investing activities for the nine month
period ended May 31, 2005 consist principally of oil and gas property
exploration and development costs and lease acquisition costs which were
reduced, in part, by proceeds received from the sale of oil and gas properties
and proceeds received from the exercise of an exploration option. Investing
activities for the nine month period ended May 31, 2004 was principally
comprised of acquisition costs associated with the purchase of the Venus
properties offset, in part, from the sale of oil and gas properties and proceeds
received from the exercise of exploration options.

     Net cash flows provided by financing activities totaled approximately
$42,000 for the nine period ended May 31, 2005 compared with approximately $4.4
million for the same period in 2004. The financing activities for the nine month
period in 2005 consisted principally of proceeds received from the exercise of
stock options. Financing activities for the same period in 2004 consisted
principally of funds received from the sale of common stock.

     In May 2002, the Company sold 4.99% convertible promissory notes due May
2009 in the aggregate principal amount of $6.0 million (the "Convertible
Notes"). The Convertible Notes are convertible, together with accrued interest,
into shares of the Company's common stock at the rate of $1.30 per share, at the
option of the holder.

                                       9
<PAGE>

     At the option of the Company, accrued interest can be paid in cash or added
to the principal amount of the notes. At November 24, 2004 and May 24, 2005, the
Company elected to add interest of approximately $167,000 and $168,000,
respectively, to the balance of the Convertible Notes.

     Pursuant to requirements of the American Stock Exchange, we are requesting
at our annual meeting to be held on August 8, 2005 that our stockholders approve
the issuance, in connection with conversion of the Convertible Notes, of up to
1,780,702 shares. These shares would be available for the payment of interest by
the Company to the extent that the Company elects to finance the Convertible
Notes' interest expense by increasing the principal amount of the Convertible
Notes and the Convertible Notes are subsequently converted to shares of the
Company's common stock. If this proposal is not approved, the Company may be
required to pay in cash a portion of the interest expense incurred on the
Convertible Notes and would be limited as to how much interest could be financed
through the increase of Convertible Note principal.

     It is anticipated that the continuation and future development of our
business will require additional, and possibly substantial, capital
expenditures. We currently have cash of approximately $4.0 million. As discussed
in this report, we currently intend to further develop our business by
commencing or increasing our involvement in a variety of projects, all of which
require substantial capital. We currently have not secured an additional line of
credit available for these projects, nor have we identified sources of funding
for these projects. Further, we have no reliable source for additional funds for
administration and operations to the extent our existing funds have been
utilized. To limit capital expenditures, we intend to form industry alliances
and exchange an appropriate portion of our interest for cash and/or a carried
interest in our exploration projects. We may need to raise additional funds to
cover capital expenditures. These funds may come from cash flow, equity or debt
financings, a credit facility, or sales of interests in our properties, although
there is no assurance additional funding will be available or that it will be
available on satisfactory terms.

CAPITAL EXPENDITURES

     During the quarter ended May 31, 2005, we incurred approximately $1.4
million of capital costs for our oil and gas properties. This amount includes
costs associated with undeveloped leasehold, drilling and completion, workover,
geological and geophysical costs, delay rentals, and other related direct costs
with respect to our exploration and development prospects.

     We currently are participating in the drilling of two exploration wells and
anticipate that we may participate in the drilling of up to four additional
exploration wells during the calendar year ending December 31, 2005. We also
anticipate drilling up to five developmental wells by the end of the calendar
year ending December 31, 2005. To date, two development wells in Oklahoma have
been drilled and completed, and two additional development wells in Texas have
been proposed and approved for drilling prior to calendar year end. However,
there can be no assurance that any of these wells will be drilled and, if
drilled, that any of these wells will be successful. We anticipate spending a
minimum of $3.0 million, possibly up to $7.0 million, on exploration and
development activities during the calendar year ending December 31, 2005.

     Our future financial results continue to depend primarily on (1) our
ability to discover commercial quantities of hydrocarbons; (2) the market price
for oil and gas; (3) our ability to continue to source and screen potential
projects; and (4) our ability to fully implement our exploration and development
program with respect to these and other matters. There can be no assurance that
we will be successful in any of these respects or that the prices of oil and gas
prevailing at the time of production will be at a level allowing for profitable
production.

PRODUCTION AND RESERVES

     For the quarter ended May 31, 2005, net production totaled 17,482 barrels
of oil and 104,033 Mcf of natural gas or 208,925 Mcfe compared to 12,615 barrels
of oil and 81,655 Mcf of natural gas (157,343 Mcfe) for the quarter ended
February 28, 2005, resulting in a 33% increase in net production quarter to
quarter. Average daily production for the quarter ended May 31, 2005 increased
30% to 2,271 Mcfe per day from 1,748 Mcfe per day for the previous quarter. The
increases in net and daily production was primarily due to continued strong
production at the Nome field and production from the Maness GU #1 well in the
Constitution field, in which the Company gained a 12.5% working interest upon
reaching payout of the well during the quarter. As of May 31, 2005, current
Company net production is in excess of 2,400 Mcfe per day.

                                       10
<PAGE>

     Estimated total proved reserves, at calendar year end (December 31, 2004),
were 6.73 Bcfe based on external estimation. Estimated 'total proved' reserves
at December 31, 2004 increased by 22% when compared to estimates made at August
31, 2004, and by 41% when compared to the estimated 'total proved' reserves on
May 31, 2004. The increase in 'total proved' reserves results from additions to
the 'proved developed producing' and 'proved undeveloped' classification
attributable to several new discoveries resulting from drilling, primarily in
South Texas. The external estimated 'total proved' reserves includes the
addition of 'proved developed producing' reserves at the Sun Fee #1-ST well in
Jefferson County, Texas, where the Company's working interest is currently under
dispute with the operator of the well. Reserves for the well were estimated
using the Company's claimed higher working interest of 8.33%. Reserve
estimations using the operator's proposed working interest of 5.19%, currently
being used to accrue revenue, results in a reduction of 'proved developed
producing' reserves of 101 MMcfe giving 'total proved' reserves estimated at
6.63 Bcfe. Present value, discounted at 10%, for the 'total proved' reserves is
estimated to be $14.49 million at December 31, 2004, compared to $6.94 million
estimated at May 31, 2004. The 109% increase in estimated present value is
attributable to higher product prices and increased reserves from drilling.

SUMMARY OF EXPLORATION PROJECTS

     Our exploration activities are focused primarily in select areas of the
Rocky Mountains, Texas and the Gulf Coast. Advanced seismic imaging of the
structural and stratigraphic complexities common to these regions provides us
with the enhanced ability to identify significant oil and gas reserve potential.
A number of these projects offer multiple drilling opportunities with individual
wells having the potential of encountering multiple reservoirs.

     The following is a summary of our exploration areas and significant
projects. While actively pursuing specific exploration activities in each of the
following areas, we continually review additional opportunities in these core
areas and in other areas that meet our exploration criteria.


ROCKY MOUNTAIN EXPLORATION

     Montana Foothills Project. This extensive natural gas exploration project,
located in west-central Montana, is part of the southern Alberta basin, and has
been classified as the southern extension of the Alberta Foothills producing
province. The USGS and numerous Canadian industry sources have estimated
significant recoverable reserves for the Montana portion of the Foothills trend.
Based on extensive geologic and seismic analysis, we have identified numerous
structural culminations of similar size, geometry, and kinematic history as
prolific Canadian foothills fields, such as Waterton and Turner Valley.

     The geologic setting and hydrocarbon potential of this area was not
recognized by the industry until the early 1980s. At that time, a number of
companies initiated exploration efforts, including Exxon, Arco, Chevron, Amoco,
Conoco, and Unocal. This initial exploration phase culminated in a deep test by
Unocal, the Unocal #1-B30, drilled in 1989 to a depth of 17,817 feet, which was
plugged and abandoned after testing. Although this well was unsuccessful, recent
improvements in seismic imaging and pre-stack processing have resulted in our
belief that this test well was drilled based upon a misleading seismic image and
was located significantly off-structure. Within the Rogers Pass acreage block,
we have undertaken extensive seismic analysis and geological study, resulting in
the identification of multiple untested, prospective structures.

     In March 2004, we signed an Exploration Option Agreement with a subsidiary
of Suncor Energy, Incorporated, covering our Rogers Pass exploration project. We
currently control approximately 241,800 gross and 226,300 net leasehold acres in
the Rogers Pass project. Pursuant to our agreement with the subsidiary of Suncor
Energy, Suncor Energy Natural Gas America, Inc. ("SENGAI"), SENGAI has paid us a
$500,000 option fee for a technical evaluation period of up to three months. On
August 31, 2004 SENGAI exercised its option to drill an initial test well at
Rogers Pass, and paid us $750,000 in the form of a prospect fee (received in
September 2004).

     On March 11, 2005, drilling activities began at the Company's Rogers Pass
Project in the Montana Foothills. The Suncor Energy Natural Gas America, Inc
#14063-12 Flesher Pass well, located approximately twenty-five miles northwest
of Helena, Montana, will test a potential structural closure within the Montana
Foothills trend. Anticipated target depth for the prospect is estimated to be
approximately 16,000 feet. SENGAI will bear 100% of the costs of the well, to a
depth sufficient to evaluate the Mississippian, to earn a 100% working interest
in 100,000 acres of the project area. SENGAI will have the option to pay a
second prospect fee of approximately $1.3 million and drill a second test well,
expected to be spud by December 31, 2005. By paying this second prospect fee and
bearing 100% of the costs of the second well, SENGAI will earn a 100% working
interest in the remaining acreage within the project area. We will retain a
12.5% overriding royalty interest, subject to amortized recovery of gas plant
and certain transportation costs, covering all earned acreage within the Rogers
Pass project area.

                                       11
<PAGE>

     The Flesher Pass well has reached total drilling depth of approximately
16,000 feet and is currently being evaluated. Due to the frontier wildcat nature
of this project, extensive drilling and evaluation of results will be required
to determine the economic viability of the project. As such, the Company will
not release nor comment on any preliminary drilling results until SENGAI, the
project operator, reaches a conclusion on the viability of the project. The
evaluation process for the project will take an undetermined amount of time to
analyze and complete.

     Mallard Project. The Mallard project, located within the Overthrust Belt of
southwest Wyoming, is a sour gas and condensate exploration prospect in Uinta
County, Wyoming. We believe that Mallard is within the Paleozoic trend of
productive fields on the Absaroka thrust. Mallard directly offsets and is
adjacent to the giant sour gas field of Whitney Canyon-Carter Creek.

     We interpret the Mallard prospect to occupy a separate fault block,
adjacent to the Whitney Canyon field, generated by a complex imbricated system
of faults splaying off of the Absaroka thrust. Paleozoic targets at the Mallard
prospect include the Mississippian Mission Canyon, as well as numerous secondary
objectives in the Ordovician, Pennsylvanian, and Permian sections.

     The agreement we entered into with two private companies ("the
Participants") in December 2003 requires the Participants to drill the initial
test well at the Mallard Prospect to earn part of our acreage position within a
designated area of mutual interest. We currently control 4,160 net leasehold
acres within the AMI. During the fiscal year ended 2004, the partners paid us
approximately $450,000 in prospect fees and pro-rata development costs. The
Mallard well started drilling in mid-July and intermediate casing was set to
9,735 feet in the Thaynes Formation. The Bureau of Land Management suspended
drilling activities at Mallard, effective December 1, 2004, due to wildlife
critical winter range restrictions. As a result, the well was temporarily
suspended and secured in compliance with applicable federal and state
regulations, until the wildlife restrictions are lifted in mid - 2005. A
drilling rig has been contracted, and it is anticipated that the well will be
re-entered in mid-August 2005, and drilled to a location that geological
analysis has suggested is more structurally advantageous to test the southern
end of the Whitney Canyon Field. PYR will participate in the drilling activity
with a 28.75% cost-bearing working interest. The Company will also participate
in the acquisition of approximately 20 square miles of 3-D seismic data over the
Mallard prospect to help delineate additional drilling opportunities.

     Cumberland Project. Drilling at the Cumberland prospect located within the
Overthrust Belt of southwest Wyoming, started in early November 2004. The
Cumberland #1-16 State well reached total drilling depth of 10,860 feet in the
Nugget Sandstone. Based on log analysis, the Nugget zone of interest was
nonproductive and the well has been plugged and abandoned. As a result, PYR has
included the abandoned well and acreage costs in its full cost pool depletable
asset base in accordance with U.S. GAAP rules.

     Ryckman Creek Project. We have leased approximately 1,820 net acres,
covering the majority of the abandoned Ryckman Creek field, in the Overthrust of
southwestern Wyoming. Ryckman Creek, located 5 miles southwest of our Cumberland
prospect, was discovered in 1975 and produced approximately 250 Bcfe prior to
abandonment. We believe that significant remaining recoverable gas reserves were
stranded in Ryckman Creek upon abandonment. We are currently analyzing
production and geologic data to determine potential reserves in multiple zones,
including the Twin Creek, Nugget, and Thaynes Formations, in the field. Due to
rig availability timing, it is anticipated that re-development of the Ryckman
Creek project will not occur until sometime in 2006.

TEXAS AND GULF COAST EXPLORATION:

     In May 2004, we acquired interests from Venus Exploration, Inc. ("Venus")
in certain producing properties with estimated proved reserves of 4.784 Bcfe for
approximately $3.3 million (excluding acquisition expenses and subject to
retention, by the Venus Exploration Trust, of a net profits interest covering
the non-productive exploration projects). This equates to $0.67 per Mcf, with a
PV-10 value of $6.94 million. The net profits interest that we are required to
pay to the Trust, which applies only to the exploration and exploitation
projects on the Venus acreage acquired, varies from 25% to 50% with respect to
different Venus exploration and exploitation project areas, and decreases by
one-half of its original amount after a total of $3.3 million in net profits
proceeds has been paid to the Trust. Venus was in Chapter 11 Bankruptcy, and we
acquired the properties through public auction as approved by the United States
Bankruptcy Court. To finance the purchase, we primarily used existing cash
reserves and a portion of the proceeds from a private placement of common stock.

     Oil and gas interests acquired from Venus include producing oil and gas
properties, exploitation drilling projects, and exploration acreage. The assets
acquired include interests in 80 non-operated wells in Utah, Oklahoma and Texas.

                                       12
<PAGE>

     In Texas, we have interests in three projects that were drilled and
completed during the summer of 2004. Two of the three wells, the Nome and
Madison Prospects, were completed as producers and are currently flowing to
sales lines. Having reached payout, these two successful projects are subject to
a 50% net profits interest payable to the Venus Exploration Trust.

     Tortuga Grande prospect, located in east Texas, is a project to test the
productivity of the Cotton Valley Sand section at depths ranging from 13,000 to
14,500 feet. Drilled originally in 1984 for deeper targets, the Brady #1 is the
only deep well on the structure, and had shows in the Cotton Valley Sand, but
was never fracture stimulated. Log analysis indicates that the well contains
approximately 322 feet of potential pay greater than 8% porosity. The Brady #1
well, recompleted last summer, tested a combination of gas and water during the
re-entry and fracture stimulation of the Cotton Valley Sand section. PYR was
carried for 20% working interest in the Brady re-entry. On June 7, 2005,
drilling activity began on a second well in the Tortuga Grande project. The
Chisum #1 well, operated by Carrizo Oil and Gas Inc, is projected to a target
depth of approximately 14,000 feet, and is designed to test a potentially
thicker section of Cotton Valley Sand in a more favorable structural position to
the Brady #1 well. PYR exercised its rights to acquire additional working
interest in the prospect, and has increased its participation in the well to
28.57% working interest. We currently control approximately 5,600 net leasehold
acres within the project.

     Nome Field was discovered in 1994, and our interpretation of subsequently
acquired 3D seismic over the field indicates the presence of numerous
undeveloped fault blocks. Multiple structural closures and associated bright
spot locations have been identified at Nome based on the 3D seismic. PYR owns a
1.5% overriding royalty interest with an additional 8.33% working interest,
after project payout, in the project. Production in the Sun Fee #1 well, from
the upper Yegua, was initiated in late May 2004, and the well began averaging
approximate production of 19MMcfe per day beginning in early June 2005.
Cumulative production since inception is in excess of 5.2 Bcfe through mid-June,
2005. Payout on the Sun Fee #1 occurred on October 13th, 2004 and PYR is
currently a working interest participant in the well. We and our partners
control approximately 4,200 acres of gross leasehold acres in the project. A
drilling AFE has been circulated and approved for the drilling of a well
(Tindall #1) offsetting by approximately 1600 feet, the Sun Fee GU #1-ST. It is
anticipated that this development well will be drilled in late summer 2005. PYR
believes this offset well could be as productive as the Sun Fee #1 and our
working interest in the Tindall #1 is 77.08%.

     We are currently in dispute with the operator of the Sun Fee #1, Sampson
Lone Star L.P. ("Sampson"), concerning the pooling of certain lands into the
production unit. The pooling of these lands in which the Company does not own an
interest, comprises approximately 32% of the unit area, and may result in a
reduction of working interest and net revenue interest, relative to production
from the Sun Fee #1, attributable to the Company. If the current pooling were to
stand, our working interest in the well would be reduced from 8.33% to 5.19%.
The Company strongly believes that the lands in question are `Non-Productive',
and therefore not eligible for pooling, based on all available geological,
seismic, and existing well data. As a result of this dispute, we will vigorously
pursue and defend our rights to our proportionate share of production and
revenue from the Sun Fee #1 with all legal avenues and remedies available.

     As a result of the dispute with Sampson, revenues were paid at the lower
working interest percentage (5.19%) as stated by the operator. As of June 30,
2005 PYR has been paid nearly $1.4 million on the Sun Fee #1 and has attained
regular pay status, but only with respect to the lower working interest
percentage. Both our revenues and costs associated with the production from the
Sun Fee #1, as well as our costs incurred on the Nome Project, are subject to
the net profits interest agreement we hold with Venus Exploration Trust
("Trust"). The net profits interest agreement arose out of our acquisition of
properties from Venus Exploration Inc. ("Venus") in May 2004. The agreement
varies from 25% to 50% with respect to different Venus exploration and
exploitation project areas, and decreases by one-half of its original amount
after a total of $3.3 million in net profits proceeds has been paid to the
Trust. The amount of net profits interest liability recognized over time is
subject to fluctuation, because both revenues and costs associated with
production from any wells and other costs incurred on the designated exploration
and exploitation project areas will increase or decrease over a given period of
time. As of May 31, 2005, we had accrued a net profits interest liability of
$639,000 payable to the Trust.

     Madison prospect, located in the northern part of the Constitution Field,
is an exploitation project to test multiple sand intervals within the expanded
Yegua section, downthrown to a major growth fault. The prospect involves
sidetracking an existing cased hole updip to test multiple sand targets at a

                                       13
<PAGE>

location offsetting, but significantly high to Doyle sand production from the
Texaco #1 Doyle well within the field. The location is also offset to the Texaco
#1 Sanders Gas Unit well, which tested the Doyle sand interval at a rate of
1,176 Bcf/d and 2.7 MMcf/d with no water. This well was subsequently plugged and
abandoned in the Doyle interval and never produced from the zone. The Maness Gas
Unit location represents a proved undeveloped location for Doyle sand, 183 feet
structurally high to the equivalent produced zone in the Texaco Doyle #1 well.
The Maness GU#1 well started production in mid-August 2004, and since inception,
the well has cumulative production in excess of 1.2 Bcfe, through mid-June 2005.
Payout has been reached in the Maness GU #1 well, and PYR has been placed in pay
status with a 12.5% working interest. The well is currently producing at a rate
of approximately 5.00 MMcfe per day The operator has converted an existing well
bore within the project area into a water disposal well, and is planning to
drill an offset development well ( Maness GU#2). The cost of the water disposal
well will be covered under the payout account, and we will participate for 12.5%
working interest in the drilling of this development well.

     Cotton Creek prospect, located in Jefferson County, Texas, is adjacent to
the Nome project. The prospect is located approximately one mile west of the
productive Sun Fee #1 well in the same structural fault block. PYR owns a 50%
working interest in the project and controls with its partner approximately 500
acres of leasehold. It is anticipated that an initial test well will be drilled
in the second half of 2005. PYR will retain approximately 25% working interest
in the well and intends to farmout the remainder of its interest to an industry
partner.

     Merganser prospect, located in Leon County, Texas, targets Cotton Valley
and Bossier sandstone reservoirs in an undrilled structural feature defined by
3D seismic data. The prospect occupies a fault-bounded salt-withdrawal trough
resulting in potential significant thickening of the Bossier and Cotton Valley
sand sections. The prospect location is structurally and stratigraphically
downdip from Cotton Valley production as well as updip from recent Bossier
productive discoveries. PYR owns 100% of the prospect and controls in excess of
1,500 gross acres of leasehold.

     Bayou Duralde Project, located in Evangeline Parish, LA, is an exploration
program to identify and drill potential gas reservoirs in Yegua/Cockfield
channel complexes. PYR owns a 25% working interest in the project and controls,
along with its partner, in excess of 3,000 net acres of leasehold. PYR intends
to participate with a 15% cost bearing interest and farmout the remainder of its
working interest. It is anticipated that the initial test well at Bayou Duralde
will begin drilling operations in late summer 2005, contingent upon contracting
an available drilling rig.

     In the Canadian River Project, located in eastern Oklahoma, the Orbison
#3-11, a Cromwell development well operated by Questar, started drilling in
mid-March. The well has been completed and is hooked up to a sales line for
commingled production from the Cromwell and Wapanucka zones at an approximate
rate of 600 Mcf per day. PYR has a 28.98% WI in the well.

     At the Wilburton Field in Latimer County, Oklahoma, BP America Inc.,
recently drilled and completed the Scharff #4-1 well. Initial completion of the
Lower Atoka (Cecil) formation has resulted in production rates of approximately
25 MMcf per day. Perforation and stimulation of additional zones within the
Cecil are expected in the near future which may increase the production rate
substantially. PYR owns a 2.42% working interest in the Scharff #4-1 well.

     Hansford Project, located in the Texas panhandle, is a development project
at the southern end of the Houghton Embayment. Main producing horizons within
the Hansford area include the upper and lower Morrow as well as the Chester.
Purchased originally as part of the Venus Exploration acquisition, the Company
has recently purchased additional working interest in two wells and associated
undeveloped acreage at Hansford. Approximately 42% working interest in the
Lackey #152-1 well and acreage, as well as 15% working interest in the Archer
Trust well and acreage, were purchased for approximately $440,000. The Company
believes that proved undeveloped drilling opportunities targeting gas are
available on the acreage that was purchased at Hansford.

SOUTHEAST ALBERTA SHALLOW GAS REDEVELOPMENT PROJECT:

     As part of its ongoing business strategy, PYR had been attempting to
consolidate and increase its working interest participation in core projects. As
a result of these efforts, the Company has decided to cease capital expenditures
on certain early stage projects, such as our two joint ventures in southern
Alberta, Canada. These joint ventures were intended to employ certain production
equipment to limit water production and increase shallow gas production rates.
At this point, management has decided to cease future expenditures in Canada and
apply the capital to our core projects in the Gulf Coast, East Texas, and the
Rocky Mountains. In accordance with US GAAP, the Company wrote down all
investments in its Canadian full cost pool as a non-cash charge to earnings of
approximately $580,000 in its third quarter ended May 31, 2005.

                                       14
<PAGE>

SAN JOAQUIN BASIN, CALIFORNIA

     Wedge Prospect. This is a seismically identified Temblor prospect located
northwest of and adjacent to the East Lost Hills deep gas discovery. During the
first fiscal quarter of 2001, we acquired approximately 17 miles of proprietary,
high effort 2D seismic data and combined this data with existing 2D seismic data
in order to refine what we interpret as the up-dip extension of the East Lost
Hills structure. Our seismic interpretation shows that the same trend at East
Lost Hills extends approximately ten miles farther northwest of the East Lost
Hills Area of Mutual Interest and can be encountered as much as 3,000 feet
higher. Despite repeated attempts to facilitate drilling interest at Wedge
during 2003, no industry interest was generated sufficient to put together a
drilling partnership during the year. As a result, PYR re-evaluated its acreage
position at Wedge and made the decision to consolidate the leasehold by
abandoning non-core prospect acreage in the project area. We currently control
approximately 3,500 gross and net acres here. Our approach is to sell down our
working interest to industry partners, and retain a 25% to 50% working interest
in this prospect.

     Bulldog Prospect. This project is a 2D seismically identified natural gas
and condensate prospect located adjacent to the giant Kettleman North Dome field
in the San Joaquin Basin. This prospect can be best characterized as a classic
footwall fault trap, similar to the many known footwall fault trap accumulations
that have produced significant quantities of hydrocarbons throughout the San
Joaquin basin. During 2003, we re-evaluated our acreage position at Bulldog and
consolidated the leasehold by releasing approximately 3,200 non-core acres in
the project area. We currently control approximately 11,900 gross and net acres
here. We intend to sell down our working interest in this project and retain a
25% to 50% working interest in the prospect acreage.

     Blizzard Prospect. This project is a 3D seismic derived exploration and
exploitation program offsetting the Rio Viejo field at the south end of the San
Joaquin Basin. A linear sand body, stratigraphically higher than any of the
productive Rio Viejo sands, has been identified, north of the field, on the
seismic data and represents an exploration opportunity for new reserves.
Additionally, analysis of the seismic data over the field suggests that up to
two additional undrilled field exploitation locations may exist. PYR owns 100%
of the prospect and controls approximately 2,500 net and gross acres.

     Approximately all of the costs associated with the Company's capital
expenditures in the San Joaquin Basin are included in the Company's full cost
pool depletable asset base in accordance with U.S. GAAP rules.

RESULTS OF OPERATIONS

     The quarter ended May 31, 2005 ("2005") compared with the quarter ended May
31, 2004 ("2004").
--------------------------------------------------------------------------------

     Operations during the quarter ended May 31, 2005 resulted in a net loss of
approximately $242,000 compared to a net loss of approximately $392,000 for the
quarter ended May 31, 2004.

     Oil and Gas Revenues and Expenses. For the quarter ended May 31, 2005, we
recorded approximately $1.6 million in total oil and gas revenues compared with
approximately $185,000 for the same period in 2004. The increase in revenues is
attributed to the acquisition of oil and gas properties from Venus Exploration
Inc. in May 2004 and subsequent drilling. Gas revenues for the third quarter
2005 totaled $748,000 from the sale of 104,333 Mcf of natural gas at an average
price of $7.19 per Mcf compared with gas revenues of approximately $61,000 in
third quarter of 2004 from the sale of 11,435 Mcf at an average price of $5.32
per Mcf. Oil and plant product revenues for the third quarter 2005 totaled
approximately $889,000 from sale of approximately 17,500 Bbls at an average
price of $50.84 per Bbl compared with oil and plant product revenues of
approximately $124,000 from the sale of 3,362 Bbls at an average price of $
36.81 per Bbls in the third quarter 2004.

     Lease operating expenses during the third quarter ended 2005 and 2004,
respectively, were approximately $284,000 and $78,000. The increase is
attributable to the Venus wells acquired in 2004 and to new wells drilled.

     Impairment, dry hole and abandonments. For the third quarter ended May 31,
2005, we recognized a non-cash impairment of approximately $580,000 for the
write-off of the costs incurred on our Canadian properties and projects. As a
result of our decision to cease capital expenditures on our Canadian properties
and projects, we wrote off our initial investment in our Canadian full cost pool
and recognized a non-cash impairment expense.

     Depreciation, Depletion and Amortization. We recorded approximately
$248,000 and $44,000, respectively, in depreciation, depletion and amortization
expense for the third quarter ended 2005 and 2004, respectively. Of these

                                       15
<PAGE>

amounts, we recorded approximately $246,000 and $2,000, respectively, in
depreciation, depletion and amortization of oil and gas properties for the
quarters ended 2005 and 2004, respectively. The 2005 increase was attributable
to the properties acquired from Venus Exploration, Inc. in May 2004, which
increased the amount of oil and gas production, and an increase in the
amortizable oil and gas asset base due to increased future development costs.
Depreciation expense reported for 2004 also includes approximately $39,000 of
depreciation of Asset Retirement Obligation assets. We recorded $2,000 and
$3,000 in depreciation expense associated with capitalized office furniture and
equipment during the quarters ended 2005 and 2004, respectively.

     Asset Retirement Obligation Accretion Expense. We recorded $3,500 and
$27,858, respectively, for the third quarter ended 2005 and 2004, of accretion
of the unamortized discount of the Asset Retirement Obligation liability. The
accretion expense for the third quarter 2004 was higher due to an escalation in
the accretion rate caused by a reduction in the estimated lives of the East Lost
Hills properties. The accretion expense for the third quarter 2005 relates
primarily to the properties acquired in 2004 with longer estimated lives
resulting in lower accretion rates.

     Net Profits Interest Expense. The net profits interest agreement with Venus
Exploration Trust ("Trust") agreement arose out of the acquisition of properties
from Venus Exploration Inc. ("Venus") in May 2004. The net profits interest of
the Trust varies from 25% to 50% with respect to different Venus exploration and
exploitation project areas, and decreases by one-half of its original amount
after a total of $3.3 million in net profits proceeds has been paid to the
Trust. For the quarter ended May 31, 2005, we accrued net profits interest
expense of approximately $284,000. For the quarter ended May 31, 2004, there was
no net profits interest expense recognized.

     General and Administrative Expenses. General and administrative expenses
during the quarters ended 2005 and 2004 were approximately $488,000 and
$350,000, respectively. The increase principally reflects an increase in
salaries as a result of hiring additional personnel, costs of implementation of
a new computer system, and an increase in audit and legal fees, all of which
resulted from the acquisition of properties from Venus Exploration, Inc. in May
2004.

     Interest Income. We recorded approximately$26,000 and $5,000 in interest
income for the quarters ended May 31, 2005 and 2004, respectively. The increase
was due to interest on the funds received from the private placement of our
common stock in May 2004.

     Interest Expense. During the quarters ended May 31, 2005 and 2004, we
recorded interest expense of approximately $86,000 and $82,000, respectively.
The interest expense for each year is associated with the May 24, 2002 sale of
outstanding 4.99% convertible notes due on May 24, 2009. We have reflected the
outstanding balance of these notes as Convertible Notes under Long Term Debt on
our May 31, 2005 and August 31, 2004 consolidated balance sheets.

     The nine months ended May 31, 2005 ("2005") compared with the nine months
ended May 31, 2004 ("2004").
--------------------------------------------------------------------------------

     Operations during the nine months ended May 31, 2005 resulted in a net loss
of approximately $151,000 compared to a net loss of approximately $1.2 million
for the nine months ended May 31, 2004.

     Oil and Gas Revenues and Expenses. For the nine month period ended May 31,
2005, we recorded approximately $3.9 million in total oil and gas revenues
compared with approximately $269,000 for the same period in 2004. The increase
in revenues is attributed to the acquisition of oil and gas properties from
Venus Exploration Inc. in May 2004 and subsequent drilling. Gas revenues for the
nine month period in 2005 totaled $1.8 million from the sale of 248,743 Mcf of
natural gas at an average price of $7.03 per Mcf compared with gas revenues of
approximately $124,000 in the nine month period of 2004 from the sale of 26,035
Mcf at an average price of $4.77 per Mcf. Oil and plant product revenues for the
third quarter 2005 totaled approximately $2.2 million from sale of approximately
45,000 Bbls at an average price of $48.03 per Bbl compared with oil and plant
product revenues of approximately $145,000 from the sale of 4,162 Bbls at an
average price of $ 35.76 per Bbl in the nine month period of 2004.

     Lease operating expenses during the nine month period in 2005 increased to
$768,000 from $115,000 for the same period in 2004. The increase is attributable
to the Venus wells acquired in 2004 and to new wells drilled.

                                       16
<PAGE>

     Impairment, dry hole and abandonments. For the nine months ended May 31,
2005, we recognized a non-cash impairment of approximately $580,000 for the
write-off of the costs incurred on our Canadian properties and projects. As a
result of our decision to cease capital expenditures on our Canadian properties
and projects, we wrote off our initial investment in our Canadian full cost pool
and recognized a non-cash impairment expense.

     Depreciation Depletion and Amortization. We recorded approximately $453,000
and $126,000, respectively, in depreciation, depletion and amortization expense
for the nine months ended 2005 and 2004. Of these amounts, we recorded
approximately $445,000 and $1,700, respectively, in depreciation, depletion and
amortization expense from oil and gas properties for the nine months ended 2005
and 2004. The 2005 increase was attributable to the properties acquired from
Venus Exploration, Inc. in May 2004, which increased the amount of oil and gas
production and the amortizable oil and gas asset base including future
development costs. Depreciation expense reported for the nine months ended 2004,
includes approximately $115,000 of depreciation of Asset Retirement Obligation
assets. We recorded approximately $8,000 and $10,000 in depreciation expense
associated with capitalized office furniture and equipment during the nine
months ended 2005 and 2004, respectively.

     Asset Retirement Obligation Accretion Expense. We recorded $16,000 and
$70,000, respectively, for the nine months ended 2005 and 2004, of accretion of
the unamortized discount of the Asset Retirement Obligation liability. The
accretion expense for the nine months ended May 31, 2004 was higher due to an
escalation in the accretion rate caused by a reduction in the estimated lives of
the East Lost Hills properties. The accretion expense for the nine months ended
May 31, 2005 relates primarily to the properties acquired in 2004 with longer
estimated lives resulting in lower accretion rates.

     Net Profits Interest Expense. The net profits interest agreement with Venus
Exploration Trust ("Trust") agreement arose out of the acquisition of properties
from Venus Exploration Inc. ("Venus") in May 2004. The net profits interest of
the Trust varies from 25% to 50% with respect to different Venus exploration and
exploitation project areas, and decreases by one-half of its original amount
after a total of $3,300,000 in net profits proceeds has been paid to the Trust.
For the nine months ended May 31, 2005, we accrued net profits interest expense
of approximately $639,000. For the nine months ended May 31, 2004, there was no
net profits interest expense recognized.

     General and Administrative Expenses. General and administrative expenses
during the nine months ended May 31, 2005 and 2004 were approximately $1.5
million and $900,000, respectively. The increase principally reflects an
increase in salaries as a result of hiring additional personnel, costs of
implementation of a new computer system, and an increase in audit and legal
fees, all of which resulted from the acquisition of properties from Venus
Exploration, Inc. in May 2004.

     Interest Income. We recorded approximately 71,000 and $16,000 in interest
income for the nine months ended May 31, 2005 and 2004, respectively. The
increase was due to interest on the funds received from the private placement of
our common stock in May 2004.

     Interest Expense. During the nine months ended May 31, 2005 and 2004, we
recorded interest expense of approximately $254,000 and $243,000, respectively.
The interest expense for each year is associated with the sale of outstanding
4.99% convertible notes due on May 24, 2009. We have reflected the outstanding
balance of these notes as Convertible Notes under Long Term Debt on our May 31,
2005 and August 31, 2004 consolidated balance sheets.


Critical Accounting Policies and Estimates

     We believe the following critical accounting policies affect our more
significant judgments and estimates used in the preparation of our Financial
Statements.

     Reserve Estimates:

     Our estimates of oil and natural gas reserves, by necessity, are
projections based on geological and engineering data, and there are
uncertainties inherent in the interpretation of such data as well as the
projection of future rates of production and the timing of development
expenditures. Reserve engineering is a subjective process of estimating
underground accumulations of oil and natural gas that are difficult to measure.
The accuracy of any reserve estimate is a function of the quality of available
data, engineering and geological interpretation and judgment. Estimates of
economically recoverable oil and natural gas reserves and future net cash flows

                                       17
<PAGE>

necessarily depend upon a number of variable factors and assumptions, such as
historical production from the area compared with production from other
producing areas, the assumed effects of regulations by governmental agencies and
assumptions governing future oil and natural gas prices, future operating costs,
severance and excise taxes, development costs and workover and remedial costs,
all of which may in fact vary considerably from actual results. For these
reasons, estimates of the economically recoverable quantities of oil and natural
gas attributable to any particular group of properties, classifications of such
reserves based on risk of recovery, and estimates of the future net cash flows
expected from there may vary substantially. Any significant variance in the
assumptions could materially affect the estimated quantity and value of the
reserves, which could affect the carrying value of our oil and gas properties
and/or the rate of depletion of the oil and gas properties. Actual production,
revenues and expenditures with respect to our reserves will likely vary from
estimates, and such variances may be material.

     Many factors will affect actual net cash flows, including the following:
the amount and timing of actual production; supply and demand for natural gas;
curtailments or increases in consumption by natural gas purchasers; and changes
in governmental regulations or taxation.

     Property, Equipment and Depreciation:

     We follow the full cost method to account for our oil and gas exploration
and development activities. Under the full cost method, all costs incurred which
are directly related to oil and gas exploration and development are capitalized
and subjected to depreciation and depletion. Depletable costs also include
estimates of future development costs of proved reserves. Costs related to
undeveloped oil and gas properties may be excluded from depletable costs until
those properties are evaluated as either proved or unproved. The net capitalized
costs are subject to a ceiling limitation based on the estimated present value
of discounted future net cash flows from proved reserves. As a result, we are
required to estimate our proved reserves at the end of each quarter, which is
subject to the uncertainties described in the previous section. Gains or losses
upon disposition of oil and gas properties are treated as adjustments to
capitalized costs, unless the disposition represents a significant portion of
the Company's proved reserves.

     Revenue Recognition:

     The Company recognizes oil and gas revenues from its interests in producing
wells as oil and gas is produced and sold from these wells. The Company has no
gas balancing arrangements in place. Oil and gas sold is not significantly
different from the Company's product entitlement.

     Asset Retirement Obligations:

     In 2001, the FASB issued SFAS 143, Accounting for Asset Retirement
Obligations. SFAS 143 addresses financial accounting and reporting for
obligations associated with the retirement of tangible long-lived assets and the
associated asset retirement costs. This statement requires companies to record
the present value of obligations associated with the retirement of tangible
long-lived assets in the period in which it is incurred. The liability is
capitalized as part of the related long-lived asset's carrying amount. Over
time, accretion of the liability is recognized as an operating expense and the
capitalized cost is depreciated over the expected useful life of the related
asset. The Company's asset retirement obligations relate primarily to the
plugging, dismantlement, removal, site reclamation and similar activities of its
oil and gas properties. Prior to adoption of this statement, such obligations
were accrued ratably over the productive lives of the assets through
depreciation, depletion and amortization of oil and gas properties without
recording a separate liability for such amounts.



ITEM 3. CONTROLS AND PROCEDURES

     As of the end of the period covered by this report, we conducted an
evaluation under the supervision and with the participation of the principal
executive officer and principal financial officer, of our disclosure controls
and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities
Exchange Act of 1934 (the "Exchange Act")). Based on this evaluation, the
principal executive officer and principal financial officer concluded that our
disclosure controls and procedures are effective to ensure that the information
we are required to disclose in reports that we file or submit under the Exchange
Act is recorded, processed, summarized and reported within the time periods
specified in Securities and Exchange Commission rules and forms. There was no
change in our internal controls over financial reporting during our most
recently completed fiscal quarter that has materially affected, or is reasonably
likely to materially affect, our internal control over financial reporting.

                                       18
<PAGE>

                                    PART II.

                                OTHER INFORMATION

Item 1.  Legal Proceedings
         Not Applicable

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds
         None

Item 3.  Defaults Upon Senior Securities
         None

Item 4.  Submission of Matters to a Vote of Security Holders
         None

Item 5.  Other Information
         None

Item 6.  Exhibits

                                  Exhibit Index
--------------------------------------------------------------------------------

Number                                Description
--------------------------------------------------------------------------------
31        Rule 13a-14(a) Certifications of Chief Executive Officer and Principal
          Financial Officer

32        Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant
          to Section 906 of the Sarbanes-Oxley Act of 2002








                                       19
<PAGE>


                                   SIGNATURES
                                   ----------

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


       Signatures                        Title                         Date
       ----------                        -----                         ----


/s/ D. Scott Singdahlsen    President, Chief Executive Officer     July 15, 2005
------------------------    and Principal Financial Officer
D. Scott Singdahlsen





















                                       20