UNITED STATES
                       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: September 30, 2002

[ ]      Transition  Report  Pursuant  to Section 13 or 15(d) of the  Securities
         Exchange Act of 1934

For the transition period from ..................to ...................

Commission File Number:               0-15905

                           BLUE DOLPHIN ENERGY COMPANY
        (Exact name of small business issuer as specified in its charter)

             Delaware                                           73-1268729
(State or other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                               Identification No.)

 801 Travis, Suite 2100, Houston, Texas                           77002
(Address of principal executive offices)                       (Zip Code)

                                 (713) 227-7660
                (Issuer's telephone number, including area code)

              (Former name, former address and former fiscal year,
                         if changed since last report.)

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                   PROCEEDINGS DURING THE PRECEDING FIVE YEARS

         Check whether the registrant  filed all documents and reports  required
to be  filed  by  Section  12,  13 or  15(d)  of  the  Exchange  Act  after  the
distribution of securities under a plan confirmed by a court.

                                 YES [ ] NO [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

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

         6,389,988 shares of the  registrants'  common stock, par value $.01 per
share, were outstanding at November 5, 2002.

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





                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

                          PART I. FINANCIAL INFORMATION


ITEM 1.  FINANCIAL STATEMENTS

The condensed  consolidated  financial statements of Blue Dolphin Energy Company
and  subsidiaries  (the "Company" or "Blue  Dolphin")  included herein have been
prepared by the Company, without audit, pursuant to the rules and regulations of
the  Securities  and  Exchange   Commission  ("SEC")  and,  in  the  opinion  of
management,  reflect all  adjustments  necessary to present a fair  statement of
operations, financial position and cash flows. The Company follows the full-cost
method of accounting for oil and gas  properties,  wherein costs incurred in the
acquisition,   exploration   and   development  of  oil  and  gas  reserves  are
capitalized.  The Company  believes  that the  disclosures  are adequate and the
information  presented  is not  misleading,  although  certain  information  and
footnote  disclosures  normally  included in  financial  statements  prepared in
accordance  with  U.S.  generally  accepted  accounting   principles  have  been
condensed or omitted pursuant to such rules and regulations.

The  accompanying  condensed  consolidated  financial  statements of the Company
should be read in conjunction  with the  consolidated  financial  statements and
notes  thereto  included in the  Company's  Annual Report on Form 10-KSB for the
year ended December 31, 2001.






















                                       2


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED BALANCE SHEET -UNAUDITED

                               September 30, 2002



                                        ASSETS

Current assets:

   Cash and cash equivalents                                       $  2,325,601
   Accounts receivable, net of allowance of $197,500                    821,053
   Prepaid expenses and other assets                                    372,300
                                                                   ------------
                         TOTAL CURRENT ASSETS                         3,518,954

Property and Equipment at cost:
    Oil and Gas properties, including $150,344
           of unproved leasehold cost  (full-cost method)            25,928,409
   Pipelines                                                          3,688,990
   Onshore separation and handling facilities                         1,664,128
   Land                                                                 860,275
   Other property and equipment                                         272,508
                                                                   ------------
                                                                     32,414,310
  Accumulated depletion, depreciation and amortization              (26,737,608)
                                                                   ------------
                                                                      5,676,702


Deferred federal income tax                                             244,444
Other assets                                                            583,021
                                                                   ------------

                         TOTAL ASSETS                              $ 10,023,121
                                                                   ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

   Trade accounts payable                                          $    593,897
   Accrued expenses and other liabilities                             3,421,515
                                                                   ------------
                         TOTAL CURRENT LIABILITIES                    4,015,412


Note payable                                                            750,000
Contingencies                                                              --

Common Stock, ($.01 par value, 10,000,000 shares authorized,
6,389,988 shares issued and outstanding)                                 63,900
Additional Paid-in Capital                                           26,103,708
Accumulated Deficit                                                 (20,909,899)
                                                                   ------------
                                                                      5,257,709
                         TOTAL LIABILITES AND
                         STOCKHOLDERS' EQUITY                      $ 10,023,121
                                                                   ============

See accompanying notes to the condensed consolidated financial statements.

                                       3




                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED


                                                                    Three Months
                                                                 Ended September 30,
                                                                 2002           2001
                                                             -----------    -----------
                                                                      
Revenue from operations:
    Oil and gas sales                                        $   481,128    $   846,739
    Pipeline operations                                          273,373        229,927
                                                             -----------    -----------
                                                                 754,501      1,076,666
                                                             -----------    -----------
Cost of operations:

    Lease operating expenses                                     206,389        261,413
    Pipeline operating expenses                                  210,935        156,904
    Depletion, depreciation, amortization and abandonment        185,255        376,594
    General and administrative                                   415,582        708,965
                                                             -----------    -----------
                                                               1,018,161      1,503,876
                                                             -----------    -----------

                     LOSS FROM OPERATIONS                       (263,660)      (427,210)

Other income (expense):

    Interest and other expense                                    (5,041)       (27,225)
    Interest and other income                                    181,516         27,540
    Gain on sale of assets                                     1,438,518           --
                                                             -----------    -----------
                    INCOME (LOSS) BEFORE MINORITY INTEREST
                    AND INCOME TAXES                           1,351,333       (426,895)

Minority interest                                                   --            7,595

Income taxes                                                        --             --
                                                             -----------    -----------

Net income (loss)                                            $ 1,351,333    $  (419,300)
                                                             ===========    ===========

Earnings (loss) per common share-basic                       $      0.21    $     (0.07)
                                                             ===========    ===========
Earnings (loss) per common share-diluted                     $      0.21    $     (0.07)
                                                             ===========    ===========
Weighted average number of common shares outstanding:

    Basic                                                      6,381,285      6,021,463
                                                             ===========    ===========
    Diluted                                                    6,381,285      6,021,463
                                                             ===========    ===========


See accompanying notes to the condensed consolidated financial statements.


                                       4




                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED




                                                                    Nine months
                                                                Ended September 30,
                                                                2002           2001
                                                            -----------    -----------
                                                                     
Revenue from operations:
    Oil and gas sales                                       $ 1,748,880    $ 4,099,606
    Pipeline operations                                         960,126        784,003
                                                            -----------    -----------
                                                              2,709,006      4,883,609
                                                            -----------    -----------
Cost of operations:
    Lease operating expenses                                    599,249        888,805
    Pipeline operating expenses                                 498,370        425,852
    Depletion, depreciation, amortization and abandonment       738,012      2,379,402
    Impairment of assets                                        339,984           --
    General and administrative                                1,791,737      2,138,475
                                                            -----------    -----------
                                                              3,967,352      5,832,534
                                                            -----------    -----------

                     LOSS FROM OPERATIONS                    (1,258,346)      (948,925)

Other income (expense):
    Interest and other expense                                  (50,607)      (356,868)
    Interest and other income                                   235,641        125,013
    Bad debt expense                                           (197,500)          --
    Gain on sale of assets                                    1,438,518      1,417,626
                                                            -----------    -----------

                    INCOME BEFORE MINORITY INTEREST
                    AND INCOME TAXES                            167,706        236,846

Minority interest                                               (55,746)      (172,641)

Income taxes                                                       --             --
                                                            -----------    -----------

Net income                                                  $   111,960    $    64,205
                                                            ===========    ===========

Earnings per common share-basic                             $      0.02    $      0.01
                                                            ===========    ===========

Earnings per common share-diluted                           $      0.02    $      0.01
                                                            ===========    ===========
Weighted average number of common shares outstanding:

    Basic                                                     6,322,646      6,019,463
                                                            ===========    ===========
    Diluted                                                   6,322,646      6,035,216
                                                            ===========    ===========


See accompanying notes to the condensed consolidated financial statements.



                                       5




                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED

                                                                                       Nine Months
                                                                                   Ended September 30,
                                                                                   2002           2001
                                                                               -----------    -----------
                                                                                        
OPERATING ACTIVITIES

    Net income                                                                 $   111,960    $    64,205
    Adjustments to reconcile net income to net cash
      provided by operating activities:
               Depletion, depreciation, amortization, abandonment                  738,012      2,379,402
               Minority interest                                                    55,746        172,641
               Gain on sale of assets                                           (1,438,518)    (1,417,626)
               Impairment of assets                                                339,984           --
               Increase in equity of affiliate                                     (61,886)          --
               Bad debt expense                                                    197,500           --
               Common stock issued for services                                     21,002           --
               Other                                                              (111,492)          --
               Changes in operating assets and liabilities:
                    Accounts receivable                                            239,686      1,107,090
                    Prepaid expenses and other assets                             (208,475)      (134,053)
                    Abandonment costs incurred                                        --       (2,061,525)
                    Trade accounts payable, accrued expenses, and other
                      liabilities                                               (1,947,493)       183,876
                                                                               -----------    -----------
                             NET CASH PROVIDED BY (USED IN)
                             OPERATING ACTIVITIES                               (2,063,974)       294,010
                                                                               -----------    -----------
INVESTING ACTIVITIES
    Purchases of property and equipment                                           (142,641)    (1,737,331)
    Exploration and development costs                                             (693,268)      (503,459)
    Net proceeds from sale of assets                                             2,300,000      4,625,000
    Purchase of minority interest from subsidiary                                 (355,828)          --
    Funds escrowed for abandonment costs                                              --          (31,358)
    Release of escrowed funds for abandonment                                         --        1,447,482
    Development costs - Petroport                                                     --          (53,688)
    Development costs - New Avoca                                                  (62,248)      (119,414)
    Acquisition of additional interest in Drillmar, net of cash acquired              --         (373,885)
    Other assets                                                                      --           (2,500)
                                                                               -----------    -----------

                             NET CASH PROVIDED BY INVESTING ACTIVITIES           1,046,015      3,250,847
                                                                               -----------    -----------
FINANCING ACTIVITIES
    Net proceeds from the sale of stock                                               --          (25,806)
    Payments on borrowings                                                            --       (2,218,412)
    Dividends paid by subsidiary                                                      --         (235,486)
                                                                               -----------    -----------

                             NET CASH USED IN FINANCING ACTIVITIES                    --       (2,479,704)
                                                                               -----------    -----------
                            INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS    (1,017,959)     1,065,153


CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                 3,343,560      2,071,682
                                                                               -----------    -----------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                     $ 2,325,601    $ 3,136,835
                                                                               ===========    ===========

SUPPLEMENTARY CASH FLOW INFORMATION

    Interest paid                                                              $      --      $    98,500
                                                                               ===========    ===========
    Taxes paid                                                                 $      --      $     6,530
                                                                               ===========    ===========
NON CASH INVESTING AND FINANCING ACTIVITIES:
    Purchases of property and equipment financed with debt                     $   750,000    $      --
                                                                               ===========    ===========



See accompanying notes to the condensed consolidated financial statements.



                                       6


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                    UNAUDITED

1. Related Party Transactions

In  May  2002,   the  Company   terminated  its  agreement  with  Drillmar  Inc.
("Drillmar"),  effective as of May 1, 2002, whereby it provided office space and
certain  management and  administrative  services to Drillmar for  approximately
$40,000 per month. Ivar Siem,  Chairman of the Company,  and Harris A. Kaffie, a
Director  of the  Company,  are  owners of 30.3%  and  30.6%,  respectively,  of
Drillmar's common stock.

Also  in May  2002,  the  Company  and  Drillmar  entered  into a new  agreement
effective as of May 1, 2002,  whereby the Company will provide  office space and
minimal accounting and administrative services to Drillmar for $2,000 per month.
If Drillmar is able to secure  financing to implement its business plan, the fee
will increase to $20,000 per month retroactive to May 1, 2002. The agreement can
be terminated upon 30 days notice or by the mutual agreement of the parties.

Due to Drillmar's  working  capital  deficiency  and delays in securing  capital
funding,  at March 31, 2002 the Company  elected to record a full  impairment of
its investment in Drillmar of approximately  $340,000 and a full reserve for the
accounts receivable amount owed from Drillmar of $197,500.

2. Contingencies

As a result of the  decision  to cease  operating  activities  in the  Buccaneer
Field, the Company's leases comprising the Buccaneer Field terminated in January
2001. The Company must plug and abandon all remaining  wells and remove platform
facilities  within one year from the  termination  of the leases.  In 2001,  the
Company  plugged its remaining  wells at a cost of  approximately  $1.4 million.
During 2001 the Company also commenced  operations to remove the Buccaneer Field
platform  complexes at a cost of approximately  $0.4 million.  After the Company
commenced  removal  operations,  discussions were initiated with the Texas Parks
and Wildlife Department ("TP&W") in an effort to leave certain of the underwater
portions of the platform  complexes in place as  artificial  reefs.  In December
2001,  operations  to remove the platform  complexes  were  suspended  while the
Company continues its discussions with and awaits a decision from the TP&W.

The Company  currently  expects  that the TP&W will make a decision  whether the
Company can leave portions of the Buccaneer Field platform complexes in place as
artificial  reefs in the fourth  quarter of 2002. If one or both of the platform
complexes are left in place as an artificial reef,  certain site clearance costs
would be  eliminated.  The Company  requested and has received an extension from
the MMS until April 1, 2003 to complete  the removal and site  clearance  of the
platform   complexes.   The  Company  still  believes  that  its  provision  for
abandonment costs of $4.6 million is adequate.

The  Company is  involved  in various  claims and legal  actions  arising in the
ordinary  course  of  business.  In the  opinion  of  management,  the  ultimate
disposition  of these  matters will not have a material  effect on the Company's
financial position, results of operations or cash flows.

On May 8, 2000, American Resources  Offshore,  Inc., a subsidiary of the Company
("American Resources"),  and its former chief financial officer, were named in a
lawsuit in the United States District Court for the Southern  District of Texas,
Houston Division,  styled H&N Gas, Limited Partnership,  et al. v. Richard Hale,
et al. (Case No. H-00-1371).


                                       7


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              UNAUDITED - CONTINUED

In May 2002, the Company,  American Resources and members of prior management of
American Resources, including its former chief financial officer, entered into a
settlement  agreement with H&N Gas. American  Resources paid  approximately $0.3
million in settlement of this  litigation  and  additionally  released  funds of
approximately  $0.7 million it was holding that were due to H&N. The  settlement
agreement and the payments made  thereunder  were made in compromise of disputed
claims and are not an admission of wrongdoing or of liability of any kind.

3. Acquisition and Disposition of Assets

In February  2002,  the  Company  acquired a 1/3  interest  in the Blue  Dolphin
Pipeline  System  and the  inactive  Omega  Pipeline  from  MCNIC  Pipeline  and
Processing  Company  ("MCNIC").  Pursuant to the terms of the  purchase and sale
agreement, Blue Dolphin issued MCNIC a $750,000 promissory note due December 31,
2006, with required  monthly  payments to be made out of 90% of the net revenues
of the interest  acquired.  The note bears  interest at the rate of 6% per annum
and is secured by the interest acquired.  As of September 30, 2002, net revenues
were insufficient to provide any principal payments,  however the note continues
to accrue interest a 6% per annum. Additionally, an aggregate contingent payment
of up to $750,000 will be made,  if the  promissory  note is retired  before its
maturity  date.  The  contingent  payments  will be payable  annually  after the
promissory  note  is  retired  until  December  31,  2006  out of 50% of the net
revenues from the interest  acquired.  The termination date,  December 31, 2006,
will be extended by one additional year, up to a maximum of two years, for years
in which non-recurring,  extraordinary expenditures attributable to the interest
acquired exceeds $200,000, in the aggregate, during any year.

On December 2, 1999, the Company,  through Blue Dolphin Exploration,  acquired a
75% ownership  interest in American  Resources by purchasing  approximately 39.5
million  shares of American  Resources  common stock.  On February 19, 2002, the
Company completed its acquisition of American Resources, pursuant to the Amended
and  Restated  Agreement  and Plan of Merger  dated as of December 19, 2001 (the
"Merger Agreement"). Pursuant to the Merger Agreement, American Resources became
a wholly  owned  subsidiary  of the  Company and each  outstanding  share of (i)
American Resources common stock, par value $.00001 per share, was converted into
the right to receive, at the option of the holder, either $.06 per share in cash
or .0362 of a share of the Company's Common Stock, par value $.01 per share (the
"Common  Stock"),  and (ii) American  Resources Series 1993 Preferred Stock, par
value $12.00 per share,  was converted into the right to receive,  at the option
of the holder, either $.07 in cash or .0301 of a share of Common Stock.

As a result of elections made by American Resources'  stockholders,  the Company
issued 273,336 shares of Common Stock and paid approximately $255,000 in cash.

In July  2002,  American  Resources  sold  its  working  interest  in the  South
Timbalier  Block 148 property  for $2.3  million.  As of December 31, 2001,  the
Company  reported  1,354  Mmcfe of  proved  reserves  attributable  to the South
Timbalier Block 148 property  accounting for  approximately 36% of the Company's
total net proved  reserves on an Mmcfe basis and 37% of the  discounted  present
value of estimated  future net revenues from proved  reserves.  Production  from
this field accounted for 14% and 19% of the Company's oil and gas sales revenues
for the nine months ended September 30, 2002 and 2001, respectively,  and 9% and
16% of the Company's total revenues for these periods.


                                       8




                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              UNAUDITED - CONTINUED

4. Earnings Per Share

The  Company  applies  the  provisions  of  Statement  of  Financial  Accounting
Standards  No. 128 ("SFAS  128"),  "Earnings  per Share".  SFAS 128 requires the
presentation of basic earnings per share ("EPS") which excludes  dilution and is
computed by dividing net income (loss)  available to common  stockholders by the
weighted-average  number of shares of common stock  outstanding  for the period.
SFAS 128 requires dual  presentation of basic EPS and diluted EPS on the face of
the  income  statement  and  requires a  reconciliation  of the  numerators  and
denominators of basic EPS and diluted EPS.

The following table provides a reconciliation between basic and diluted earnings
per share:

                                                                 Weighted-
                                                               Average Number
                                                             of Common Shares
                                                                Outstanding
                                                               and Potential        Per
                                                Net Income        Dilutive         Share
                                                  (Loss)       Common Shares      Amount
                                              -------------    -------------   -------------
                                                                      
Nine Months ended September 30, 2002
       Basic and diluted earnings per share   $     111,960        6,322,646   $        0.02
                                              =============    =============   =============

Nine Months ended September 30, 2001
      Basic earnings per share                $      64,205        6,019,463   $        0.01
      Effect of dilutive stock options                                15,753
                                              -------------    -------------   -------------
   Diluted earnings per share                 $      64,205        6,035,216   $        0.01
                                              =============    =============   =============

Quarter ended September 30, 2002
       Basic and diluted earnings per share   $   1,351,333        6,381,285   $        0.21
                                              =============    =============   =============

Quarter ended September 30, 2001
      Basic and diluted loss per share        $    (419,300)       6,021,463   $       (0.07)
                                              =============    =============   =============


5. Business Segment Information

The  Company's  income  producing  operations  are  conducted  in two  principal
business  segments:  oil  and  gas  exploration  and  production;  and  pipeline
operations.  There were no intersegment  revenues during the periods  presented.
Information  concerning  these  segments for the nine months and quarters  ended
September 30, 2002 and 2001, and at September 30, 2002 are as follows:


                                       9




                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              UNAUDITED - CONTINUED

                                                                                               Depletion,
                                                                                             Depreciation,
                                                                              Operating      Amortization,
                                                                                Income      Abandonment, and
                                                          Revenues (3)      (Loss)(1) (3)    Impairment (2)
                                                         --------------    --------------    --------------
                                                                                    
Nine months ended September 30, 2002:
      Oil and gas exploration and production             $    1,748,880          (451,676)          594,974
      Pipeline operations                                       960,126           (31,122)          127,055
      Other                                                        --            (775,548)          355,967
                                                         --------------    --------------    --------------
      Consolidated                                            2,709,006        (1,258,346)        1,077,996
                                                         --------------                      --------------
      Other income, net                                                         1,426,052
                                                                           --------------
      Income before minority interest and income taxes                            167,706


Nine months ended September 30, 2001:
      Oil and gas exploration and production             $    4,099,606           257,813         2,231,354
      Pipeline operations                                       784,003            92,971           127,175
      Other                                                        --          (1,299,709)           20,873
                                                         --------------    --------------    --------------
      Consolidated                                            4,883,609          (948,925)        2,379,402
                                                         --------------                      --------------
      Other income, net                                                         1,185,771
                                                                           --------------
      Income before minority interest and income taxes                            236,846


Quarter ended September 30, 2002:
      Oil and gas exploration and production             $      481,128           (47,189)          137,439
      Pipeline operations                                       273,373           (84,933)           42,544
      Other                                                        --            (131,538)            5,272
                                                         --------------    --------------    --------------
      Consolidated                                              754,501          (263,660)          185,255
                                                         --------------                      --------------
      Other income, net                                                         1,614,993
                                                                           --------------
      Income before minority interest and income taxes                          1,351,333

Quarter ended September 30, 2001:
      Oil and gas exploration and production             $      846,739           163,887           334,359
      Pipeline operations                                       229,927            12,693            36,684
      Other                                                        --            (603,790)            5,551
                                                         --------------    --------------    --------------
      Consolidated                                            1,076,666          (427,210)          376,594
                                                         --------------                      --------------
      Other income, net                                                               315
                                                                           --------------
      Loss before minority interest and income taxes                             (426,895)


                                                  September 30,
                                                  -------------
                                                       2002
                                                  -------------
                Identifiable assets:
                    Oil and Gas exploration and
                production                        $   2,526,206
                    Pipeline operations               6,511,135
                    Other                               985,780
                                                  -------------
                        Consolidated              $  10,023,121
                                                  =============


                                       10


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              UNAUDITED - CONTINUED



         1.       Consolidated  income (loss) from operations  includes $759,566
                  and  $1,050,752  in  unallocated  general  and  administrative
                  expenses,   and  unallocated   depletion,   depreciation   and
                  amortization of $355,967 and $20,873 for the nine months ended
                  September 30, 2002 and 2001, respectively.

                  Consolidated  income (loss) from operations  includes $126,266
                  and  $169,021  in  unallocated   general  and   administrative
                  expenses,   and  unallocated   depletion,   depreciation   and
                  amortization  of $5,272  and  $5,551  for the  quarters  ended
                  September 30, 2002 and 2001, respectively.

         2.       Pipeline  depreciation and  amortization  includes a provision
                  for pipeline  abandonment  of $14,805 and $14,805 for the nine
                  months ended  September  30, 2002 and 2001,  respectively.  In
                  addition,  the  Company  recorded  an  impairment  expense  of
                  $339,984 for the nine months ended  September 30, 2002, of its
                  investment in Drillmar,  and an expense of approximately  $1.1
                  million for the nine months ended  September  30,  2001,  as a
                  result  of  a  change  in  the  estimated   abandonment  costs
                  associated with the Buccaneer Field.

                  Pipeline  depreciation and  amortization  includes a provision
                  for pipeline abandonment of $4,935 and $4,935 for the quarters
                  ended September 30, 2002 and 2001, respectively.

         3.       Pipeline  revenues  include  $49,640 for the nine months ended
                  September  30,  2001 from the Black  Marlin  Pipeline  System.
                  Pipeline  operations include $50,107 of operating expenses and
                  depreciation for the nine months ended September 30, 2001 from
                  the Black Marlin Pipeline System.

6. Recently Issued Accounting Pronouncements

In August 2001, the FASB issued Statement No. 143 ("SFAS 143"),  "Accounting for
Asset  Retirement   Obligations,"  which  addresses  financial   accounting  and
reporting for obligations  associated with the retirement of tangible long-lived
assets and the associated asset retirement  costs. The standard applies to legal
obligations associated with the retirement of long-lived assets that result from
the acquisition, construction, development and/or normal use of the asset.

SFAS 143  requires  that the fair value of a liability  for an asset  retirement
obligation  be  recognized in the period in which it is incurred if a reasonable
estimate of fair value can be made.  The fair value of the liability is added to
the carrying amount of the associated asset and this additional  carrying amount
is  depreciated  over the life of the asset.  If the  obligation  is settled for
other than the carrying  amount of the  liability,  the Company will recognize a
gain or loss on settlement.

The Company is required  and plans to adopt the  provisions  of SFAS 143 for the
quarter ending March 31, 2003. To accomplish this, the Company must identify all
legal obligations for asset retirement  obligations and determine the fair value
of these obligations on the date of adoption. The determination of fair value is


                                       11


complex and will require the Company to gather  market  information  and develop
cash  flow  models.  Additionally,  the  Company  will be  required  to  develop
processes  to  track  and  monitor  these  obligations.  Because  of the  effort
necessary  to comply with the  adoption of SFAS 143, it is not  practicable  for
management  to  estimate  the  impact of  adopting  SFAS 143 at the date of this
report.

In May 2002, the FASB issued Statement of Financial Accounting Standards No. 145
("SFAS 145"), "Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB
Statement  No. 13, and  Technical  Corrections".  This  Statement  rescinds FASB
Statements No. 4, Reporting Gains and Losses from Extinguishment of Debt, and an
amendment of Statement No. 4 and FASB Statement No. 64,  Extinguishments of Debt
Made to Satisfy  Sinking-Fund  Requirements.  This  Statement also rescinds FASB
Statement No. 44,  Accounting  for  Intangible  Assets of Motor  Carriers.  This
Statement amends FASB Statement No. 13,  Accounting for Leases,  to eliminate an
inconsistency  between the required  accounting for sale-leaseback  transactions
and the required  accounting for certain lease  modifications that have economic
effects that are similar to sale-leaseback  transactions.  SFAS 145 is effective
for fiscal years beginning after May 15, 2002. The Company's management does not
expect  the  adoption  of SFAS 145 to have a  material  effect on the  Company's
financial condition and results of operations.

In June 2002, the FASB issued  Statement of Financial  Accounting  Standards No.
146  ("SFAS  146"),  "Accounting  for Costs  Associated  with  Exit or  Disposal
Activities".  This Statement  addresses  financial  accounting and reporting for
costs associated with exit or disposal  activities and nullifies Emerging Issues
Task  Force  Issue  No.  94-3,  "Liability   Recognition  for  Certain  Employee
Termination  Benefits  and Other  Costs to Exit an Activity  (including  Certain
Costs Incurred in a Restructuring)".  SFAS 146 is effective for exit or disposal
activities  initiated after December 31, 2002. The Company's management does not
expect  the  adoption  of SFAS 146 to have a  material  effect on the  Company's
financial condition and results of operations.

7. Subsequent Event

In October  2002,  American  Resources  sold its working  interest in all of its
remaining  proved oil and gas properties for $2.7 million.  Production  from the
properties accounted for 99% and 84% of the Company's oil and gas sales revenues
for the quarters ended  September 30, 2002 and 2001,  respectively,  and 64% and
66% of the Company's  total  revenues for these periods.  Production  from these
fields accounted for 86% and 81% of the Company's oil and gas sales revenues for
the nine months ended September 30, 2002 and 2001, respectively, and 56% and 68%
of the Company's total revenues for these periods.


                                       12


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

ITEM 2.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS


              CAUTIONARY NOTE REGARDING FORWARD LOOKING STATEMENTS

Forward Looking Statements. Certain of the statements included in this quarterly
report on Form 10-QSB, including those regarding future financial performance or
results or that are not historical  facts, are  "forward-looking"  statements as
that term is defined in Section 21E of the  Securities  Exchange Act of 1934, as
amended,  and Section 27A of the Securities  Act of 1933, as amended.  The words
"expect", "plan", "believe",  "anticipate",  "project",  "estimate", and similar
expressions  are intended to identify  forward-looking  statements.  The Company
cautions  readers  that  any  such  statements  are  not  guarantees  of  future
performance or events and such statements  involve risks and uncertainties  that
may cause actual results and outcomes to differ  materially from those indicated
in the  forward-looking  statements.  Some of the important  factors,  risks and
uncertainties  that could cause actual results to vary from the  forward-looking
statements include:

         o        the risks associated with exploration;
         o        the level of production from oil and gas properties;
         o        gas and oil price volatility;
         o        the level of utilization of the Company's pipelines;
         o        availability and cost of capital;
         o        actions or inactions of third party  operators for  properties
                  where the Company has an interest; o regulatory  developments;
                  and
         o        general economic conditions.

Additional  factors that could cause actual  results to differ  materially  from
those  indicated  in the  forward-looking  statements  are  discussed  under the
caption "Risk  Factors" in the  Company's  Form 10-KSB for the fiscal year ended
December 31, 2001.  Readers are cautioned  not to place undue  reliance on these
forward-looking  statements which speak only as of the date hereof.  The Company
undertakes no duty to update these forward-looking statements. Readers are urged
to carefully  review and consider  the various  disclosures  made by the Company
which attempt to advise interested  parties of the additional  factors which may
affect the Company's business,  including the disclosures made under the caption
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" in this report.

RECENT DEVELOPMENTS

In October  2002,  American  Resources  sold its working  interest in all of its
remaining proved oil and gas properties for $2.7 million to Fidelity Exploration
& Production Company.  Production from the properties  accounted for 99% and 84%
of the Company's oil and gas sales revenues for the quarters ended September 30,
2002 and 2001, respectively, and 64% and 66% of the Company's total revenues for
these  periods.  Production  from these fields  accounted for 86% and 81% of the
Company's  oil and gas sales  revenues for the nine months ended  September  30,
2002 and 2001, respectively, and 56% and 68% of the Company's total revenues for
these  periods.  Unless an  acquisition  of producing  properties  is made,  the
Company's  pipeline  operations  will  account  for  substantially  all  of  the
Company's revenues.


                                       13


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

ITEM 2.         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS - CONTINUED

As a  result  of  the  sale  of the  Company's  remaining  proved  oil  and  gas
properties,  the amount of future oil and gas sales  revenues,  lease  operating
expenses,  depletion  and  capital  expenditures  associated  with  oil  and gas
production  activities  will be  dependent  upon the  success  of the  Company's
exploratory  properties,  reversionary working interests and future acquisitions
of proved reserves. The Company expects to use the sales proceeds to satisfy its
working  capital  needs and to  finance  future  asset  acquisitions,  which may
include other oil and gas  properties.  However,  there can be no assurance that
the Company will be able to acquire and develop  additional oil and gas reserves
that are economically recoverable.

On July 15, 2002,  the Company  received a notice from the Nasdaq Stock  Market,
Inc.,  where the Company's common stock is traded on the Nasdaq Small Cap Market
("NASDAQ"),  that the  Company's  common  stock  traded  below the  minimum  bid
requirement  of $1.00 for 30  consecutive  trading days. If the bid price of the
Company's  common  stock does not close above $1.00 for 10  consecutive  trading
days before  January 13, 2003, it will be delisted  from NASDAQ.  As of November
13,  2002,  the bid price for the  Company's  common  stock had not closed above
$1.00. If the Company's common stock is delisted from NASDAQ it would then trade
on the OTC Bulletin  Board or pink sheets.  This could  materially  decrease the
liquidity of the Company's common stock and further limit the Company's  ability
to raise capital.

LIQUIDITY AND CAPITAL RESOURCES
-------------------------------


At September 30, 2002 the Company's  working capital  deficit was  approximately
$0.5 million.  The Company's  audit report as of and for the year ended December
31, 2001 contained a qualification as to the Company's  ability to continue as a
going concern due to its financing needs. The consolidated  financial statements
do not  include  any  adjustments  that might  result  from the  outcome of this
uncertainty.  During the third and fourth quarters of 2002, the Company received
approximately  $5.0 million from the sale of proved oil and gas properties  from
two  separate  transactions.  As a  result  the  Company  believes  that  it has
sufficient   cash  to  meet  its  working   capital   and  capital   expenditure
requirements. Historically, the Company has relied on the proceeds from the sale
of assets and capital raised from the issuance of debt and equity  securities to
individual investors and related parties to sustain its operations.

The  following  table  summarizes  certain  of the  Company's  contractual  cash
obligations and other commercial cash commitments at September 30, 2002 (amounts
in thousands):


                                       14


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

ITEM 2.         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS - CONTINUED



                                                       Payments Due by Period
                                                       ----------------------
    Contractual                              Less than                             After
    Obligations                    Total       1 year    1-3 years   4-5 years    5 years
    -----------                  ---------   ---------   ---------   ---------   ---------
                                                                  
Long-Term Debt                   $     750        --          --           750        --
Other Contractual
     Obligations                     3,510       1,486       1,877         147        --
                                 ---------   ---------   ---------   ---------   ---------
Total Contractual
     Cash Obligations            $   4,260       1,486       1,877         897        --
                                 =========   =========   =========   =========   =========

                                           Amount of Commitment Expiration Per Period
                                           ------------------------------------------

  Other Commercial                                 Less than                       After
    Commitments                    Total       1 year    1-3 years   4-5 years    5 years
    -----------                  ---------   ---------   ---------   ---------   ---------


Other Commercial
     Obligations - abandonment       2,000       2,000        --          --          --
                                 ---------   ---------   ---------   ---------   ---------
Total Commercial
     Cash Obligations            $   2,000       2,000        --          --          --
                                 =========   =========   =========   =========   =========


The following table summarizes the Company's financial position at September 30,
2002 and December 31, 2001 (amounts in thousands):

                                                September 30,      December 31,
                                                     2002             2001
                                               ---------------   ---------------
                                               Amount      %     Amount      %
                                               ------   ------   ------   ------
       Property and equipment, net             $5,677       87   $5,980       85
       Other noncurrent assets                    827       13    1,043       15
                                               ------   ------   ------   ------
       Total                                   $6,504      100   $7,023      100
                                               ======   ======   ======   ======

       Working capital deficit                 $  496        7   $1,197       17
       Minority interest                        1,065       15
                                                                 ------   ------
       Long term debt                             750       12
                                                                 ------   ------
       Stockholders' equity                     5,258       81    4,761       68
                                               ------   ------   ------   ------
       Total                                   $6,504      100   $7,023      100
                                               ======   ======   ======   ======


The  change in the  Company's  financial  position  from  December  31,  2001 to
September 30, 2002, is primarily  due to the sale of its South  Timbalier  Block
148 oil and gas property.


                                       15


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

ITEM 2.         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS - CONTINUED

Historically,  the Company has relied on the proceeds from financing  activities
and the sale of assets to supplement its capital  requirements.  During the nine
months ended  September 30, 2002 ("current  period"),  the Company  financed its
activities from working capital, debt financing and the sale of assets.

The Company's future cash flows are subject to a number of variables,  primarily
utilization of its pipeline systems and future asset acquisitions.

The net cash  provided  by or used in the  Company's  operating,  investing  and
financing activities is summarized below (amounts in thousands):

                                                           Nine Months Ended
                                                             September 30,
                                                       ------------------------
                                                          2002          2001
                                                       ----------    ----------
        Net cash provided by (used in):
        Operating activities                           $   (2,064)   $      294
        Investing activities                                1,046         3,251
        Financing activities                                 --          (2,480)
                                                       ----------    ----------
             Net increase (decrease) in cash           $   (1,018)   $    1,065
                                                       ==========    ==========

The Company's cash flow from  operating  activities  decreased by  approximately
$2.4 million in the current period  compared to the nine months ended  September
30,  2001  ("previous  period"),  due  primarily  to a  decrease  in oil and gas
revenues.

Cash flow provided by investing  activities  during the current period decreased
by approximately  $2.2 million  compared to the previous period.  Cash flow from
investing  activities in the previous period includes proceeds received from the
sale of the Black Marlin Pipeline  System of  approximately  $4.6 million.  Cash
flow from investing  activities in the current period includes proceeds received
from the sale of the South Timbalier Block 148 property of $2.3 million.

Cash flow provided by financing  activities  during the current period increased
by approximately  $2.5 million compared to the previous period.  The increase is
due to the use of  approximately  $2.2 million to retire debt and  approximately
$0.2 million of dividends paid by American Resources to minority shareholders in
the previous period.

In July  2002,  American  Resources  sold  its  working  interest  in the  South
Timbalier  Block 148 property  for $2.3  million.  As of December 31, 2001,  the
Company  reported  1,354  Mmcfe of  proved  reserves  attributable  to the South
Timbalier Block 148 property  accounting for  approximately 36% of the Company's
total net proved  reserves on an Mmcfe basis and 37% of the  discounted  present
value of estimated future net revenues from proved reserves. For the nine months
ended September 30, 2002 production from this property  accounted for 14% of the
Company's oil and gas sales revenues and 9% of the Company's total revenues.



                                       16


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

ITEM 2.         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS - CONTINUED

In November  2000,  the Company  elected to abandon the  Buccaneer  Field due to
adverse  developments in the field.  The Company reached an agreement with Tetra
Applied Technologies,  Inc. ("Tetra"),  to plug and abandon the wells located in
the  Buccaneer  Field.  The work was  completed in the first quarter of 2001 for
approximately $1.4 million. In addition,  Maritech Resources,  Inc. ("Maritech")
an affiliate of Tetra  purchased an adjacent lease from Apache  Corporation  for
which the Company provided production operating services. In December 2000, as a
result  of  the  Company's   plans  to  abandon  the  Buccaneer  Field  platform
facilities,  the Company and Maritech  terminated the operating  agreement.  The
Company  installed a new  platform in 2001 at a cost of $1.7  million net to its
interest,  to operate and maintain the Blue Dolphin  Pipeline  System as well as
handle  the  production  from  Maritech's  lease.  The Blue  Dolphin  System was
previously tied into and operated from the Buccaneer Field platforms.

In August  2001,  the  Company  reached  an  agreement  with Tetra to remove the
Buccaneer Field platforms for a cost of approximately $2.6 million.  Pursuant to
the agreement,  Tetra and the Company agreed to extended payment terms,  whereby
the Company  will pay 20% upon  completion  and 5% per month for twelve  months,
with the remaining  balance due in the thirteenth month. To provide security for
the extended  payment terms, the Company provided Tetra with a first lien on the
50% interest it then owned in the Blue Dolphin  Pipeline  System.  Operations to
remove the  platforms  commenced  in August 2001 and were  suspended in December
2001, while the Company  continued  discussions with and was awaiting a decision
from the Texas Parks and Wildlife  Department  ("TP&W") to leave the  underwater
portion of the platforms in place as artificial  reefs. The Company expects that
the TP&W will  render its  decision in the fourth  quarter of 2002.  The Company
requested  and has received an extension  from the Minerals  Management  Service
until April 1, 2003, to complete the removal and site  clearance of the platform
complexes.  Following  the  decision by the TP&W,  Tetra will resume its removal
operations. If a platform complex is left in place as an artificial reef certain
costs  associated with the site clearance  operations  would be eliminated.  The
Company  believes that its provision  for  abandonment  costs of $4.6 million at
September  30, 2002 is adequate.  The Company  expects to finance the  remaining
abandonment costs from working capital,  the private placement of debt or equity
securities, or the sale of assets.

The Company previously  announced a gas discovery in High Island Area Block A-7,
in the Gulf of Mexico. The Company owns an 8.9% reversionary working interest in
this field and it will begin to receive revenues from its reversionary  interest
after  "payout"  occurs.  Payout occurs after all of the other working  interest
owners have recovered  their costs and expenses  associated  with developing the
field from sales of gas and oil production from the field.  Recently,  two wells
from this field were  recompleted and the current combined rate of production is
approximately 45 Mmcf of gas per day. Before these wells were  recompleted,  the
Company had expected to begin to receive revenues from its reversionary  working
interest in this field in 2005. However, based on the current rate of production
and the expected rate of production decline from the wells, the Company does not
believe that it will receive revenues from this field.

In January  2001,  the Company and its partners  sold the Black Marlin  Pipeline
System for $7.3  million and the High Island Block A-5 pipeline for $2.0 million
to Williams Field Services; $3.6 million and $1.0 million,  respectively, net to
the Company's interest.



                                       17


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

ITEM 2.         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS - CONTINUED

During the nine months ended  September 30, 2002, the Company  incurred  capital
expenditures of  approximately  $597,000 for development of its proved reserves.
As a result of the sales of its proved  reserves  during  2002,  future  capital
expenditures  associated  with  the  Company's  oil and gas  properties  will be
dependent upon the success of the Company's exploratory properties, reversionary
working interests and future acquisitions of proved oil and gas reserves.

In February  2002,  the  Company  acquired a 1/3  interest  in the Blue  Dolphin
Pipeline  System and the inactive  Omega  Pipeline  from MCNIC.  Pursuant to the
terms of the purchase and sales agreement,  Blue Dolphin issued MCNIC a $750,000
promissory note due December 31, 2006, with required monthly payments to be made
out of 90% of the net revenues of the  interest  acquired.  As of September  30,
2002, net revenues  attributable to the acquired  interest were  insufficient to
provide any principal payments, however the note continues to accrue interest at
6% per annum.  Additionally,  an aggregate  contingent payment of up to $750,000
will be made, if the  promissory  note is retired  before its maturity date. The
contingent  payments  will be  payable  annually  after the  promissory  note is
retired until December 31, 2006 out of 50% of the net revenues from the interest
acquired.  Currently the Company does not believe that the promissory  note will
be retired before its maturity date.

On December 2, 1999, the Company,  through Blue Dolphin Exploration,  acquired a
75% ownership  interest in American  Resources by purchasing  approximately 39.5
million  shares of American  Resources  common stock.  On February 19, 2002, the
Company completed its acquisition of American Resources, pursuant to the Amended
and  Restated  Agreement  and Plan of Merger  dated as of December 19, 2001 (the
"Merger Agreement"). Pursuant to the Merger Agreement, American Resources became
a wholly  owned  subsidiary  of the Company.  As a result of  elections  made by
American  Resources'  stockholders,  the Company issued 273,336 shares of Common
Stock and paid  approximately  $255,000  in cash.  See Note 3.  Acquisition  and
Disposition of Assets, in Part 1., Item 1.

In December 1999,  American Resources  received  approximately $4.5 million from
Blue Dolphin  Exploration for American Resources common stock representing a 75%
ownership  interest and $24.2  million from  Fidelity Oil for an 80% interest in
its Gulf of Mexico assets.  American  Resources  senior secured debt was held by
Den norske Bank ("Den  norske").  Den norske sold the senior debt to the Company
for the right to receive a  possible  future  payment.  The  payment  due to Den
norske  was  determined  to  be  approximately  $0.8  million  net  to  American
Resources;  however,  in June 2002,  Den norske agreed to accept $0.6 million as
full payment, which American Resources paid in July 2002.

In May 2002, the Company,  American Resources and members of prior management of
American Resources, including its former chief financial officer, entered into a
litigation  settlement agreement with H&N. American Resources paid approximately
$0.3 million in settlement of the litigation and additionally  released funds of
approximately  $0.7 million it was holding that were due to H&N. The  settlement
agreement and the payments made  thereunder  were made in compromise of disputed
claims and are not an admission of wrongdoing  or of liability of any kind.  See
Note 2. Contingencies, in Part 1, Item 1.



                                       18


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

ITEM 2.         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS - CONTINUED

RESULTS OF OPERATIONS
---------------------

The Company reported net income for the nine months ended September 30, 2002,
("current period") of $111,960, compared to net income of $64,205 reported for
the nine months ended September 30, 2001 ("previous period"). A current period
decrease in operating costs and other expenses of approximately $2.2 million was
offset by a reduction of revenues of approximately $2.2 million. A gain on sale
of assets of approximately $1.4 million was recorded in both the current and
previous periods.

For the  quarter  ended  September  30,  2002  ("current  quarter")  the Company
reported  net income of  $1,351,333  compared to a net loss of $419,300  for the
quarter  ended  September  30, 2001  ("previous  quarter").  The increase in net
income is primarily due to the gain on the sale of the South Timbalier Block 148
field of approximately $1.4 million in the current period.

The Company  expects  that its revenue from oil and gas sales,  lease  operating
expenses and depletion, depreciation and amortization will continue to decrease,
and will  decrease  materially,  in the future as a result of the recent sale of
its proved oil and gas properties.

Revenues:

Nine Months 2002 vs. Nine Months 2001.  Current period revenues from oil and gas
sales  decreased by $2,350,726,  from those of the previous  period due to a 38%
decrease in oil and gas prices and a decrease in production volumes of 31%.

Current period  revenues from pipeline  operations  increased by $176,123 or 22%
from  the  previous  period.  The  increase  is  attributable  to the  Company's
acquisition of an additional 1/3 interest in the Blue Dolphin Pipeline System in
January 2002,  resulting in increased  revenues of  approximately  $0.3 million,
offset  in  part  by a 36%  decrease  in  transportation  volumes  resulting  in
decreased revenues of approximately $0.2 million.

Third Quarter 2002 vs. Third Quarter 2001. Current quarter revenues from oil and
gas sales  decreased  by  $365,611,  from  those of the  previous  quarter.  The
decrease was due to a 49% decrease in oil and gas production  volumes  resulting
in decreased revenues of $0.4 million.

Current quarter  revenues from pipeline  operations  increased by $43,446 or 19%
from the  previous  quarter.  The  increase  is  attributable  to the  Company's
acquisition of an additional 1/3 interest in the Blue Dolphin Pipeline System in
January,  2002 resulting in increased  revenues of  approximately  $0.1 million,
offset in part by lower throughput  volumes  resulting in decreased  revenues of
approximately $0.05 million.

Costs and Expenses:

Nine Months 2002 vs. Nine Months 2001.  Current period lease  operating  expense
decreased by $289,556 or 33% from the previous period. The decline was primarily
due  to  the  elimination  of  lease  operating  expense   associated  with  the
disposition of properties in late 2001.


                                       19


Current period pipeline  operating  expense increased by $72,518 or 17% from the
previous period. The increase was primarily due to the purchase of an additional
1/3 interest in the Blue Dolphin Pipeline System effective January 2002.

Current period depletion,  depreciation,  amortization and abandonment decreased
$1,641,390 from the previous period. In the previous period the Company recorded
an  increase  in  the  estimated  costs  associated  with  the  Buccaneer  Field
abandonment  of  approximately  $1.1  million.  In addition,  depletion  expense
decreased  in the current  period due to a 31%  decrease in  production  volumes
resulting in decreased depletion of $0.3 million and a lower depletion rate used
in 2002 compared to 2001 resulting in decreased  depletion of approximately $0.2
million.

Impairment  of assets  included an  impairment  of the  Company's  investment in
Drillmar of $339,984 in the current period.  In addition,  the Company  recorded
bad debt expense of $0.2 million in the current  period for accounts  receivable
owed by Drillmar. See Note 1. Related Party Transactions, in Part I., Item 1.

General and  administrative  expenses for the current period decreased  $346,738
from the previous period.
The decrease is primarily due to the Company's cost reduction plan that resulted
in a reduction in staff costs of approximately $0.4 million,  and a reduction in
accounting fees of approximately $0.1 million offset by a decrease in management
fees received of approximately $0.2.

Interest and other income  increased in the current  period by $110,628 from the
previous period.  The increase is primarily due to a non-cash  adjustment to the
Company's  purchase of the minority interest in American  resources  recorded in
the current quarter of approximately $0.1 million.

Interest and other  expense in the current  period  decreased  $306,261 from the
previous  period.  In  the  current  period  the  Company  recorded  an  expense
associated  with the  settlement of litigation  with H&N of  approximately  $0.3
million  offset in part by a  reduction  of the  payment to Den  norske  Bank of
approximately  $0.2 million.  Previous  period  expense  included a $0.3 million
increase in the provision for the contingent payment to Den noske Bank.

The Company  recorded a gain on the sale of the South  Timbalier Block 148 field
in the current period of $1.4 million and a gain on the sale of the Black Marlin
Pipeline System in the previous period of $1.4 million.

Third  Quarter 2002 vs. Third  Quarter 2001.  Current  quarter  lease  operating
expense decreased by $55,024 or 21% from the previous  quarter.  The decline was
primarily due to the elimination of lease operating expense  associated with the
disposition of properties in late 2001 and the sale of South Timbalier Block 148
field in July 2002.


                                       20


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

ITEM 2.         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS - CONTINUED

Current quarter pipeline  operating expense increased by $54,031 or 34% from the
previous  quarter.  The  increase  was  primarily  due  to  the  purchase  of an
additional 1/3 interest in the Blue Dolphin  Pipeline System  effective  January
2002.

Current quarter depletion, depreciation and amortization decreased $191,339 from
the  previous  quarter.  The  decrease  was  primarily  due to a 49% decrease in
production  volumes  resulting in  decreased  depletion  of  approximately  $0.1
million and a lower  depletion  rate used in 2002 compared to 2001  resulting in
decreased depletion of approximately $0.1 million.

General and  administrative  expenses for the current quarter decreased $293,383
from the previous  quarter.  The decrease is primarily due to the Company's cost
reduction plan that resulted in a reduction in staff costs of approximately $0.3
million.

Interest and other income  increased in the current quarter by $153,976 from the
previous quarter.  The increase is primarily due to a non-cash adjustment to the
Company's  purchase of the minority interest in American  resources  recorded in
the current quarter of approximately $0.1 million.

The Company  recorded a gain on the sale of the South  Timbalier Block 148 field
in the current quarter of $1.4 million.

















                                       21


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET PRICE

The Company is exposed to market risk,  including  adverse  changes in commodity
prices and interest rates as discussed below.

Commodity Price Risk- The Company produces and sells natural gas, crude oil, and
natural  gas  liquids.  As a result,  the  Company's  financial  results  can be
significantly affected if these commodity prices fluctuate widely in response to
changing market forces.  The Company does not use derivative  products to manage
commodity price risk.

Interest Rate Risk- The Company  currently  has no short-term or long-term  debt
with  floating  interest  rates,  and thus  currently  is not subject to risk of
interest rate changes.

ITEM 4.   DISCLOSURE CONTROLS AND PROCEDURES

Within  the 90 days  prior to the date of this  Quarterly  Report,  the  Company
carried out an evaluation,  under the supervision and with the  participation of
the Company's  management,  including the Company's Chief Executive  Officer and
Primary Financial  Officer,  of the effectiveness of the design and operation of
the  Company's  disclosure  controls and  procedures  (as defined in Rules 13a -
14(c) and 15d - 14 (c) under  Securities  Exchange Act of 1934).  Based upon the
evaluation,  the Chief Executive Officer and Primary Financial Officer concluded
that the Company's  disclosure  controls and  procedures are effective to ensure
that  information  required to be  disclosed  by the Company in reports  that it
files  or  submits  under  the  Securities  Exchange  Act of 1934  is  recorded,
processed,  summarized  and  reported  within  the  time  periods  specified  in
Securities and Exchange  Commission  rules and forms.  There were no significant
changes  in the  Company's  internal  controls  or in other  factors  that could
significantly  affect these controls subsequent to the date of their evaluation,
including any  corrective  actions with regard to significant  deficiencies  and
material weaknesses.



















                                       22


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

                           PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

Part II, Item 1. Legal  Proceedings  in the Company's Form 10-QSB for the period
ended June 30, 2002 is incorporated herein by reference.

ITEM 6.     EXHIBITS AND REPORT ON FORM 8-K

         A)       Exhibits

         99.1     Michael  J.  Jacobson  Certification  Pursuant  to  18  U.S.C.
                  Section  1350,  as  adopted  pursuant  to  section  906 of the
                  Sarbanes-Oxley Act of 2002.

         99.2     G. Brian Lloyd  Certification  Pursuant  to 18 U.S.C.  Section
                  1350, as adopted pursuant to section 906 of the Sarbanes-Oxley
                  Act of 2002.

         B)       Reports on Form 8-K

                  On October 1, 2002 the Company filed a current  report on Form
                  8-K dated September 23, 2002,  reporting a non-binding  letter
                  of intent for the sale of its remaining  working  interests to
                  Fidelity  Exploration & Production  Company.  The item in such
                  current report was Item 5 (Other Events).

                  On November 4, 2002,  the  Company  filed a current  report on
                  Form 8-K dated  November 1, 2002,  reporting it completed  the
                  sale  of  its   remaining   working   interests   to  Fidelity
                  Exploration  &  Production  Company.  The item in such current
                  report was Item 2 (Acquisition or Disposition of Assets).





















                                       23


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES





                                   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.

                                           By: BLUE DOLPHIN ENERGY COMPANY



Date:    November 14, 2002                 /s/ Michael J. Jacobson
                                           -------------------------------------
                                           Michael J. Jacobson
                                           President and Chief Executive Officer



                                           /s/ G. Brian Lloyd
                                           -------------------------------------
                                           G. Brian Lloyd
                                           Vice President, Treasurer
                                           (Principal Accounting Officer)













                                       24


CERTIFICATION  BY MICHAEL J. JACOBSON  PURSUANT TO SECURITIES  EXCHANGE ACT RULE
13a-14

I, Michael J. Jacobson, certify that:

I have  reviewed  this  quarterly  report on Form 10-QSB of Blue Dolphin  Energy
Company (the "Registrant").

1. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

2.  Based  on  my  knowledge,  the  financial  statements  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
Registrant as of, and for, the periods presented in this quarterly report;

3.  The  Registrants  other  certifying   officer  and  I  are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the Registrant and we have:

         a) designed  such  disclosure  controls and  procedures  to ensure that
         material  information   relating  to  the  Registrant,   including  its
         consolidated  subsidiaries,  is made known to us by others within those
         entities, particularly during the period in which this quarterly report
         is being prepared;

         b) evaluated the effectiveness of the Registrants  disclosure  controls
         and  procedures as of a date within 90 days prior to the filing date of
         this quarterly report (the Evaluation Date); and

         c)  presented  in this  quarterly  report  our  conclusions  about  the
         effectiveness  of the disclosure  controls and procedures  based on our
         evaluation as of the Evaluation Date;

5. The Registrants other certifying  officer and I have disclosed,  based on our
most recent evaluation,  to the Registrants  auditors and the audit committee of
Registrants board of directors (or persons performing the equivalent function):

         a) all significant  deficiencies in the design or operation of internal
         controls  which  could  adversely  affect  the  registrants  ability to
         record,   process,   summarize  and  report  financial  data  and  have
         identified  for the  registrants  auditors any material  weaknesses  in
         internal controls; and

         b) any fraud,  whether or not  material,  that  involves  management or
         other employees who have a significant role in the registrants internal
         controls; and

6.  The  Registrants  other  certifying  officer  and I have  indicated  in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weakness.

Date:  November 14, 2002

/s/ Michael J. Jacobson
--------------------------------------
Michael J. Jacobson
President and Chief Executive Officer




                                       25


CERTIFICATION BY G. BRIAN LLOYD PURSUANT TO SECURITIES EXCHANGE ACT RULE 13a-14

I, G. Brian Lloyd, certify that:

I have  reviewed  this  quarterly  report on Form 10-QSB of Blue Dolphin  Energy
Company (the "Registrant").

1. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

2.  Based  on  my  knowledge,  the  financial  statements  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
Registrant as of, and for, the periods presented in this quarterly report;

3.  The  Registrants  other  certifying   officer  and  I  are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the Registrant and we have:

         a) designed  such  disclosure  controls and  procedures  to ensure that
         material  information   relating  to  the  Registrant,   including  its
         consolidated  subsidiaries,  is made known to us by others within those
         entities, particularly during the period in which this quarterly report
         is being prepared;

         b) evaluated the effectiveness of the Registrants  disclosure  controls
         and  procedures as of a date within 90 days prior to the filing date of
         this quarterly report (the Evaluation Date); and

         c)  presented  in this  quarterly  report  our  conclusions  about  the
         effectiveness  of the disclosure  controls and procedures  based on our
         evaluation as of the Evaluation Date;

5. The Registrants other certifying  officer and I have disclosed,  based on our
most recent evaluation,  to the Registrants  auditors and the audit committee of
Registrants board of directors (or persons performing the equivalent function):

         a) all significant  deficiencies in the design or operation of internal
         controls  which  could  adversely  affect  the  registrants  ability to
         record,   process,   summarize  and  report  financial  data  and  have
         identified  for the  registrants  auditors any material  weaknesses  in
         internal controls; and

         b) any fraud,  whether or not  material,  that  involves  management or
         other employees who have a significant role in the registrants internal
         controls; and

6.  The  Registrants  other  certifying  officer  and I have  indicated  in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weakness.


Date:  November 14, 2002

/s/ G. Brian Lloyd
------------------------------
G. Brian Lloyd
Vice President, Treasurer
(Principal Accounting Officer)




                                       26