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:                   June 30, 2004

[ ] 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.)

         Check whether the issuer (1) filed all reports  required to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 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  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock as of the latest practicable date.

As of August 19, 2004, there were 6,720,001  shares of the  registrants'  common
stock, par value $.01 per share, outstanding.

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





                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED BALANCE SHEET -UNAUDITED

                                  June 30, 2004
                  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 (referred to herein, with its predecessors and subsidiaries, as
"Blue Dolphin",  "we", "us" and "our") included herein have been prepared by us,
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.  We follow 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.  We  believe  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.

Our accompanying  condensed  consolidated financial statements should be read in
conjunction  with  the  consolidated  financial  statements  and  notes  thereto
included in our Annual Report on Form 10-KSB/A-1 for the year ended December 31,
2003.

















                                       2


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

                CONDENSED CONSOLIDATED BALANCE SHEET - UNAUDITED

                                  June 30, 2004

                                     ASSETS

Current assets:

   Cash and cash equivalents                                       $  1,030,013
   Accounts receivable                                                  236,405
   Related party receivable                                               7,362
   Deferred federal income tax                                          244,444
   Prepaid expenses and other assets                                    173,331
                                                                   ------------
          TOTAL CURRENT ASSETS                                        1,691,555

Property and Equipment at cost:
    Oil and Gas properties, including $167,684
       of unproved leasehold cost  (full-cost method)                   519,505
   Pipelines                                                          4,546,287
   Onshore separation and handling facilities                         1,664,128
   Land                                                                 860,275
   Other property and equipment                                         307,238
                                                                   ------------
                                                                      7,897,433

  Less:  Accumulated depletion, depreciation and amortization         2,390,403
                                                                   ------------
                                                                      5,507,030

Investment in New Avoca                                                 581,996
Other assets                                                             26,977
                                                                   ------------

          TOTAL ASSETS                                             $  7,807,558
                                                                   ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

   Accounts payable                                                $  1,575,484
   Accrued expenses and other liabilities                                47,267
                                                                   ------------
          TOTAL CURRENT LIABILITIES                                  1,622,751


Note payable                                                            750,000
Interest payable                                                        109,745
Asset retirement obligations                                          1,584,051
Common Stock, ($.01 par value, 10,000,000 shares authorized,
   6,712,438 shares issued and outstanding)                              67,124
Additional Paid-in Capital                                           26,349,762
Accumulated Deficit                                                 (22,675,875)
                                                                   ------------
                                                                      3,741,011
          TOTAL LIABILITES AND
          STOCKHOLDERS' EQUITY                                     $  7,807,558
                                                                   ============

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 June 30,
                                                                     2004           2003
                                                                 -----------    -----------
                                                                          
Revenue from operations:
   Pipeline operations                                           $   193,498    $   256,931
   Oil and gas sales                                                 126,278        745,011
   Gain on sale of oil and gas property                               25,809           --
                                                                 -----------    -----------
                                                                     345,585      1,001,942
                                                                 -----------    -----------

Cost of operations:
    Pipeline operating expenses                                      405,281        274,425
    Lease operating expenses                                          35,187         18,218
    Depletion, depreciation and amortization                         119,726         99,421
    General and administrative                                       400,227        394,617
    Accretion expense                                                 23,286         19,167
                                                                 -----------    -----------
                                                                     983,707        805,848
                                                                 -----------    -----------

                    INCOME (LOSS) FROM OPERATIONS                   (638,122)       196,094

Other income (expense):
    Interest and other expense                                      (213,960)       (30,606)
    Interest and other income                                         53,744        305,088
    Equity in loss of affiliate                                      (25,068)          --
                                                                 -----------    -----------

                    INCOME (LOSS) BEFORE INCOME TAXES               (823,406)       470,576

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

Net income (loss)                                                $  (823,406)   $   470,576
                                                                 ===========    ===========
Income (loss) per common share
   - basic                                                       $     (0.12)   $      0.07
                                                                 ===========    ===========
  - diluted                                                      $     (0.12)   $      0.07
                                                                 ===========    ===========
Weighted average number of common shares outstanding - basic       6,712,438      6,637,163
                                                                 ===========    ===========
Weighted average number of common shares outstanding - diluted     6,712,438      6,793,779
                                                                 ===========    ===========


See accompanying notes to the condensed consolidated financial statements.


                                       4




                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED

                                                                                Six Months
                                                                              Ended June 30,
                                                                            2004           2003
                                                                        -----------    -----------
                                                                                 
Revenue from operations:
   Pipeline operations                                                  $   397,537    $   503,599
   Oil and gas sales                                                        281,170        819,317
   Gain on sale of oil and gas property                                      25,809           --
                                                                        -----------    -----------
                                                                            704,516      1,322,916
                                                                        -----------    -----------

Cost of operations:
    Pipeline operating expenses                                             648,532        467,819
    Lease operating expenses                                                 67,026         30,278
    Depletion, depreciation and amortization                                254,508        188,469
    General and administrative                                              896,241        877,323
    Accretion expense                                                        46,642         40,896
                                                                        -----------    -----------
                                                                          1,912,949      1,604,785
                                                                        -----------    -----------

                     LOSS FROM OPERATIONS                                (1,208,433)      (281,869)

Other income (expense):
    Interest and other expense                                             (225,662)       (43,298)
    Interest and other income                                               139,453        439,688
    Equity in loss of affiliate                                             (48,370)          --
                                                                        -----------    -----------

                    INCOME (LOSS) BEFORE INCOME TAXES                    (1,343,012)       114,521

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

                   INCOME (LOSS) BEFORE CUMULATIVE EFFECT OF A CHANGE
                      IN ACCOUNTING PRINCIPLE                            (1,343,012)       114,521

Cumulative effect of a change in accounting principle
    for asset retirement obligations                                           --          (40,455)
                                                                        -----------    -----------

Net income (loss)                                                       $(1,343,012)   $    74,066
                                                                        ===========    ===========
Income (loss) per common share - basic
        Income (loss) before accounting change                          $     (0.20)   $      0.02
                                                                        ===========    ===========

       Cumulative effect of a change in accounting principle            $      --      $     (0.01)
                                                                        ===========    ===========

       Net income (loss)                                                $     (0.20)   $      0.01
                                                                        ===========    ===========
Income (loss) per common share - diluted

       Income (loss) before accounting change                           $     (0.20)   $      0.02
                                                                        ===========    ===========

      Cumulative effect of a change in accounting principle             $      --      $     (0.01)
                                                                        ===========    ===========

      Net income (loss)                                                 $     (0.20)   $      0.01
                                                                        ===========    ===========
Weighted average number of common shares outstanding
      - basic                                                             6,688,082      6,624,642
                                                                        ===========    ===========
      - diluted                                                           6,688,082      6,740,267
                                                                        ===========    ===========


See accompanying notes to the condensed consolidated financial statements.


                                       5




                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED

                                                                                 Six Months
                                                                               Ended June 30,
                                                                            2004           2003
                                                                        -----------    -----------
                                                                                 
OPERATING ACTIVITIES
    Net income (loss)                                                   $(1,343,012)   $    74,066
    Adjustments to reconcile net income (loss) to net
      cash used in operating activities:
               Depletion, depreciation and amortization                     254,508        188,469
               Gain from change in estimate of abandonment costs               --         (278,653)
               Gain on sale of oil and gas property                         (25,809)          --
               Change in accounting principle                                  --           40,455
               Accretion of asset retirement obligations                     46,642         40,896
               Equity in loss of affiliate                                   48,370           --
               Common stock issued for services                              83,000         19,722
               Changes in operating assets and liabilities:
                    Accounts receivable                                     245,318       (628,026)
                    Prepaid expenses and other assets                       (27,990)       194,067
                    Abandonment costs incurred                                 --         (126,766)
                    Trade accounts payable and accrued expenses            (936,866)        (2,509)
                                                                        -----------    -----------
                               NET CASH USED IN
                               OPERATING ACTIVITIES                      (1,655,839)      (478,279)
                                                                        -----------    -----------
INVESTING ACTIVITIES

    Property,  equipment and other assets                                    (9,556)       (37,941)
    Proceeds from sale of assets                                             34,183           --
    Development costs - New Avoca                                           (41,667)       (46,585)
                                                                        -----------    -----------

                               NET CASH USED IN  INVESTING ACTIVITIES       (17,040)       (84,526)
                                                                        -----------    -----------


FINANCING ACTIVITIES                                                           --             --

                                                                        -----------    -----------
                               DECREASE IN CASH AND CASH EQUIVALENTS     (1,672,879)      (562,805)


CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                          2,702,892      4,405,676
                                                                        -----------    -----------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                              $ 1,030,013    $ 3,842,871
                                                                        ===========    ===========







See accompanying notes to the condensed consolidated financial statements.

                                       6


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                    UNAUDITED
                                  JUNE 30, 2004

1. Liquidity and Going Concern

At June 30, 2004, we had working  capital of  approximately  $70,000.  In August
2004, we extended the remaining  payments totaling $668,000 due in September and
October 2004 to Tetra Applied  Technologies,  Inc. associated with the Buccaneer
Field   abandonment/reefing   whereby  we  will  pay  Tetra  in  twelve  monthly
installments  of $55,667  beginning  September  1, 2004,  plus  interest  on the
outstanding balance at the rate of six percent per annum.

We are currently  able to pay our debts as they become due,  however,  we expect
that we will need to raise  approximately  $0.5 million to satisfy our liquidity
needs in the fourth  quarter 2004.  In order to satisfy our working  capital and
capital  expenditure  requirements  for the year ending  December 31,  2005,  we
believe  that we will need to raise  approximately  $2.0  million of  additional
capital.  We will need to arrange external financing and/or sell assets to raise
all of the necessary capital.

Historically, we have 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 our operations.  While we are currently  seeking
capital,  there can be no assurance that we will be able to obtain  financing or
sell assets on commercially  acceptable terms to meet our capital  requirements.
Our  inability  to raise  capital  will have a  material  adverse  effect on our
financial  condition,  ability to meet our obligations and operating  needs, and
results of  operations.  Our  financial  statements  contained  herein have been
prepared assuming that we will continue as a going concern,  however our working
capital and capital  expenditure  requirements  for the next twelve months raise
substantial  doubt  about  our  ability  to  continue  as a going  concern.  Our
financial  statements do not include any adjustments  that might result from the
outcome of this uncertainty.

2. Related Party Transactions

We own 12.8% of the common  stock of  Drillmar,  Inc.  Our  Chairman,  Ivar Siem
(along  with  certain of his  affiliated  entities),  and one of our  Directors,
Harris A. Kaffie,  are owners of 30.3%, and 30.6%,  respectively,  of Drillmar's
common  stock.  Messrs.  Siem and Kaffie  are both  Directors,  and Mr.  Siem is
Chairman and President of Drillmar.

In 2002,  we  recorded  a full  impairment  of our  investment  in  Drillmar  of
approximately  $340,000 and a full reserve for the  accounts  receivable  amount
owed to us from Drillmar of  approximately  $200,000 due to  Drillmar's  working
capital deficiency and delays in securing capital funding. During the six months
ended  June 30,  2004,  we  collected  $75,000  from  Drillmar  and we expect to
continue to receive  $15,000 per month until the  accounts  receivable  is fully
collected.




                                       7


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              UNAUDITED - Continued
                                  JUNE 30, 2004

In January 2003,  Drillmar  stockholders  approved a restructuring  plan whereby
Drillmar will issue up to $3.0 million of convertible notes that are convertible
into common stock representing over 99% of Drillmar's  outstanding  shares. As a
result,  our ownership in Drillmar can be reduced to less than 1%.  However,  in
November  2003,  we  converted a  contingent  obligation  due from  Drillmar for
providing  office space,  accounting and  administrative  services from May 2002
through  January 2003 totalling  $162,000 (9 months at $18,000 per month) into a
convertible  note,  which if converted along with all of Drillmar's  outstanding
convertible  notes,  would  represent 7.7% of Drillmar's  common stock.  Messrs.
Siem,  Kaffie and Trimble (one of our Directors) also hold Drillmar  convertible
notes, which if converted along with all of Drillmar's  outstanding  convertible
notes, would represent 22.2%, 27.5% and 2.1%, respectively, of Drillmar's common
stock.

We entered into a new agreement with Drillmar  effective as of February 1, 2003,
whereby we provide  office space to Drillmar,  which is currently  approximately
$4,000 per month. We also provide  professional,  accounting and  administrative
services to Drillmar billed at hourly rates based on our cost. The agreement can
be terminated upon 30 days notice or by the mutual agreement of the parties.

Effective April 1, 2003, we entered into a sublease  agreement expiring December
31, 2006 for certain of our office space with Tri-Union Development Corporation.
Our receipts from this sublease are approximately $78,500 annually.  Mr. Trimble
is the Chairman and Chief Executive Officer of Tri-Union.

3. Contingencies

We are  involved in various  claims and legal  actions  arising in the  ordinary
course of business.  In our opinion,  the ultimate  disposition of these matters
will not have a material effect on our financial position, results of operations
or cash flows.

4. Change in Accounting Principle

In August  2001,  the  Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting  Standards 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.




                                       8


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              UNAUDITED - Continued
                                  JUNE 30, 2004



SFAS 143 amended Statement of Financial  Accounting  Standards No. 19, Financial
Accounting  and  Reporting  by Oil and Gas  Producing  Companies  ("SFAS 19") to
require 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.  Under the  provisions  of SFAS 143,  asset  retirement
obligations  are  capitalized  as part of the carrying  value of the  long-lived
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, we will recognize a gain or loss on settlement.  Under the provisions
of  SFAS   19,   asset   retirement   obligations   were   recognized   using  a
cost-accumulation approach. Prior to the adoption of SFAS 143, we recorded asset
retirement  obligations  through the  unit-of-production  method for oil and gas
properties, and the straight line method for pipelines and related facilities.

The  adoption  of SFAS 143  resulted  in a  January  1, 2003  cumulative  effect
adjustment  to record  (i) a $1.0  million  increase  in the  carrying  value of
pipelines, (ii) a $.4 million decrease in accumulated  depreciation,  depletion,
and  amortization  of property,  plant and  equipment,  and (iii) a $1.4 million
increase in  non-current  abandonment  liabilities.  The net impact of items (i)
through  (iii)  was to record  an  expense  of $40  thousand,  net of tax,  as a
cumulative  effect  adjustment  of a  change  in  accounting  principle  in  the
Company's consolidated statement of operations upon adoption on January 1, 2003.

5. Earnings Per Share

We apply 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.





                                       9




                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES


              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                             UNAUDITED - Continued
                                 JUNE 30, 2004


                                                                 Weighted-
                                                               Average Number
                                                              of Common Shares
                                                                 Outstanding
                                                                and Potential           Per
                                             Net Income           Dilutive             Share
                                               (Loss)          Common Shares          Amount
                                          ----------------    ----------------   ----------------
                                                                        
Six Months ended June 30, 2004
       Basic and diluted loss per share   $     (1,343,012)          6,688,082   $          (0.20)
                                          ================    ================   ================

Six Months ended June 30, 2003
      Basic earnings per share            $         74,066           6,624,642   $           0.01
      Effect of dilutive stock options                                 115,625
                                          ----------------    ----------------   ----------------
      Diluted earnings per share          $         74,066           6,740,267   $           0.01
                                          ================    ================   ================

Quarter ended June 30, 2004
       Basic and diluted loss per share   $       (823,406)          6,712,438   $          (0.12)
                                          ================    ================   ================

Quarter ended June 30, 2003
      Basic earnings per share                     470,576           6,637,163   $           0.07
                                                      --               156,616               --
                                          ----------------    ----------------   ----------------
      Diluted earnings per share          $        470,576           6,793,779   $           0.07
                                          ================    ================   ================



6. Business Segment Information

Our  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 six months and quarters  ended June 30, 2004
and 2003, and at June 30, 2004 are as follows:







                                       10




                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              UNAUDITED - Continued
                                  JUNE 30, 2004




                                                                   Operating          Depletion,
                                                                     Income        Depreciation and
                                                 Revenues          (Loss)(1)         Amortization
                                               ------------       ------------       ------------
                                                                                  
Six months ended June 30, 2004:
      Oil and gas exploration and production   $    281,170           (121,170)            84,789
      Pipeline operations                           397,537           (800,888)           163,671
      Other                                            --             (312,184)             6,048
                                               ------------       ------------       ------------
      Consolidated                                  678,707         (1,234,242)           254,508
      Other income (loss), net                 ------------           (108,770)      ------------
                                                                  ------------
      Loss before income taxes                                      (1,343,012)

Six months ended June 30, 2003:
      Oil and gas exploration and production   $    819,317            397,127             16,141
      Pipeline operations                           503,599           (394,077)           162,206
      Other                                            --             (284,919)            10,122
                                               ------------       ------------       ------------
      Consolidated                                1,322,916           (281,869)           188,469
      Other income, net                        ------------            396,390       ------------
                                                                  ------------
      Income before income taxes                                       114,521

Quarter ended June 30, 2004:
      Oil and gas exploration and production   $    126,278            (57,293)            34,997
      Pipeline operations                           193,498           (482,974)            81,874
      Other loss                                       --             (123,664)             2,855
                                               ------------       ------------       ------------
      Consolidated                                 319,776            (663,931)           119,726
      Other income, net                        -----------            (159,475)      ------------
                                                                  ------------
      Loss before income taxes                                        (823,406)

Quarter ended June 30, 2003:
      Oil and gas exploration and production   $    745,011            409,991             16,141
      Pipeline operations                           256,931           (114,034)            78,230
      Other                                            --             (121,592)             5,050
                                               ------------       ------------       ------------
      Consolidated                                1,001,942            174,365             99,421
      Other income (loss), net                                         296,211
                                                                  ------------
      Income before income taxes                                       470,576





                                       11



                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                             UNAUDITED - Continued
                                 JUNE 30, 2004




                                                        June 30, 2004
                                                        -------------

           Identifiable assets:
               Oil and gas exploration and production   $     428,221
               Pipeline operations                          5,650,648
               Other                                        1,728,689
                                                        -------------
                   Consolidated                         $   7,807,558
                                                        =============


         (1)      Consolidated  loss  from  operations   includes  $306,136  and
                  $274,797 in unallocated  general and administrative  expenses,
                  and unallocated  depletion,  depreciation  and amortization of
                  $6,048 and $10,122 for the six months  ended June 30, 2004 and
                  2003, respectively.

                  Consolidated  income (loss) from operations  includes $120,809
                  and  $116,542  in  unallocated   general  and   administrative
                  expenses,   and  unallocated   depletion,   depreciation   and
                  amortization  of $2,855 and $5,050 for the quarters ended June
                  30, 2004 and 2003, respectively.

7. Stock Based Compensation

We account for stock-based  compensation  granted under our long-term  incentive
plans using the intrinsic value method prescribed by Accounting Principles Board
Opinion  No.  25,  "Accounting  for  Stock  Issued  to  Employees"  and  related
interpretations. Stock-based compensation expenses associated with option grants
were not  recognized  in our net loss in the six months and three  months  ended
June 30, 2004 and 2003, as all options  granted had exercise prices equal to the
market value of the underlying common stock on the dates of grant. The following
table  illustrates  the effect on net loss and loss per share if we had  applied
the fair value  recognition  provisions  of Statement  of  Financial  Accounting
Standards No. 123,  "Accounting  for  Stock-Based  Compensation"  to stock-based
employee compensation:












                                       12




                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              UNAUDITED - Continued
                                  JUNE 30, 2004


                                                           Three months ended           Six months ended
                                                                June 30,                     June 30,
                                                       --------------------------   --------------------------
                                                           2004           2003          2004           2003
                                                       -----------    -----------   -----------    -----------
                                                                                       
                                                                        (in thousands, except
                                                                          per share amounts)

Net income (loss), as reported .....................   $      (823)   $       471   $    (1,343)   $        74
Deduct: Total stock-based employee compensation
   expense determined under fair value based
   method for all awards, net of related tax effects          --              (30)         --              (30)
                                                       -----------    -----------   -----------    -----------
Pro forma net income (loss) ........................   $      (823)   $       441   $    (1,343)   $       44
                                                       ===========    ===========   ===========    ===========

Net income (loss) per share:


   Basic - as reported .............................   $     (0.12)   $      0.07   $     (0.20)   $      0.01
                                                       ===========    ===========   ===========    ===========
  Basic - pro forma ................................   $     (0.12)   $      0.07   $     (0.20)   $      0.01
                                                       ===========    ===========   ===========    ===========
  Diluted - as reported ............................   $     (0.12)   $      0.07   $     (0.20)   $      0.01
                                                       ===========    ===========   ===========    ===========
  Diluted - pro forma ..............................   $     (0.12)   $      0.06   $     (0.20)   $      0.01
                                                       ===========    ===========   ===========    ===========


8.       Recent Accounting Developments

In July 2003,  an issue was  brought  before the FASB  regarding  whether or not
contract-based  oil and gas mineral  rights held by lease or contract  ("mineral
rights")  should be  recorded  or  disclosed  as  intangible  assets.  The issue
presents a view that these mineral  rights are  intangible  assets as defined in
SFAS No. 141,  "Business  Combinations,"  and,  therefore,  should be classified
separately on the balance sheet as intangible assets.  SFAS No. 141 and SFAS No.
142,  "Goodwill and Other Intangible  Assets," became effective for transactions
subsequent to June 30, 2001,  with the disclosure  requirements  of SFAS No. 142
required  as of  January  1,  2002.  SFAS No.  141  requires  that all  business
combinations  initiated  after June 30, 2001 be accounted for using the purchase
method and that intangible assets be disaggregated and reported  separately from
goodwill.  SFAS No. 142  established  new accounting  guidelines for both finite
lived  intangible  assets and  indefinite  lived  intangible  assets.  Under the
statements,  intangible assets should be separately  reported on the face of the
balance  sheet  and   accompanied  by  disclosure  in  the  notes  to  financial
statements.  SFAS No. 142 does not apply to  accounting  utilized by the oil and
gas industry as  prescribed  by SFAS No. 19, and is silent about  whether or not
its disclosure provisions apply to oil and gas companies.





                                       13


                  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

In July  2004,  the FASB  proposed  FASB  staff  position  ("FSP")  SFAS  142-b,
"Application  of SFAS 142 to Oil and Gas Producing  Entities."  The proposed FSP
clarifies  that the exception in paragraph  8(b) of SFAS No. 142,  "Goodwill and
Other  Intangible  Assets,"  includes  the  balance  sheet   classification  and
disclosures  for drilling and mineral rights of oil and gas producing  entities.
Accordingly,  the FASB staff  believes that the scope  exception  extends to the
disclosure provisions of SFAS No. 142 for drilling and mineral rights of oil and
gas producing entities. SFAS 142-b will be effective when the FSP is finalized.

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.  We caution
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    availability and cost of capital;
          o    the level of utilization of our pipelines;
          o    the risks associated with exploration;
          o    the level of production from oil and gas properties;
          o    gas and oil price volatility;
          o    uncertainties  in the  estimation  of proved  reserves and in the
               projection   of  future  rates  of   production   and  timing  of
               development expenditures;
          o    actions or  inactions  of third party  operators  for  properties
               where we have 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 our Form 10-KSB/A-1 for the fiscal year ended December
31,  2003.   Readers  are  cautioned  not  to  place  undue  reliance  on  these
forward-looking statements, which speak only as of the date hereof. We undertake
no duty to  update  these  forward-looking  statements.  Readers  are  urged  to
carefully  review and consider the various  disclosures made by us which attempt
to advise  interested  parties of the  additional  factors  which may affect our
business,  including  the  disclosures  made  under  the  caption  "Management's
Discussion  and Analysis of Financial  Condition and Results of  Operations"  in
this report.




                                       14


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES


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

EXECUTIVE SUMMARY

         We are engaged in two lines of business;  pipeline  operations  and oil
and gas  exploration  and  production.  We are a holding company and conduct our
operations  through our  subsidiaries,  which  provide  pipeline  transportation
services  to  producer/shippers,  and  sell  oil  and  gas  from  our  producing
properties.  Our assets  primarily are located offshore and onshore in the Texas
Gulf coast area. We also own an interest in and manage the New Avoca gas storage
project located in Avoca, New York.

LIQUIDITY AND CAPITAL RESOURCES

         Our financial  condition has been significantly and negatively affected
by the poor performance of our businesses and our significant indebtedness.  For
the year ended  December 31, 2003, we generated $1.4 million of revenue from the
sales  of oil  and  gas  production  from  the  High  Island  Block  A-7  field,
approximately  57% of our revenues for that period.  Oil and gas production from
the High  Island  Block  A-7 field has  declined  significantly  and for the six
months  ended June 30, 2004 we had  generated  $0.2  million of revenue from the
sales of oil and gas  production,  approximately  31% of our  revenues  for that
period.  Production from the High Island Block A-7 field is expected to cease in
2005. As a result of the decline in production  from this field we expect that a
significant  portion of our revenues in 2004 will be derived from utilization of
our pipeline systems.  Presently,  our pipeline systems are generating  negative
cash flow. We are currently  able to pay our debts as they become due,  however,
we expect that we will need to raise  approximately  $0.5 million to satisfy our
liquidity needs in the fourth quarter 2004.

          o    our ability to raise capital to meet current commitments and fund
               the continuation of our business operations; and

          o    our ability to ultimately achieve profitability and positive cash
               flows  from   operations   in  amounts   that  will  sustain  our
               operations.

         In order  to  address  our  financing  needs,  we (i)  have  engaged  a
financial  adviser  to assist us in raising  capital,  (ii)  implemented  a cost
savings  plan to reduce our  operating  costs and  overhead  costs and (iii) are
currently attempting to restructure the terms of our indebtedness.














                                       15




                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

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

         The following table summarizes  certain of our contractual  obligations
and other commercial commitments at June 30, 2004 (amounts in thousands):


                                                           Payments Due by Period
                                                           ----------------------
            Contractual                          1 year                               After
            Obligations               Total      or less    1-3 years   3-5 years    5 years
            -----------             ---------   ---------   ---------   ---------   ---------
                                                                     
Accounts Payable - Tetra            $     935         935        --           -          --
Long-Term Debt                            860        --           860         -          --
Operating Leases, net of sublease         300         124         176         -          --
                                    ---------   ---------   ---------   ---------   ---------
Total Contractual
Obligations                         $   2,095       1,059       1,036         -          --
                                    =========   =========   =========   =========   =========

                                          Amount of Commitment Expiration Per Period
                                          ------------------------------------------
          Other Commercial                       1 year                               After
            Commitments               Total      or less    1-3 years   3-5 years    5 years
            -----------             ---------   ---------   ---------   ---------   ---------


Abandonment - Costs                 $   1,584        --           191         -         1,393
                                    ---------   ---------   ---------   ---------   ---------
Total Commercial
Obligations                         $   1,584        --           191         -         1,393
                                    =========   =========   =========   =========   =========










                                       16


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES


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


         The following table  summarizes our financial  position for the periods
         indicated (amounts in thousands):

                                           June 30,        December 31,
                                             2004              2003
                                             ----              ----
                                       Amount      %     Amount      %
                                       ------   ------   ------   ------
         Working Capital               $   69        1   $  680        9
         Property and equipment, net    5,507       89    5,775       79
         Other noncurrent assets          609       10      848       12
                                       ------   ------   ------   ------

               Total                   $6,185      100   $7,303      100
                                       ======   ======   ======   ======

         Long-term Liabilities         $2,444       40   $2,302       32
         Stockholders' equity           3,741       60    5,001       68
                                       ------   ------   ------   ------

                 Total                 $6,185      100   $7,303      100
                                       ======   ======   ======   ======



         The change in our financial position from December 31, 2003 to June 30,
2004,  was  primarily due to our net loss for the six months ended June 30, 2004
of approximately $1.3 million.

         The net cash provided by or used in operating,  investing and financing
activities is summarized below:



                                      Six Months Ended June 30,
                                         2004           2003
                                      ----------     ----------
         Net cash used in:              (amounts in thousands)

               Operating activities   $   (1,656)    $     (478)
               Investing activities          (17)           (85)
               Financing activities         --             --
                                      ----------     ----------

         Net decrease in cash         $   (1,673)    $     (563)
                                      ==========     ==========


         The net cash used in operating  activities  during the six months ended
June 30, 2004,  reflects the payment of Buccaneer  Field  abandonment  costs and
other payables,  and the net loss from operations.  In August 2003, we completed
the  abandonment/reefing  of the Buccaneer Field. As of June 30, 2004, remaining
costs of $0.9 million are due to our contractor,  Tetra Technologies,  with whom
we arranged  payment terms.  In August 2004, we extended the remaining  payments
totaling $668,000 due in September and October 2004 to Tetra whereby we will pay
them in twelve monthly installments of $55,667 beginning September 1, 2004, plus
interest on the outstanding balance at the rate of six percent per annum.




                                       17


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

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


         During 2002, we sold  substantially  all of our interests in our proved
oil and gas properties. From October 2002 to late April 2003, we had no interest
in any producing oil and gas properties. In late April 2003, we began to receive
revenue  from our 8.9%  reversionary  working  interest  in the High Island Area
Block A-7 field,  in the Gulf of Mexico.  Oil and gas production from this field
comes from one well that currently produces at a gross rate of 1.4 MMcf/day.

         Pursuant  to  a  cost  reduction  program,  we  implemented   personnel
reductions,  among other things,  in June and July 2004. The annual cost savings
associated with the cost reductions are expected to be approximately $360,000.

         During 2004, we were in negotiations  with a group of private investors
to provide capital to us. In July 2004, the negotiations  ended  unsuccessfully.
Legal and other fees  incurred  associated  with the proposed  transaction  were
approximately $200,000.

         During  the six months  ended June 30,  2004,  we  incurred  no capital
expenditures  for the  development  of our proved  reserves.  Projected  capital
expenditures  totaling  $27,000 and  $191,000 are expected to be incurred in the
years ending December 31, 2004 and 2005,  respectively.  Capital expenditures in
2005 represent the abandonment costs net to our interest of our High Island Area
Block A-7 property.

         We have  significant  available  capacity in our Blue Dolphin  Pipeline
system in a market area that we believe is  experiencing  an increased  level of
interest by oil and gas  operators.  Natural gas  throughput on our Blue Dolphin
Pipeline  system  is  currently  7 MMBtu  per  day,  representing  4% of  system
capacity,  however we are currently not aware of additional  throughput  volumes
that could be connected to the system in the short term and existing  throughput
volumes are expected to decline.  Future utilization of our pipeline and related
facilities will depend upon the success of drilling programs around our pipeline
systems,  and attraction and retention of producer/shippers to the systems. As a
result of increased leasing and oil and gas prospect development activity around
the Blue Dolphin Pipeline system and anticipated  drilling  activity,  we expect
that utilization of the Blue Dolphin Pipeline system will increase in 2005.

         We continue to explore the possibility of expanding our Freeport, Texas
operations to include  terminalling  and shipment by barge of oil and condensate
received by truck and/or  pipeline  (in addition to the Blue Dolphin  pipeline).
With excess capacity,  including ample available  acreage to handle liquids,  we
believe a liquids  storage and  transportation  service can add to the base Blue
Dolphin Pipeline production gathering business.

         We currently are continuing our efforts to sell our interest in the New
Avoca gas storage project. To enhance this effort, we are marketing  prospective
capacity to potential users of the project.  We currently  expect that costs net
to our interest during the year ending  December 31, 2004 will be  approximately
$100,000.


                                       18


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

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


         In February  2002, we acquired an  additional  1/3 interest in the Blue
Dolphin  Pipeline System and the inactive Omega Pipeline from MCNIC Pipeline and
Processing  Group,  Inc.  ("MCNIC").  Pursuant to the terms of the  purchase and
sales  agreement,   Blue  Dolphin  Pipeline  Company  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 June 30, 2004,
the  amount  owed MCNIC is  $750,000  plus  accrued  interest  of  approximately
$110,000.

RESULTS OF OPERATIONS

         We reported a net loss for the six months ended June 30, 2004 ("current
period") of  $1,343,012  compared to net income of $74,066  reported for the six
months ended June 30, 2003 ("previous  period"),  and for the three months ended
June 30, 2004 ("current quarter"), we reported a net loss of $823,406,  compared
to net income of $470,576 for the three  months  ended June 30, 2003  ("previous
quarter").

First Half of 2004 compared to First Half of 2003

         Revenue from pipeline  operations.  Revenues  from pipeline  operations
decreased by $106,062 or 21% in the current period to $397,537. The decrease was
due  primarily  to a decrease  in  transportation  volumes  on the Blue  Dolphin
Pipeline  system of 34%  resulting  in a decrease in  revenues of  approximately
$149,000,  offset in part by a 34% increase in revenues of approximately $42,000
from the GA 350 Pipeline.

         Revenue  from oil and gas sales.  Our  revenues  from oil and gas sales
decreased by $538,147 in the current  period from those of the  previous  period
primarily due to significant  production  declines from our interest in the High
Island  Block  A-7  field,  which  provided  revenues  from oil and gas sales of
approximately  $217,000 in the current period compared to approximately $745,000
in the previous period.  Current period oil and gas sales include  approximately
$64,000 from our interest in the High Island Block 34 field,  which interest was
received in late 2003.

         Gain  on sale  of oil  and  gas  property.  Gain on sale of oil and gas
property  represents  the gain  recognized  from the sale of our interest in the
High Island Block 34 oil and gas property.

         Pipeline operating expenses. Pipeline operating expenses in the current
period  increased by $180,713 from $467,819 in the previous period due to higher
repairs and  maintenance  costs of  approximately  $171,000,  and legal costs of
approximately  $54,000,  offset in part by cost reductions that were implemented
during 2003 that resulted in lower operating costs of approximately $50,000. The
legal costs are associated with an action filed against us, the outcome of which
we do not  believe  will have a material  impact.  However,  if this  litigation
continues  for a  prolonged  period of time,  we would incur  significant  legal
expenses, which could have a material effect on our financial condition.

         Interest  and  other  expense.  Interest  and other  expense  increased
$182,364 in the current  period.  Other expense in the current  period  includes
legal and other fees associated with a proposed  financing  transaction that was
subsequently terminated of approximately $200,000.


                                       19


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES


         Interest and other income. Interest and other income decreased $300,235
in  the  current  period.  Other  income  in the  current  period  includes  the
collection of accounts  receivable that were previously  written off of $75,000,
consulting services provided by us associated with the evaluation of oil and gas
properties  of  approximately  $50,000.  Other  income  in the  previous  period
includes an  approximately  $280,000  gain from a reduction in our provision for
the  Buccaneer  Field  abandonment  costs,  and fees  generated  for  consulting
services we provided associated with the evaluation of oil and gas properties of
approximately $93,000.

         Equity in loss of affiliate.  In the current  period we recorded a loss
from our equity interest in New Avoca of $48,370.

         Cumulative effect of a change in accounting principal.  In the previous
period,  as a result of our  adoption of SFAS No. 143, we recorded a  cumulative
effect  adjustment  at January 1, 2003 of a change in  accounting  principle for
asset   retirement   obligations  of  $40,455  (see  note  4  to  the  Condensed
Consolidated Financial Statements).

Second Quarter of 2004 compared to Second Quarter of 2003

         Revenue  from  pipeline  operations.   Current  quarter  revenues  from
pipeline  operations  decreased by $63,433 or 25% from the  previous  quarter to
$193,498 due to a 37% decrease in throughput  on the Blue Dolphin  System in the
current quarter,  partially offset by a 33% increase in throughput on the GA 350
System.

         Revenue from oil and gas sales.  Current quarter  revenues from oil and
gas sales decreased by $618,733 primarily due to significant production declines
from our interest in the High Island Block A-7 field,  which  provided  revenues
from oil and gas sales of approximately  $99,000 in the current quarter compared
to approximately $745,000 in the previous quarter.

         Pipeline operating expenses. Pipeline operating expenses in the current
quarter  increased  by $130,856  from  $274,425 in the  previous  quarter due to
higher repairs and maintenance  costs of approximately  $157,000 and legal costs
of  approximately  $26,000,   offset  in  part  by  cost  reductions  that  were
implemented  during 2003 that resulted lower  operating  costs of  approximately
$50,000.

         Interest  and  other  expense.  Interest  and other  expense  increased
$183,354 in the current  quarter.  Other expense in the current quarter includes
legal and other fees associated with a proposed  financing  transaction that was
subsequently terminated of approximately $200,000.

         Interest and other income. Interest and other income decreased $251,344
in the  current  quarter.  Other  income in the  current  quarter  includes  the
collection of accounts  receivable that were previously  written off of $45,000.
Other income in the previous  quarter  includes an  approximately  $280,000 gain
from a reduction in our provision for the Buccaneer Field abandonment costs.

         Equity in loss of affiliate. In the current quarter, we recorded a loss
from our equity interest in New Avoca of $25,068.



                                       20


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

         Recent  Accounting  Developments.  In July 2003,  an issue was  brought
before the FASB  regarding  whether or not  contract-based  oil and gas  mineral
rights  held by lease or  contract  ("mineral  rights")  should be  recorded  or
disclosed as  intangible  assets.  The issue  presents a view that these mineral
rights  are   intangible   assets  as  defined  in  SFAS  No.   141,   "Business
Combinations,"  and, therefore,  should be classified  separately on the balance
sheet as intangible  assets.  SFAS No. 141 and SFAS No. 142, "Goodwill and Other
Intangible  Assets," became  effective for  transactions  subsequent to June 30,
2001, with the disclosure requirements of SFAS No. 142 required as of January 1,
2002. SFAS No. 141 requires that all business combinations  initiated after June
30, 2001 be accounted for using the purchase method and that  intangible  assets
be disaggregated and reported separately from goodwill. SFAS No. 142 established
new accounting guidelines for both finite lived intangible assets and indefinite
lived  intangible  assets.  Under the  statements,  intangible  assets should be
separately  reported  on the  face  of the  balance  sheet  and  accompanied  by
disclosure in the notes to financial statements.  SFAS No. 142 does not apply to
accounting  utilized by the oil and gas industry as  prescribed  by SFAS No. 19,
and is silent about whether or not its  disclosure  provisions  apply to oil and
gas companies.

         In July 2004, the FASB proposed FASB staff position ("FSP") SFAS 142-b,
"Application  of SFAS 142 to Oil and Gas Producing  Entities."  The proposed FSP
clarifies  that the exception in paragraph  8(b) of SFAS No. 142,  "Goodwill and
Other  Intangible  Assets,"  includes  the  balance  sheet   classification  and
disclosures  for drilling and mineral rights of oil and gas producing  entities.
Accordingly,  the FASB staff  believes that the scope  exception  extends to the
disclosure provisions of SFAS No. 142 for drilling and mineral rights of oil and
gas producing entities. SFAS 142-b will be effective when the FSP is finalized.

ITEM 3.   CONTROLS AND PROCEDURES

         As of the end of the period  covered by this report,  we carried out an
evaluation,  under the supervision and with the participation of our management,
including our Chief Executive Officer and Principal  Accounting  Officer, of the
effectiveness  of the  design  and  operation  of our  disclosure  controls  and
procedures  (as  defined  in Rules  13(a) - 14(c)  and  15(d) - 14(c)  under the
Securities  Exchange Act of 1934, as amended).  Based upon the  evaluation,  the
Chief  Executive  Officer and Principal  Accounting  Officer  concluded that our
disclosure  controls and  procedures  are  effective to ensure that  information
required  to be  disclosed  by us in  reports  that we file or submit  under the
Securities  Exchange  Act of  1934,  are  recorded,  processed,  summarized  and
reported within the time periods specified in Securities and Exchange Commission
rules and forms.  There were no significant  changes in our 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.


                           PART II. OTHER INFORMATION

ITEM 6.  EXHIBITS AND REPORT ON FORM 8-K

         A)       Exhibits

         3.1      Amended Bylaws of the Company

         31.1     Ivar Siem Certification Pursuant to 18 U.S.C. Section 1350, as
                  adopted pursuant to section 302 of the  Sarbanes-Oxley  Act of
                  2002.

         31.2     G. Brian Lloyd  Certification  Pursuant  to 18 U.S.C.  Section
                  1350, as adopted pursuant to section 302 of the Sarbanes-Oxley
                  Act of 2002.




                                       21


         32.1     Ivar Siem Certification Pursuant to 18 U.S.C. Section 1350, as
                  adopted pursuant to section 906 of the  Sarbanes-Oxley  Act of
                  2002.

         32.2     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 May 14, 2004,  we filed a current  report on Form 8-K dated
                  May 14, 2004  reporting our first quarter 2004  earnings.  The
                  Item in such current report was Item 12 (Results of Operations
                  and Financial Condition).




                                   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:    August 20, 2004            /s/ Ivar Siem
                                    --------------------------------------------
                                    Ivar Siem
                                    Chairman and Chief Executive Officer


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