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

                            FORM 10-Q
(Mark One)
      [x]QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934

          For the quarterly period ended March 31, 2004

                               OR

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

        For the transition period from _______ to _______
                           ___________

                Commission File Number 000-32855
                           ___________

                      TORCH OFFSHORE, INC.
     (Exact Name of Registrant as Specified in its Charter)

           Delaware                         74-2982117
  (State or Other Jurisdiction of          (IRS Employer
   Incorporation or Organization)        Identification No.)

      401 Whitney Avenue, Suite 400
           Gretna, Louisiana                    70056-2596
(Address of Principal Executive Offices)        (Zip Code)

        Registrant's Telephone Number, Including Area Code:
                         (504) 367-7030

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

Indicate  by  check mark whether the registrant is an accelerated
filer as defined in Rule 12b-2 of the Securities Exchange Act  of
1934. Yes [ ] No [x]

The number of shares of the registrant's common stock outstanding
as of May 14, 2004 was 12,638,990, par value $0.01 per share.


                      TORCH OFFSHORE, INC.

                       TABLE OF CONTENTS



                                                      Page
Part I.  Financial Information                        ----

  Item 1. Financial Statements (Unaudited).

          Condensed Consolidated Balance Sheets as
            of March 31, 2004 and December 31, 2003..   3

          Condensed Consolidated Statements of
            Operations for the Three Months
            Ended March 31, 2004 and 2003............   4

          Condensed Consolidated Statements of Cash
            Flows for the Three Months Ended
            March 31, 2004 and 2003..................   5

          Notes to Condensed Consolidated Financial
            Statements...............................   6

  Item 2. Management's Discussion and Analysis of
            Financial Condition and Results of
            Operations...............................  15

  Item 3. Quantitative and Qualitative Disclosures
            About Market Risk........................  26

  Item 4. Controls and Procedures....................  26

Part II.  Other Information

  Item 1. Legal Proceedings..........................  26

  Item 2. Changes in Securities and Use of Proceeds..  27

  Item 6. Exhibits and Reports on Form 8-K...........  27

          Signature..................................  28

          Exhibit Index..............................  29


                 PART I.  FINANCIAL INFORMATION

Item 1.   Financial Statements.
                      TORCH OFFSHORE, INC.
              CONDENSED CONSOLIDATED BALANCE SHEETS
                         (in thousands)

                                      March 31,  December 31,
                                          2004       2003
                                      ---------  ------------
                                     (Unaudited) (see Note 1)
Assets
CURRENT ASSETS:
 Cash and cash equivalents             $     41    $     41
 Accounts receivable --
   Trade, less allowance for
     doubtful accounts                    8,849      20,479
 Costs and estimated earnings in excess
   of billings on uncompleted contracts   1,321          --
 Prepaid expenses and other               2,877       3,561
                                       --------    --------
     Total current assets                13,088      24,081
PROPERTY AND EQUIPMENT, at cost,
  less accumulated depreciation         158,706     143,266
DEFERRED DRYDOCKING CHARGES,
  less accumulated amortization             490         807
SECURITY DEPOSIT (Note 6)                 1,250       1,250
OTHER ASSETS                                513         502
                                       --------    --------
     Total assets                      $174,047    $169,906
                                       ========    ========

Liabilities and Stockholders' Equity
CURRENT LIABILITIES:
 Accounts payable -- trade             $ 13,483    $ 15,148
 Accrued expenses                         4,749       4,597
 Accrued payroll and related taxes          663         819
 Financed insurance premiums              1,338       1,832
 Billings in excess of costs and
  estimated earnings on
  uncompleted contracts                      --         459
 Finance Facility (Note 6)               59,884      45,639
 Current portion of long-term
  debt (Note 6)                           3,376       3,396
 Receivable line of credit (Note 6)       5,864       7,227
                                       --------    --------
     Total current liabilities           89,357      79,117

LONG-TERM DEBT, less current
  portion (Note 6)                       19,211      20,057
COMMITMENTS AND CONTINGENCIES (Note 8)
STOCKHOLDERS' EQUITY                     65,479      70,732
                                       --------    --------
     Total liabilities and
      stockholders' equity             $174,047    $169,906
                                       ========    ========

 The accompanying notes are an integral part of these condensed
               consolidated financial statements.

                      TORCH OFFSHORE, INC.
   CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
              (in thousands, except per share data)

                                   Three Months Ended
                                        March 31,
                                   ------------------
                                     2004      2003
                                     ----      ----
Revenues                         $ 11,842    $ 17,029
Cost of revenues:
 Cost of sales                     13,244      13,745
 Depreciation and amortization      2,109       1,827
 General and administrative
  expenses                          1,615       1,355
 Other operating expense              160          --
                                 --------    --------
        Total cost of revenues     17,128      16,927
                                 --------    --------
Operating income (loss)            (5,286)        102
                                 --------    --------
Other income:
    Interest income                    --           1
                                 --------    --------
        Total other income             --           1
                                 --------    --------
Income (loss) before income
  taxes                            (5,286)        103
Income tax expense                     --         (36)
                                 --------    --------
Net income (loss)                $ (5,286)   $     67
                                 ========    ========

Net income (loss) per common
 share (Note 4):
    Basic                        $  (0.42)   $   0.01
                                 ========    ========
    Diluted                      $  (0.42)   $   0.01
                                 ========    ========

Weighted average common stock
outstanding:
    Basic                          12,639      12,635
                                 ========    ========
    Diluted                        12,639      12,641
                                 ========    ========

 The accompanying notes are an integral part of these condensed
               consolidated financial statements.

                      TORCH OFFSHORE, INC.
   CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
                         (in thousands)

                                           Three Months Ended
                                                 March 31,
                                           ------------------
                                              2004      2003
                                              ----      ----
Cash flows provided by operating
  activities:
Net income (loss)                           $(5,286)   $   67
  Depreciation and amortization               2,109     1,827
  Deferred income tax provision                  --        36
  Deferred drydocking costs incurred            (85)       --
 (Increase) decrease in working capital:
  Accounts receivable                        11,630     7,780
  Costs and estimated earnings in excess
    of billings on uncompleted contracts     (1,780)     (252)
  Prepaid expenses, net of financed
    portion                                     190      (383)
  Accounts payable - trade                   (1,665)   (2,874)
  Accrued payroll and related taxes            (156)      449
  Accrued expenses and other                    207      (559)
                                            -------    ------
Net cash provided by operating
  activities                                  5,164     6,091
                                            -------    ------

Cash flows used in investing
  activities:
  Purchases of property and equipment       (17,146)   (9,345)
                                            -------    ------
Net cash used in investing activities       (17,146)   (9,345)
                                            -------    ------

Cash flows provided by financing
  activities:
  Net payments on receivable line of
    credit                                   (1,363)   (4,271)
  Net proceeds from long-term debt           13,345     7,998
                                            -------    ------
Net cash provided by financing
  activities                                 11,982     3,727
                                            -------    ------

Net change in cash and cash equivalents          --       473
Cash and cash equivalents at beginning
  of period                                      41       327
                                            -------    ------
Cash and cash equivalents at end of
  period                                    $    41    $  800
                                            =======    ======

Interest paid (net of amounts
  capitalized)                              $    --    $   --
                                            =======    ======

Income taxes paid                           $    --    $   --
                                            =======    ======

Supplementary non-cash investing
  activities:
  Purchase of Midnight Wrangler             $    --   $(9,731)
                                            =======    ======

           The accompanying notes are an integral part of these
condensed consolidated financial statements.


                      TORCH OFFSHORE, INC.
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           (Unaudited)

1.   Organization and Basis of Presentation:
The  interim condensed consolidated financial statements included
herein  have  been prepared by Torch Offshore, Inc.  (a  Delaware
corporation) and are unaudited, except for the balance  sheet  at
December  31,  2003, which has been prepared from  the  Company's
previously  audited financial statements. The  balance  sheet  at
December  31,  2003  has been derived from the audited  financial
statements  at  that  date  but  does  not  include  all  of  the
information  and  footnotes  required  by  accounting  principles
generally accepted in the United States (U.S. GAAP) for  complete
financial   statements.  The  condensed  consolidated   financial
statements  of  Torch  Offshore, Inc.  include  its  wholly-owned
subsidiaries  Torch Offshore, L.L.C., Torch Express  L.L.C.,  and
Torch  Venture  L.L.C. (collectively, the "Company").  Management
believes that the unaudited interim financial statements  include
all  adjustments (such adjustments consisting only  of  a  normal
recurring  nature)  necessary  for  fair  presentation.   Certain
information  and  note disclosures normally  included  in  annual
financial  statements prepared in accordance with U.S. GAAP  have
been  condensed  or  omitted pursuant to  rules  and  regulations
governing  interim period reporting. The results  for  the  three
months ended March 31, 2004 are not necessarily indicative of the
results to be expected for the entire year. The interim financial
statements included herein should be read in conjunction with the
audited  financial  statements and notes  thereto  together  with
Management's  Discussion and Analysis of Financial Condition  and
Results of Operations included in the Company's Annual Report  on
Form 10-K for the fiscal year ended December 31, 2003.

The  Company  provides  integrated pipeline installation,  subsea
construction and support services to the offshore oil and natural
gas  industry, primarily in the United States Gulf of Mexico (the
"Gulf  of  Mexico").  The  Company's  focus  has  been  providing
services  primarily for oil and natural gas production  in  water
depths  of  20  to 300 feet in the Gulf of Mexico (the  "Shelf").
Over the past few years, the Company has expanded its operations,
fleet capabilities and management expertise in order to enable it
to  provide  services analogous to those services it provides  on
the Shelf in water depths up to 10,000 feet on a global basis.

The  Company's  financial statements are prepared  in  accordance
with  accounting  principles generally  accepted  in  the  United
States.  As  further  discussed in  Note  2,  the  Company  faces
significant  financial liquidity issues in 2004 as  a  result  of
adverse  business conditions in its operating  sector  and  as  a
result  of  significant  current debt  obligations  due  in  2004
associated  with  the  construction  financing  of  the  Midnight
Express,  the  construction progress for  which  has  experienced
certain  unbudgeted cost overruns and unexpected  delays  in  the
timing of scheduled construction completion. In addition, earlier
in  2004 the Company was not in compliance with certain covenants
of  its loan agreements and had to obtain forbearance waivers and
amendments  from  its lenders for such matters of  noncompliance.
These  conditions  raise substantial doubt  about  the  Company's
ability  to  continue as a going concern. Management's  plans  in
regard to these matters, which involve inherent uncertainties and
conditions  beyond the Company's control, are also  discussed  in
Note  2. The accompanying financial statements have been prepared
on  the  basis that the Company will continue as a going  concern
and do not include any adjustments to reflect the possible future
effects on the recoverability and classification of assets or the
amounts  and  classification of liabilities that may result  from
the outcome of these uncertainties.

2.   Capital Resources and Liquidity:
As  discussed in the Company's Annual Report on Form 10-K for the
year  ended  December  31,  2003, the Company  faces  significant
financial  liquidity  issues  in 2004  as  a  result  of  adverse
business  conditions  in  its  industry,  significant  costs   of
expanding  the  Company's  fleet  of  DP-2  vessels,  the  recent
arbitration ruling in the Midnight Hunter case, and other  events
with  a direct impact on the Company's earnings. The accompanying
financial statements reflect a net loss of $5.3 million  for  the
first  quarter  of  2004 and a working capital deficit  of  $76.3
million  as  of March 31, 2004, which includes the $59.9  million
amount  due  under the Company's Finance Facility  to  build  the
Midnight  Express. In addition, the Company generated a net  loss
of  $9.2  million  for  the year ended December  31,  2003,  $6.8
million  of  which was realized in the fourth fiscal  quarter  of
2003.

Management  of  the  Company  has  taken  steps  to  address  its
requirements  for  financial  liquidity  and  has   developed   a
financial  plan  that  it  believes  will  provide  the   Company
sufficient financial resources to conduct its business plans  for
the  remainder  of 2004 and beyond. This business  plan  involves
completing the conversion of the Midnight Express within  current
financial constraints, raising additional capital to fund working
capital  and debt obligation requirements, potentially  disposing
of   certain  vessels  and  entering  into  an  agreement(s)  for
utilization of the Midnight Express upon completion  of  its  sea
trials.  Success  in  this business plan  is  essential  for  the
Company to continue its operations in the future and to meet both
its near-term and long-term financial obligations.

The  steps  taken  by the Company in early 2004 and  management's
plans  to  address the Company's financial liquidity requirements
are described below.

Conversion of the Midnight Express
In April 2004, the Company entered into an agreement with Regions
Bank  and Export Development Canada (EDC) for an additional $19.0
million  of  funding under the Finance Facility (see Note  6)  to
complete  the  conversion of the Midnight Express.  In  addition,
they  have  agreed  to extend the time frame of the  construction
period of the Finance Facility from June 30, 2004 to October  31,
2004  at  which  point  the construction  period  financing  will
convert  to  term status. Regions Bank and EDC have also  amended
certain covenant obligations that the Company must meet in  2004.
The  consolidated current ratio (as defined) covenant is  now  at
0.70 to 1 for all four quarters of 2004.

The  Company  has also come to a settlement with Davie  Maritime,
Inc.,  the  shipyard  that is completing the  conversion  of  the
Midnight  Express  in  Quebec, Canada,  in  the  amount  of  $8.3
million.  This settlement covers all of the claims made by  Davie
Maritime,  Inc.  against the Company. Since the initial  contract
signing,  the shipyard contract has grown from $37.1  million  to
$52.6  million as of May 14, 2004 of which $7.2 million has  been
approved  change  orders and $8.3 million has  resulted  from  an
increase  in price. The agreement also calls for a final delivery
date  of the vessel of May 21, 2004. Should Davie Maritime,  Inc.
not  deliver  the vessel on May 21, 2004, or a later  date  which
could arise due to permissible delays, Davie Maritime, Inc.  will
incur  liquidated  damages  following a  seven-day  grace  period
ranging  from $25,000 to $50,000 per day based on the  number  of
days  delinquent in delivery of the vessel not to exceed  10%  of
the total value of the contract. As of May 14, 2004, the expected
vessel  delivery  date remains late May 2004 and  the  vessel  is
expected  to  commence its DP-2 sea trials in the North  Atlantic
Ocean shortly thereafter.

After  the  Midnight  Express leaves  the  Davie  Maritime,  Inc.
shipyard,  the Company expects an additional 90 days  before  the
vessel is ready to enter the Company's active fleet. During  this
90-day  period,  the  Company will install the  patented  pipelay
system at the manufacturer's operation in Amsterdam. In addition,
the Company will install the special-built 500-ton crane. Further
outfitting  and  installation of the pipe  handling  system  will
occur in the Gulf of Mexico, as will the final pipelay system sea
trials  for the vessel. The Company expects the vessel  to  enter
the  active  fleet in the latter portion of the third quarter  of
2004.

Utilization of the Midnight Express
In  August  2002, we developed a deepwater group to initiate  our
entrance into the deepwater market using the Midnight Hunter  and
Midnight  Wrangler.  The  group  has  completed  various  pipelay
projects and subsea construction projects in the deepwater.  This
group  has  also been dedicated to the marketing of the  Midnight
Express.  To  date,  we have submitted the  Midnight  Express  to
multiple  customers  on  various  types  of  bids.  We   are   in
discussions  with several customers to perform work in  the  last
quarter  of  2004 in the Gulf of Mexico as well as  international
work  in  2005.  There  is no assurance that  such  contracts  or
charters will be awarded to the Company.

Collection of Disputed Receivable
In  March  2004,  the Company settled with Stolt  Offshore,  Inc.
(Stolt)  in the amount of $6.2 million for recovery of  work  the
Company  completed  for Stolt in relation to the  Boston  Hubline
project  in  the first half of 2003. The Company collected  these
funds  in March 2004 and used them for general operating purposes
and  for reducing amounts due under the Company's receivable line
of credit.

Additional Capital
The  Company  is  also  seeking other  means  of  raising  funds,
including  the  private and public equity markets. The  Company's
ability to raise additional capital will depend on the status  of
capital  and industry markets. Raising additional capital  during
2004 is a requirement for the Company to continue to conduct  its
operations and meet its debt obligations. Failure to do  so  will
have a significant adverse impact on the Company's liquidity. The
amended  Finance  Facility specifies  the  Company  is  to  raise
approximately  $10.0 million by June 30, 2005 and  requires  that
the  first  $10.0  million of proceeds associated  with  such  an
offering be used to reduce amounts outstanding under the  Finance
Facility.

Disposal of Vessels
In  connection  with the Company's efforts to  raise  funds,  the
Company is also pursuing the sale of certain vessels into foreign
markets  either  through charters to operators in  these  foreign
markets  or  the outright sale of these vessels. The Company  has
had  discussions with various parties about such  a  transaction;
however,  no  final agreements have been tendered.  There  is  no
assurance  that  the  Company will reach such  an  agreement  and
complete   a  transaction  during  2004.  The  Finance   Facility
specifies  that  any proceeds from the sale of these  vessels  is
pledged  to them, including the Midnight Carrier, Midnight  Star,
Midnight Dancer, Midnight Fox, Midnight Brave and Midnight Rider.
The proceeds from such a sale are to be used to repay the amounts
due under the Finance Facility.
                ________________________________

Consummation  of  the  above transactions is  expected  to  occur
during  2004.  Management believes that these transactions  would
provide  sufficient funding for the Company's  debt  and  working
capital requirements for 2004. Because these transactions are not
complete,   they   involve   inherent  uncertainties,   including
uncertainties  beyond the Company's control.  As  a  result,  the
Company's  independent public accountants, after considering  the
plans  described above, advised the Company that they had reached
a  conclusion  that  such uncertainties raise  substantial  doubt
regarding  the  Company's ability to continue as a going  concern
and  as required by auditing standards generally accepted in  the
United  States,  included  in  their  auditors'  report  on   the
Company's  2003 financial statements an explanatory paragraph  to
reflect that conclusion.

Management believes that completion of the transactions described
above will provide sufficient financial resources to conduct  the
Company's  business  plans during 2004.  However,  there  are  no
assurances  that  the  Company will successfully  accomplish  the
objectives of such plans.

For  more information regarding the Company's business plan,  see
Note  14  to the Financial Statements located in Item  8  of  the
Company's  2003  Form  10-K  as filed  with  the  Securities  and
Exchange Commission.

3.   Stockholders' Equity:
Treasury Stock - In August 2001, the Company's Board of Directors
approved  the  repurchase of up to $5.0 million of the  Company's
outstanding  common stock. Purchases are made on a  discretionary
basis  in the open market or otherwise over a period of  time  as
determined   by   management,  subject  to   market   conditions,
applicable legal requirements and other factors. As of March  31,
2004, 712,471 shares had been repurchased at a total cost of $4.3
million.  There  were no purchases made in the first  quarter  of
2004.

Stock  Option  Plan - The Company has a long-term incentive  plan
under which 3.0 million shares of the Company's common stock  are
authorized to be granted to employees and affiliates.  The awards
can be in the form of options, stock, phantom stock, performance-
based  stock or stock appreciation rights. As of March 31,  2004,
stock  options  covering 438,173 shares of common  stock  with  a
weighted average price of  $9.82 per share, and 44,687 shares  of
restricted  stock, both vesting generally over five  years,  were
outstanding.

4.   Earnings Per Share:
The  Company follows Statement of Financial Accounting  Standards
(SFAS) No. 128, "Earnings per Share." Basic earnings per share is
calculated by dividing income attributable to common stockholders
by  the weighted-average number of common shares outstanding  for
the  applicable  period, without adjustment for potential  common
shares  outstanding in the form of options, warrants, convertible
securities  or  contingent stock agreements. For  calculation  of
diluted   earnings  per  share,  the  number  of  common   shares
outstanding are increased (if deemed dilutive) by the  number  of
additional common shares that would have been outstanding if  the
dilutive  potential  common shares had  been  issued,  determined
using the treasury stock method where appropriate.

Common stock equivalents (related to stock options) excluded from
the  calculation of diluted earnings per share, because they were
anti-dilutive,  were  approximately 483,000  shares  and  350,000
shares for the first quarters of 2004 and 2003, respectively.

5.   Stock-Based Compensation:
The Company accounts for its stock-based compensation in relation
to   the  2001  Long-Term  Incentive  Plan  in  accordance   with
Accounting Principles Board Opinion (APB) No. 25, "Accounting for
Stock  Issued  to Employees." However, SFAS No. 123,  "Accounting
for  Stock-Based Compensation," and SFAS No. 148, "Accounting for
Stock-Based  Compensation  -  Transition  and  Disclosure  -   An
Amendment  of  SFAS  No. 123", permits the intrinsic  value-based
method   prescribed  by  APB  No.  25,  but  requires  additional
disclosures, including pro forma calculations of earnings and net
earnings  per  share  as if the fair-value method  of  accounting
prescribed  by  SFAS  No. 123 had been applied.  If  compensation
expense  had been determined using the fair-value method in  SFAS
No.  123, the Company's net income (loss) and earnings (loss) per
share would have been as shown in the pro forma amounts below:

                                         Three Months Ended
(in thousands, except per share data)        March 31,
                                         ------------------
                                           2004      2003
                                           ----      ----
Net income (loss), as reported          $(5,286)   $   67
  Add: Stock-based compensation
   expense included in net income
   (loss), net of tax                        33        47
  Less: Stock-based compensation
   expense using fair value method,
   net of tax                              (183)     (135)
                                        -------    ------
Pro forma net loss                      $(5,436)  $   (21)
                                        =======   =======

Basic income (loss) per share           $ (0.42)  $  0.01
Pro forma basic loss per share          $ (0.43)  $ (0.00)

Diluted income (loss) per share         $ (0.42)  $  0.01
Pro forma diluted loss per share        $ (0.43)  $ (0.00)

6.   Long-Term Debt:
In  July  2002,  the  Company entered into a $35.0  million  bank
facility  (the  "Bank Facility") consisting of  a  $25.0  million
asset-based  five-year  revolving credit  facility  and  a  $10.0
million  accounts receivable-based working capital facility  with
Regions Bank. The Company's ability to use the asset-based  five-
year  revolving credit facility was suspended in connection  with
our  financing  of the Midnight Express and later  terminated  in
April  2004  as  part  of  the  $19.0  million  increase  to  the
construction  finance  facility  discussed  below.  The   Company
continues to have available the accounts receivable-based working
capital  facility  from  Regions  Bank.  In  December  2003,  the
accounts  receivable-based working capital facility was increased
to  a  limit  of  $15.0  million. Amounts outstanding  under  the
accounts receivable-based working capital facility may not exceed
85%  of eligible trade accounts receivable. The Company had  $5.9
million  outstanding under the $15.0 million accounts receivable-
based working capital facility as of March 31, 2004. In addition,
the  Company  issued a $1.5 million standby letter of  credit  as
security for the charter payments due under the charter agreement
for  the  Midnight  Hunter against the accounts  receivable-based
working capital facility. In July 2003, this letter of credit was
drawn by Cable Shipping, Inc., the owners of the Midnight Hunter.
The  Company recorded the $1.5 million as a liability in full  on
the  balance sheet during the second quarter of 2003. The Company
had  an available borrowing capacity of up to an additional  $1.0
million under the $15.0 million accounts receivable-based working
capital  facility based upon eligible receivables  at  March  31,
2004. The $15.0 million accounts receivable-based working capital
facility  matures on July 1, 2004 and is renewable on  an  annual
basis.

In  April 2003, the Company finalized a credit line maturing June
30,  2004 to finance the conversion of the Midnight Express  (the
"Finance  Facility"). Amounts outstanding under the  credit  line
will convert into a three-year term loan facility upon completion
of  the  conversion of the Midnight Express. The Finance Facility
commitment  is  equally  provided  by  Regions  Bank  and  Export
Development Canada (EDC) ($30.0 million participation by each).

In April 2004, the Company increased the credit line from Regions
Bank  and  EDC  by $19.0 million to $79.0 million ($39.5  million
participation  by each) and amended the maturity to  October  31,
2004.  The amounts outstanding under the credit line will convert
into two separate loans at the earlier of the facility's maturity
date or completion of the conversion of the Midnight Express. The
first  loan  represents the original $60.0 million borrowing  and
will  convert to a three-year term loan facility. The second loan
is for the additional $19.0 million and will convert to a twenty-
month  term loan facility maturing on June 30, 2006. In addition,
as part of the increase to the credit facility, the $25.0 million
asset-based five-year revolving credit facility was cancelled  as
discussed above. Regions Bank and EDC also have the right to  the
first $10.0 million of any equity offering, to the proceeds  from
the  sale of any of the mortgaged vessels (see discussion  below)
and  to  the interest rate buy-down expected from Industry Canada
upon conversion of the credit line to term status later in 2004.

The   interest  rate  for  the  $60.0  million  portion  of   the
construction financing is LIBOR plus a spread of 3.25%  to  3.50%
based  upon  the consolidated leverage ratio of the Company.  The
interest  rate for the $19.0 million portion of the  construction
financing  is  LIBOR  plus 4.00%. In addition,  the  Company  was
charged  a 1% origination fee ($190,000) by Regions Bank and  EDC
for  the addition to the credit line and the interest rate on the
original  $60.0 million financing increased to LIBOR plus  4.00%.
The  Company is providing collateral in the form of the  Midnight
Express  as  well  as  a  first preferred ship  mortgage  on  the
Midnight  Fox, Midnight Star, Midnight Dancer, Midnight  Carrier,
Midnight  Brave and Midnight Rider. The Company has to adhere  to
various conditions including maintaining a tangible net worth  of
at  least $60.0 million, a minimum debt service coverage ratio of
at least 1.20 to 1, a consolidated leverage ratio of no more than
2.00  to  1  and a consolidated current ratio (defined below)  of
1.30  to 1 (see below for details of amendments). The Company  is
not  allowed  to incur additional debt over $8.0 million  without
consent   from  Regions  Bank.  The  Company  had  $59.9  million
outstanding under the $60.0 million Finance Facility as of  March
31,  2004 and capitalized $0.9 million of 2004 interest costs  in
the quarter ended March 31, 2004 in relation to the conversion of
the  Midnight Express as compared to $0.1 million capitalized  in
the  first quarter of 2003. The additional $19.0 million was  not
available  until  April 2004, and the funding of  the  additional
$19.0  million  was  subject  to, among  other  things,  (1)  the
completion   of   certain   customary  documentation   submission
requirements,  (2) that no events of default shall have  occurred
and  be  continuing, and (3) no material adverse  change  in  the
properties, assets, liabilities, business, operations, prospects,
income  or condition (financial or otherwise) of the Company  and
its  subsidiaries taken as a whole shall have occurred since  the
effective  date (April 8, 2004) and be continuing. All  of  these
conditions were fulfilled and the Company has drawn approximately
$5.0 million as of May 14, 2004 under the $19.0 million facility.

Upon  achievement of certain construction completion  milestones,
but  no  later  than October 31, 2004, the $79.0 million  Finance
Facility will convert to term status. The $60.0 million term loan
facility  would  then  have  a three-year  term  with  a  10-year
amortization payment schedule consisting of semi-annual  payments
(beginning  in the first half of 2005) with a balloon payment  at
the  end  of  the  three-year term. The interest  rate  for  this
facility  is  3.25%  over  LIBOR. The  $19.0  million  term  loan
facility would then have a twenty-month term with a $6.0  million
principal  payment due on June 30, 2005, a $6.0 million principal
payment  due on December 30, 2005 and the remaining $7.0  million
principal payment due on June 30, 2006. Interest would be payable
on  a  monthly basis based on a rate of LIBOR plus 4.00%. Regions
Bank  and  EDC  will  require the Company to  maintain  the  same
collateral   and  covenants  as  included  in  the   construction
financing depicted above.

In  December 2002, the Company entered into a purchase  agreement
with  Global  Marine  Systems Limited  (Global  Marine)  for  the
Midnight  Wrangler at a cost of approximately $10.8 million.  The
Company  took delivery of the vessel in March 2003. The  purchase
of  the  vessel  was financed by Global Marine over  a  five-year
period with monthly payments, including 7% per annum interest, of
approximately $0.2 million per month plus a $1.0 million  payment
at  the  purchase  date  in March 2003 and another  $1.0  million
payment at the end of the five-year period.

In  March 2003, the Company finalized a $9.25 million, seven-year
term  loan  with General Electric Commercial Equipment  Financing
(GE  Commercial).  The loan was structured so  that  the  Company
received  $8.0  million  immediately and GE  Commercial  retained
$1.25  million as a security deposit. The interest  rate  on  the
term  loan  is  the 30-day commercial paper rate plus  2.03%  and
includes prepayment penalties of 2% for the first twelve  months,
1%  for the second twelve months and 0% thereafter. The term loan
is structured to have monthly payments over seven years. The loan
agreement  contains  the same financial  covenants  as  the  Bank
Facility  and Finance Facility, as amended, discussed above.  The
collateral  for the loan is the Midnight Eagle and  the  security
deposit  described above. The Company utilized the proceeds  from
the loan to fund the improvements to the Midnight Wrangler and  a
portion of the Midnight Express conversion costs.

In December 2003, the Company refinanced the debt used to acquire
the  Midnight Wrangler with General Electric Capital  Corporation
(GE  Capital)  by  entering  into a  secured  term  loan  in  the
principal  amount  of  $15.0 million. The secured  term  loan  is
structured  to  have  quarterly payments over  seven  years.  The
interest rate on the term loan is 4.25% over LIBOR and the  terms
contained  an  origination discount of 1.50%. The loan  agreement
contains various covenants beginning on March 31, 2005, including
a  minimum EBITDA (as defined) of $18.5 million, a minimum  fixed
charge  ratio  (as defined) of 1.05 to 1, and a maximum  leverage
ratio  (as defined) of 5.25 to 1 for the financial quarters ended
in  the  period from October 1, 2004 through September 30,  2005.
These  maximum leverage ratios decline by 0.50 to 1 for  each  of
the  following four years before reaching 3.25 to 1 that  applies
for  the  financial  quarters ended  from  October  1,  2008  and
thereafter. The collateral for the loan is the Midnight Wrangler,
Midnight Runner and Midnight Gator. A final payment was  made  to
Global  Marine in December 2003. This early termination  of  debt
resulted  in  a  gain  to the Company of  $0.9  million  that  is
recorded in the December 31, 2003 financial statements.

Earlier  in  2004  the  Company was not in  compliance  with  the
current  ratio  or  the debt service coverage ratio  requirements
under the Finance Facility (with respect to the December 31, 2003
testing  period).  As a result, in early April 2004  the  Company
obtained  forbearance  waivers  from  its  lenders  and  effected
amendments  to its loan agreements to provide certain  levels  of
relief with respect to the required level of minimum coverage  as
well  as changes related to certain components of the computation
of  the  minimum current ratio, as defined, and the minimum  debt
service  coverage  ratio, as defined, for the  quarterly  testing
periods  of  2004.  As  of March 31, 2004,  the  Company  was  in
compliance  with  the financial covenants (as  amended  in  early
April 2004) of the Bank Facility, the Finance Facility and the GE
Commercial  term loan. The Company must comply with  the  amended
consolidated current ratio covenant (as defined) of 0.70 to 1 for
the four quarters of 2004 and then the consolidated current ratio
covenant (as defined) returns to 1.00 to 1 as of March 31,  2005.
There can be no assurance that compliance will be maintained.  If
compliance  is  not  maintained, all credit agreements  could  be
declared  to be in default and all amounts outstanding, including
the  $19.2 million of debt associated with the Midnight Eagle and
Midnight  Wrangler facilities, currently classified as  long-term
could  be demanded for payment and creditors would have the right
to  seize  the  applicable collateral. The Company's  obligations
under  its credit agreements are secured by substantially all  of
the  Company's  assets. Any defaults under the credit  agreements
would  adversely  impact  the Company's ability  to  sustain  its
operations in the normal course and have a material effect on its
financial condition and results of operations.

7.   Income Taxes:
Income  Taxes - SFAS 109, "Accounting for Income Taxes," provides
for the weighing of positive and negative evidence in determining
whether  it is more likely than not that a deferred tax asset  is
recoverable. The Company has incurred losses in 2001 and 2003 and
has  losses on an aggregate basis for the three-year period ended
December  31, 2003. In addition, the Company has incurred  losses
in  the  quarter ended March 31, 2004. Deferred income tax assets
are  reduced by a valuation allowance when it is more likely than
not  that  some portion or all of the deferred income tax  assets
will  not  be realized. Despite management projections of  future
income,  relevant  accounting guidance  suggests  that  a  recent
history  of  cumulative losses constitutes  significant  negative
evidence,   and  that  future  expectations  about   income   are
overshadowed  by  such recent losses. The Company  recognized  no
income tax benefit in the first quarter of 2004 for this reason.

8.   Commitments and Contingencies:
Contingencies  - The Company has been named as a defendant  in  a
stockholder  class  action suit filed by  purported  stockholders
regarding  the Public Offering. This lawsuit, Karl L. Kapps,  et.
al.  v.  Torch Offshore, Inc. et. al., No. 02-00582, which  seeks
unspecified monetary damages, was filed on March 1, 2002  in  the
United  States  District  Court  for  the  Eastern  District   of
Louisiana.  The lawsuit was dismissed on December  19,  2002  for
failure to state a claim upon which relief could be granted.  The
plaintiffs  have appealed to the United States Court  of  Appeals
for the Fifth Circuit. Oral arguments have been completed and the
Company  is  awaiting  the decision of  the  Court.  The  Company
believes  the allegations in this lawsuit are without  merit  and
continues to vigorously defend this lawsuit. Even so, an  adverse
outcome  in  this class action litigation could have  a  material
adverse effect on the Company's financial condition or results of
operations.

In  May  2002, the Company entered into an agreement  with  Cable
Shipping, Inc. to time charter a vessel, the G. Murray,  under  a
three-year  contract  at  a rate of $18,500  per  day.  The  time
charter commenced in the third quarter of 2002 and the vessel was
renamed  the Midnight Hunter. However, on January 24,  2003,  the
Company  terminated  the  time charter because  of  the  vessel's
failure  to  meet certain specifications outlined in the  charter
agreement. In November 2003, a London arbitrator issued a  ruling
against  the Company's recission claim, finding that the  Company
was  not entitled to terminate the charter, but did rule in favor
of  the Company on the warranty claim for breach of contract.  An
interim  award  of  $2.2  million was  made  in  favor  of  Cable
Shipping,  Inc. The Company has recorded the full amount  of  the
interim  award in its financial statements. The Company attempted
to appeal the ruling, but on April 7, 2004 the appeal was denied.
The escrowed award has been released to Cable Shipping, Inc. Each
party will now make submissions as to quantum of damages for  the
claim upon which it was successful and a further hearing will  be
held.  Additional amounts awarded to the parties will  likely  be
netted in favor of Cable Shipping, Inc. While an estimate of  the
net  impact  of  the damages to be awarded with respect  to  this
matter  is not currently quantifiable, it is possible that future
damages  to  be  awarded to Cable Shipping, Inc. in  this  matter
could  have a material adverse effect on the Company's  financial
condition and/or results of operations.

In  March 2003, the Company filed a lawsuit (Torch Offshore, Inc.
v. Newfield Exploration Company, No. 03-0735, filed in the United
States District Court, Eastern District of Louisiana on March 13,
2003)  against  Newfield Exploration Company (Newfield)  claiming
damages  of approximately $2.1 million related to work  completed
for Newfield in the Gulf of Mexico at Grand Isle Block 103-A. The
lawsuit alleges that the Company did not receive all compensation
to  which  it was entitled pursuant to the contract. The  Company
has  recorded  a  provision for the full amount  of  this  claim;
however, the Company intends to continue to pursue the claim.

In  July 2003, the Company filed a lawsuit (Torch Offshore,  Inc.
et al v. Stolt Offshore, Inc., Algonquin Gas Transmission Company
and  Duke  Energy,  No.  03-1915, in the United  States  District
Court,  Eastern  District of Louisiana on July 3,  2003)  against
Stolt  Offshore, Inc. (Stolt), and its customer, seeking recovery
of approximately $7.6 million related to work completed for Stolt
in  Boston,  Massachusetts. The Company worked as a subcontractor
to  Stolt, who was engaged by Algonquin Gas Transmission  Company
to  complete  the Boston Hubline project, an underwater  pipeline
crossing the Boston Harbor. The lawsuit alleged that the  Company
did  not  receive  all  compensation to  which  the  Company  was
entitled pursuant to the subcontract the Company had with  Stolt.
Two  other  subcontractors to Stolt joined with the  Company  and
filed  as  plaintiffs in the lawsuit. Additionally, the  Company,
along   with  two  other  subcontractors,  filed  a  lawsuit   in
Massachusetts (Civil Action No. 03-01585), which included a claim
for  breach  of contract as well as a claim to assert  mechanics'
liens  against Algonquin's easement located in Weymouth,  Norfolk
County,  Massachusetts.  In March 2004,  the  Company  reached  a
settlement with Stolt in the amount of $6.2 million and the  full
amount  of  the  difference  between  the  claim  and  the  final
settlement (a loss of approximately $1.4 million) was recorded in
the  financial statements as of December 31, 2003.  The  lawsuits
have been dismissed, and the lien claims have been released.

Because of the nature of its business, the Company is, from  time
to  time,  involved in routine litigation or subject  to  various
other  disputes  or  claims related to  its  business  operations
(other  miscellaneous  legal matters). The  Company  has  engaged
legal counsel to assist in defending all such legal matters,  and
management  intends to vigorously defend all claims. The  Company
does  not  believe, based on all available information, that  the
outcome  of these other miscellaneous legal matters will  have  a
material   effect  on  its  financial  position  or  results   of
operations.

Lease  Commitments - In early 2000, the Company commenced a five-
year  new-build charter for the Midnight Arrow, a DP-2  deepwater
subsea  construction vessel. The long-term charter is with  Adams
Offshore Ltd. and expires in March 2005, but can be terminated on
July  23,  2004 by paying $300,000, or on November  24,  2004  by
paying  $100,000.  The charter amount includes the  marine  crew,
maintenance  and  repairs, drydock costs  and  certain  insurance
coverages.  Under the terms of the charter, the Company  has  the
exclusive option to purchase the vessel for $8.25 million or  the
ability to extend the charter for an additional two years at  the
end of the charter period. This charter is being accounted for as
an operating lease.

In  January 2004, the Company entered into a time charter for the
Midnight  Hunter, a 340-foot DP-2 deepwater capable  vessel.  The
time  charter for the Midnight Hunter is at a day rate of $14,500
per  day  and extends through September 2, 2005, with  provisions
for  extension or outright purchase. The charter amount  includes
the  marine  crew,  maintenance and repairs,  drydock  costs  and
certain  insurance  coverages. The vessel  was  previously  under
charter by the Company, but the Company cancelled the charter  in
January   2003   because  the  vessel  did   not   meet   certain
specifications  as  outlined  in  the  charter  agreement   which
prevented  the  Company  from  performing  some  types  of  work,
particularly  deepwater pipelay (see further  discussion  above).
However,  the Company has re-chartered the vessel at a lower  day
rate  and  has altered its intentions for use of the vessel.  The
Company  intends to utilize the DP-2 vessel in a  diving  support
capacity,  which will allow it to perform deepwater tie-ins  with
the   Company's  1,000-foot  saturation  system  that  has   been
installed on the vessel.

Other  Commitments  -  The  Company has executed  contracts  with
several critical equipment suppliers related to the conversion of
the  Midnight Express. In December 2002, the Company entered into
a  contract  with  Davie  Maritime, Inc.  of  Quebec,  Canada  to
complete  the  conversion of the Midnight Express at  a  contract
value  of  $25.3  million ($37.1 million  inclusive  of  assigned
critical  equipment supplier contracts) that became effective  in
April  2003.  Due  to the recent settlement with Davie  Maritime,
Inc.,  the  shipyard  contract, inclusive  of  assigned  critical
equipment  supplier contracts, is now valued at $51.9 million  of
which $6.5 million has come from approved change orders and  $8.3
million  from an agreed increase in contract price. The remaining
outstanding contracts for the conversion of the Midnight Express,
including  the  Davie  Maritime, Inc. contract  described  above,
aggregate $83.0 million, of which $75.6 million had been paid  as
of  March  31,  2004. In the event the Company  terminates  these
contracts,  the  Company  is required to  pay  certain  of  these
suppliers'  costs  incurred  to date while  other  suppliers  are
entitled  to the full value of the contract, depending  upon  the
terms of the relevant agreement. The Company believes its present
termination cost exposure on these contracts totals approximately
$7.4 million.

9.   New Accounting Standards:
In December 2002, the Financial Accounting Standards Board (FASB)
issued  SFAS  No.  148,  which provides  alternative  methods  of
transition for a voluntary change to the fair-value based  method
of  accounting for stock-based employee compensation, and the new
standard,  which  is  now  effective, amends  certain  disclosure
requirements.  The  Company  continues  to  apply  APB  No.   25,
"Accounting   for  Stock  Issued  to  Employees,"   and   related
interpretations  in accounting for its stock-based  compensation;
therefore,  the alternative methods of transition do  not  apply.
The  Company has adopted the disclosure requirements of SFAS  No.
148 (see "Stock-Based Compensation" above).

In   June  2001,  the  American  Institute  of  Certified  Public
Accountants  (AICPA)  issued  an exposure  draft  of  a  proposed
Statement  of Position (SOP), "Accounting for Certain  Costs  and
Activities  Related  to  Property, Plant,  and  Equipment."  This
proposed  SOP  would change, among other things,  the  method  by
which  companies would account for normal, recurring or  periodic
repairs  and  maintenance costs related  to  "in  service"  fixed
assets.  It  would  require  that  these  types  of  expenses  be
recognized  when  incurred rather than  recognizing  expense  for
these  costs while the asset is productive. The proposed SOP  was
presented  to the FASB for clearance, however on April 14,  2004,
the  FASB  did not approve the draft SOP and decided to  consider
the  relevant  concepts  within the SOP in  connection  with  the
FASB's  short-term  convergence project on  property,  plant  and
equipment,  including depreciation currently  scheduled  to  take
place in the 2005-2006 timeframe.

In  January  2003,  the FASB issued Financial Interpretation  46,
"Consolidation  of Variable Interest Entities - An Interpretation
of  Accounting  Research Bulletin (ARB)  51"  ("FIN  46"  or  the
"Interpretation").  FIN  46 addresses consolidation  by  business
enterprises  of  variable interest entities (VIEs).  The  primary
objective  of  the Interpretation is to provide guidance  on  the
identification  of,  and financial reporting for,  entities  over
which control is achieved through means other than voting rights;
such  entities are known as VIEs. The provisions of FIN 46  apply
immediately  to VIEs created after January 31, 2003.  Application
is  required  for  interests in special-purpose entities  in  the
period  ending  after December 15, 2003 and is required  for  all
other  types of VIE's in the period ending after March 15,  2004.
The  Company has no VIEs and there was no material impact on  the
Company's  financial position or results of operations  from  the
adoption of FIN 46.

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

The   following  discussion  and  analysis  should  be  read   in
conjunction  with  our  Consolidated  Financial  Statements   and
Management's  Discussion and Analysis of Financial Condition  and
Results of Operations contained in our Annual Report on Form 10-K
for  the  fiscal year ended December 31, 2003, and the  unaudited
interim  condensed consolidated financial statements and  related
notes contained in "Item 1. Financial Statements" above.

This  Quarterly Report on Form 10-Q contains statements that  are
"forward-looking statements" within the meaning  of  the  Private
Securities Litigation Reform Act of 1995 and Section 21E  of  the
Securities  Exchange Act of 1934, as amended,  concerning,  among
other  things,  our  prospects, expected revenues,  expenses  and
profits, developments and business strategies for our operations,
all  of  which  are  subject to certain risks, uncertainties  and
assumptions. Our actual results may differ materially from  those
expressed or implied in this Form 10-Q. Many of these factors are
beyond our ability to control or predict. Accordingly, we caution
investors   not   to  place  undue  reliance  on  forward-looking
statements. There is no assurance that our expectations  will  be
realized.   Factors  that  could  cause  or  contribute  to  such
differences  include, but are not limited to, those discussed  in
our Annual Report on Form 10-K for the fiscal year ended December
31,  2003  under  the captions "Forward-Looking  Statements"  and
"Item  7  -  Management's Discussion and  Analysis  of  Financial
Condition and Results of Operations - Risk Factors."

GENERAL

We provide subsea construction services in connection with the in-
field development of offshore oil and natural gas reservoirs.  We
are  a leading service provider in our market niche of installing
and    maintaining   small   diameter   flowlines   and   related
infrastructure  on the Shelf. Over the last few  years,  we  have
expanded   our  operations,  fleet  capabilities  and  management
expertise  to  enable us to provide analogous services  in  water
depths up to 10,000 feet. In addition, we have begun to enter the
international  markets  of the world,  including  Mexico,  as  we
believe these areas present opportunities for utilization of  our
fleet.

In  the  first  quarter of 2004, we reported  revenues  of  $11.8
million, a 30.5% decrease compared with the first quarter of 2003
revenues  of  $17.0  million. The operating loss  for  the  first
quarter  of  2004  was $5.3 million, compared with  an  operating
income  of $0.1 million in the first quarter of 2003. During  the
first quarter of 2004, based upon management's experience, market
conditions  in  the  Gulf of Mexico remained relatively  weak  as
offshore  drilling remained depressed as capital expenditures  by
oil  and  natural  gas  companies were below  normal  levels.  In
addition,  our fleet-wide utilization is generally  lower  during
the  first  half of the year because of winter weather conditions
in  the Gulf of Mexico. Furthermore, during the first quarter,  a
substantial number of our customers finalize capital budgets  and
solicit bids for construction projects. These forces have  driven
market  prices  and fleet utilization to low  levels,  and  as  a
result, have adversely impacted our revenues and gross margin.

We  have a significant working capital deficit position primarily
resulting from the current classification of the Midnight Express
construction finance facility that matures on October  31,  2004.
This  position places a high degree of pressure on our  liquidity
management and could ultimately impact our operations and  future
business  plans. Management believes, however, that we  have  the
ability   to  sustain  our  operations  and  meet  our  financial
commitments,  at  least  for  the  near-term,  through  effective
management of our operations and the available liquidity provided
through  our credit facilities. However, if we continue to  incur
significant  cash losses or if our ability to access  our  credit
facilities  is curtailed, our ability to continue to  manage  our
liquidity  needs  and  meet  our operating  and  other  financial
commitments may be jeopardized in the future.

We  believe  that  certain factors are critical to  our  success,
including  having  sufficient financial  liquidity  to  fund  the
completion  of  the conversion of the Midnight Express  in  2004;
ascertaining  utilization for the Midnight  Express  as  soon  as
possible upon completion of its sea trials, which is expected  in
the  second  half of 2004; raising additional funds  through  the
public  or  private placement of equity; reducing  certain  fixed
costs  and  paying  down outstanding debt  through  the  sale  of
certain  vessels; managing the utilization of our existing  fleet
of  vessels by strategically positioning our DP-2 vessels on jobs
to  promote efficiency and greater margins; continuing to  expand
our  market  from  the shallow water into the intermediate  water
depths  and  the deepwater with the use of our DP-2 vessels;  and
developing an international presence.

In  order  to accomplish our business plan and meet our financial
obligations, we must:

  -  Complete the conversion  of the Midnight Express in a timely
     manner  and  within  the financial  constraints of the $19.0
     million increase to our credit facility.

  -  Raise  additional  capital  to  fund working capital require-
     ments, including the  payment  of  monthly  lease amounts for
     the Midnight Hunter and  Midnight Arrow,  which  are  approx-
     imately $6.9 million for the remaining three quarters of  the
     year  ended  December 31,  2004,  and  to  make  monthly  and
     quarterly interest and principal payments to General Electric
     Commercial Equipment Financing (GE Commercial) as part of the
     Midnight   Eagle  term  loan  and  General Electric   Capital
     Corporation (GE Capital) as part  of  the  Midnight  Wrangler
     term loan (together $4.4 million for the year ended  December
     31, 2004  of  which  as  of May  14,  2004  we  have met $1.3
     million).

  -  Dispose  of  certain non-essential vessels to reduce debt and
     associated fixed costs.

  -  Enter into an agreement(s) for  utilization of  the  Midnight
     Express  near  the  time  of  the completion of its final sea
     trials in the second half of 2004.

We  have been actively pursuing transactions to address the above
matters  as  well as others described in Note 2 to the  Company's
financial statements, the ultimate resolution of which is  beyond
our  control and will have a significant impact on our  financial
condition and liquidity. As a result, no assurances can be  given
that  these transactions will be completed as contemplated or  at
all,  which  could have a detrimental effect on  our  ability  to
continue  our  operations.  For more  information  regarding  our
business plan and these transactions, see Note 2 to the Financial
Statements  located  in Item 1 of this Form  10-Q,  and  for  the
related  risks,  see  "Risk Factors" in "Item  7  -  Management's
Discussion  and  Analysis of Financial Condition and  Results  of
Operations  -  Risk Factors" in our Annual Report  on  Form  10-K
filing for the fiscal year ended December 31, 2003.

We  remain  focused on our strategy of moving into the  deepwater
markets of the world through the establishment of our fleet of DP-
2  vessels. Since 1997, we have increased the size of  our  total
fleet  from three to twelve construction and service vessels.  In
2002,  we  acquired  a  520-foot vessel from Smit  International,
renamed the Midnight Express, which is being converted to a  DP-2
offshore construction vessel with our patented pipelay system  at
an  estimated cost of approximately $109.0 million.  In  December
2002,  we  committed to purchase a cable-lay vessel, renamed  the
Midnight  Wrangler,  for  the purpose of  deepwater  pipelay  and
subsea  construction. We took possession of this vessel in  March
2003 and the vessel entered our active fleet in August 2003 after
various  modifications and upgrades were made to it.  In  January
2004,  we  entered into a new charter for the Midnight Hunter,  a
deepwater capable diving support vessel. These critical additions
to  our fleet over the past few years have positioned us to  grow
our  business while achieving better margins as we move into  the
intermediate depths and the deepwater. These DP-2 vessels are the
core  of  our  fleet and the key to the future successes  of  the
Company.

Business Environment
The  demand  for  subsea construction services  has  historically
depended  upon  the prices of oil and natural gas.  These  prices
reflect  the general condition of the industry and influence  the
willingness of our customers to spend capital to develop oil  and
natural  gas reservoirs. We are unable to predict future oil  and
natural gas prices or the level of offshore construction activity
related  to  the industry. In addition to the prices of  oil  and
natural  gas,  we  use  the following leading  indicators,  among
others, to forecast the demand for our services:

- the offshore mobile and jack-up rig counts;

- forecasts of capital expenditures by major, independent, and
  state oil and natural gas companies; and

- recent lease sale activity levels.

Even  when  demand  for subsea construction services  is  strong,
several  factors  may  affect  our profitability,  including  the
following:

- competition;

- availability of qualified personnel;

- equipment and labor productivity;

- cost of third party services such as catering and labor services;

- fuel cost;

- weather conditions;

- contract estimating uncertainties;

- global economic and political circumstances; and

- other risks inherent in marine construction.

Although  greatly  influenced by overall market  conditions,  our
fleet-wide  utilization is generally lower during the first  half
of  the year because of winter weather conditions in the Gulf  of
Mexico.   Accordingly,  we  endeavor  to  schedule  our   drydock
inspections and routine and preventative maintenance during  this
period.  Additionally,  during the first quarter,  a  substantial
number of our customers finalize capital budgets and solicit bids
for   construction   projects.  For   this   reason,   individual
quarterly/interim results are not necessarily indicative  of  the
expected results for any given year.

In  the life of an offshore field, capital is allocated for field
development  following  a  commercial discovery.  The  time  that
elapses  between a successfully drilled well and the  development
phase,  in  which we participate, varies depending on  the  water
depth  of  the  field.  On  the Shelf, demand  for  our  services
generally follows drilling activities by three to twelve  months.
We  have  noticed  that  demand  for  pipeline  installation  for
projects  exceeding 1,000 feet of water depth  generally  follows
drilling activities by at least eighteen months to three years as
deepwater  installations typically require much more  engineering
design work than Shelf installations.

RESULTS OF OPERATIONS

Comparison of the Quarter Ended March 31, 2004 to the Quarter
Ended March 31, 2003

The  following  table  highlights revenue days  (days  of  vessel
utilization),  revenue and gross profit for  the  quarters  ended
March 31, 2004 and March 31, 2003.

(dollars in thousands, except
per revenue day, unaudited)          Quarter Ended March 31,
                                     ----------------------
                                       2004          2003
                                       ----          ----
Revenue Days                              378            490
Revenue                             $  11,842      $  17,029
Gross Profit (Deficit)              $  (1,402)     $   3,284
Average per Revenue Day:
     Revenue                        $  31,328      $  34,753
     Gross Profit (Deficit)         $  (3,709)     $   6,702

Revenues. Revenues were $11.8 million for the three months  ended
March  31,  2004 compared to $17.0 million for the  three  months
ended  March 31, 2003, a decrease of 30.5%. The decrease in first
quarter  2004 revenues was caused by the overall decline  in  the
utilization  of our fleet during the period and the  decrease  in
average  pricing realizations (revenues divided by revenue  days)
when  compared  to the comparable first quarter 2003  statistics.
The number of revenue days worked declined 22.9% between periods.
In addition, average pricing realizations in the first quarter of
2004 were 9.9% lower than the average pricing realizations in the
first  quarter of 2003. Our fleet worked 378 revenue days in  the
first  quarter of 2004 resulting in a utilization rate of  40.3%,
compared  to  490 revenue days worked in the three  months  ended
March  31, 2003, or a 60.9% utilization rate. A majority  of  the
decrease in fleet utilization came from the pipelay barges as the
Midnight Brave, Midnight Eagle and Midnight Rider worked 92 fewer
revenue  days combined as compared to the first quarter of  2003.
In addition, the Midnight Arrow contributed 67 fewer revenue days
in  the  first quarter of 2004 than in the comparable  period  of
2003.  However, offsetting these declines in utilization was  the
addition of 49 revenue days from the Midnight Wrangler, which was
not in the active fleet in the first quarter of 2003.

Gross  Profit  (Deficit). Gross profit (defined as revenues  less
cost of sales) was a deficit of $1.4 million for the three months
ended  March  31, 2004, compared to a margin of $3.3 million  for
the three months ended March 31, 2003. Cost of sales consists  of
job related costs such as vessel wages, insurance and repairs and
maintenance. The gross profit deficit in the quarter ended  March
31, 2004 was primarily a result of the decline in the utilization
of  our fleet combined with the lower average revenue per day, as
discussed above, which led to a revenue level that did not  cover
our  cost  structure. Overall, our costs of sales decreased  from
$13.7  million  in  the quarter ended March  31,  2003  to  $13.2
million  in the quarter ended March 31, 2004. The overall decline
in  cost  of sales was due to decreases in vessel wages,  repairs
and   maintenance,  support  vessel  costs,  catering   and   job
consumables  offset  by  increases  in  subcontract   costs   and
insurance.

Depreciation  and  Amortization.  Depreciation  and  amortization
expense  was  $2.1 million for the three months ended  March  31,
2004  compared to $1.8 million for the three months  ended  March
31,  2003,  an increase of 15.4%. This increase was a  result  of
depreciation  expense for the Midnight Wrangler and the  Midnight
Gator  in  the first quarter of 2004 as compared to none  in  the
first  quarter of 2003. This was partially offset by the decrease
in the amortization of the drydock costs for the Midnight Carrier
in  the first quarter of 2004 as compared to the first quarter of
2003.

General  and  Administrative Expenses. General and administrative
expenses  totaled $1.6 million (13.6% of revenues) for the  three
months  ended  March 31, 2004 compared to $1.4 million  (8.0%  of
revenues)  for the three months ended March 31, 2003.  The  first
quarter 2004 general and administrative expenses were higher  due
to   increases  in  legal  expenses,  professional  expenses  and
financing fees.

Other  Income. Other income was zero for the three  months  ended
March  31, 2004 compared to other income of $1,000 for the  three
months  ended  March 31, 2003. We capitalized all  of  our  first
quarter  2004 and 2003 interest costs, totaling $0.9 million  and
$0.1 million, respectively, in relation to the conversion of  the
Midnight Express.

Income  Taxes. For the quarter ended March 31, 2004, we increased
our  deferred  tax  asset valuation allowance  by  $1.9  million,
recognizing  no  net  income  tax  benefit  associated  with  our
operating  loss due to the uncertainty of future taxable  income.
We  recorded a $36,000 expense (a 35% effective tax rate)  during
the three months ended March 31, 2003.

Net  Income (Loss). Net loss for the three months ended March 31,
2004 was $5.3 million, compared with a net income of $0.1 million
for the three months ended March 31, 2003.

LIQUIDITY AND CAPITAL RESOURCES

Liquidity Needs and Our Financial Plan
We  expect to need a significant amount of capital to finance our
operations  and meet our debt service obligations. We are  taking
steps to address our capital requirements for financial liquidity
and  have developed a financial plan that we believe will provide
us with sufficient financial resources to continue to conduct our
operations.  Please  refer to Note 2 to the Financial  Statements
located in Item 1 of this Form 10-Q for more details on our plan.
However,  no  assurances can be given that we  will  successfully
accomplish the objectives of our plan.

As  part  of  our  financial plan, in April 2004 we  executed  an
amendment with Regions Bank and EDC for a $19.0 million  increase
to  our  existing  credit  facility (the "Finance  Facility")  to
complete  the  conversion of the Midnight Express.  In  addition,
these  lenders  have  agreed to extend  the  time  frame  of  the
construction period of the Finance Facility from June 30, 2004 to
October  31,  2004,  at  which  point  the  construction   period
financing will convert to term status. Regions Bank and EDC  have
also  amended certain covenant obligations that we must  meet  as
discussed  below. We also executed amendments in April 2004  with
GE  Commercial and GE Capital relating to our Midnight Eagle  and
Midnight Wrangler term loans, respectively.

In April 2004, we came to a settlement with Davie Maritime, Inc.,
the  shipyard  that is completing the conversion of the  Midnight
Express  in  Quebec, Canada, through an increase in the  contract
price  of  $8.3 million. Since the initial contract signing,  the
contract price has increased from $37.1 million to $52.6  million
as  of  May  14,  2004 of which $7.2 million  has  resulted  from
approved  change orders and $8.3 million from an agreed  increase
in  contract price. This settlement covers all of the claims made
by  Davie Maritime, Inc. against us. The settlement is to be paid
from  March 1, 2004 through the delivery date from the additional
$19.0 million from the Finance Facility. The agreement also calls
for  a  revised  delivery  date of May  21,  2004.  Should  Davie
Maritime, Inc. not deliver the vessel on May 21, 2004, or a later
date which could arise due to permissible delays, Davie Maritime,
Inc.  will  incur liquidated damages following a seven-day  grace
period based on the number of days delinquent in delivery of  the
vessel.  After  the Midnight Express leaves the  Davie  Maritime,
Inc.   shipyard,  we  expect  that  an  additional  90  days   of
modifications  will  be required before the vessel  is  ready  to
enter  our  active fleet. During this time period,  our  patented
pipelay  system and special-built 500-ton crane will be installed
onboard  the vessel before it enters a period of sea  trials.  We
expect  the vessel to enter the active fleet in the third quarter
of 2004.

We  have  entered  into  discussions with  various  customers  to
utilize  the  Midnight Express in both U.S.  and  foreign  waters
under  both  standard  pipeline project work  and  on  multi-year
charter  arrangements. There is no guarantee that such  contracts
or charters will be awarded to us.

Also  as  part  of  our  business plan,  we  settled  with  Stolt
Offshore, Inc. (Stolt) in the amount of $6.2 million for recovery
of  work we completed for Stolt in relation to the Boston Hubline
project  in the first half of 2003. We collected these  funds  in
March 2004 and have used them for general operating purposes  and
for  reducing amounts due under the Company's receivable line  of
credit.

In  connection  with  our efforts to raise  funds,  we  are  also
considering  the  sale  of certain of our vessels.  We  have  had
preliminary discussions with various parties, however, there  can
be  no  guarantee that we will reach an agreement and complete  a
transaction  during  2004. We are also  seeking  other  means  of
raising funds, including the equity market. Our ability to  raise
additional capital will depend upon the status of capital markets
and  industry conditions. Our Finance Facility specifies we  must
raise  approximately $10.0 million by June 30, 2005 and  requires
that the first $10.0 million of proceeds associated with such  an
offering be used to reduce amounts outstanding under the  Finance
Facility.

Current Liquidity and Capital Resources
The  net cash provided by or used in our operating, investing and
financing activities is summarized below:

(in thousands, unaudited)            Three Months Ended March 31,
                                     ----------------------------
                                          2004          2003
                                          ----          ----
Cash flows provided by (used in):
     Operating activities             $  5,164       $ 6,091
     Investing activities              (17,146)       (9,345)
     Financing activities               11,982         3,727
                                      --------       -------
Net change in cash and cash
  equivalents                         $     --       $   473
                                      ========       =======

Our  cash flow from operating activities is affected by a  number
of   factors,   including  our  net  results,  depreciation   and
amortization, and changes in our working capital. In the  quarter
ended March 31, 2004, our operating activities provided net  cash
of  $5.2 million as compared to $6.1 million in the quarter ended
March 31, 2003.

Cash flow used in investing activities in the quarter ended March
31,  2004  was  related  to the purchase of equipment,  primarily
related   to  the  conversion  of  the  Midnight  Express.   Cash
expenditures  totaled $17.1 million for the quarter  ended  March
31, 2004 compared to $9.3 million for the quarter ended March 31,
2003.  The cash expenditures in the first quarter of 2003 do  not
include  the  $9.7  million expended  for  the  purchase  of  the
Midnight  Wrangler,  as  this  amount  was  fully  financed  (see
discussion below).

Cash  flow provided by financing activities was $12.0 million  in
the  quarter  ended March 31, 2004 and related primarily  to  the
borrowings  under our various credit agreements, principally  the
construction  finance facility. Cash flow provided  by  financing
activities for the quarter ended March 31, 2003 was $3.7  million
and consisted primarily of proceeds from long-term debt offset by
payments on the receivable line of credit.

We  had  negative  working capital (current assets  less  current
liabilities)  of  $76.3  million  at  March  31,  2004.  This  is
primarily  the result of the inclusion in current liabilities  of
$59.9  million of borrowings to finance the Midnight Express.  As
this  debt is associated with the conversion work on the Midnight
Express,  it  is  classified as current as  of  March  31,  2004.
However, once the conversion of the Midnight Express is completed
and  the  vessel meets certain requirements as specified  by  the
finance agreement, the amounts borrowed to finance the conversion
of  the  Midnight Express are expected to convert  to  term  loan
status and be classified accordingly.

The  significant changes in our financial position from  December
31, 2003 to March 31, 2004 are the increase in debt, the increase
in  property  and  equipment, and the decrease  in  the  accounts
receivable balance. Total debt has increased to $88.3 million  as
of  March  31,  2004 and consists primarily of the borrowings  to
finance  the conversion of the Midnight Express, the  GE  Capital
Midnight  Wrangler  term loan, the GE Commercial  Midnight  Eagle
term loan, and the receivable line of credit, which are discussed
below. Property and equipment has increased by $15.4 million  due
to  the  capital expenditures primarily related to the conversion
of  the Midnight Express and our accounts receivable balance  has
decreased by $11.6 million.

Historically,  our capital requirements have been  primarily  for
the  acquisition  and  improvement of  our  vessels  and  related
equipment.  We expect that as we continue our entrance  into  the
deepwater  market our capital requirements will  continue  to  be
primarily  for  the conversion and improvement  of  our  vessels.
Capital expenditures totaled $17.1 million for the quarter  ended
March  31, 2004, compared to $19.1 million for the quarter  ended
March 31, 2003. Capital expenditures in 2004 primarily relate  to
the  conversion  of  the Midnight Express. We currently  estimate
capital   expenditures  for  the  remainder   of   2004   to   be
approximately   $21.2   million,   primarily   representing   the
conversion  of, and the equipment associated with,  the  Midnight
Express.  We  expect  to  fund  these  capital  requirements   by
utilizing  our bank and debt facilities in addition to cash  flow
from operations. Included in this estimate are approximately $2.5
million  for  routine  capital and  drydock  inspections  of  our
vessels to be incurred during the remainder of 2004.

Available Credit Facilities and Debt
Regions  Bank  Facility. In July 2002, we entered  into  a  $35.0
million  bank  facility (the "Bank Facility") with Regions  Bank,
consisting  of  a  $25.0 million asset-based five-year  revolving
credit  facility  and  a $10.0 million accounts  receivable-based
working capital facility. Our ability to use the asset-based five-
year  revolving credit facility was suspended in connection  with
our financing of the conversion of the Midnight Express and later
terminated in April 2004 as part of the $19.0 million increase to
the   construction  finance  facility  as  mentioned  above   and
discussed below. We continue to have available to us the accounts
receivable-based working capital facility from Regions  Bank.  In
December  2003,  the  accounts receivable-based  working  capital
facility  was  increased  to a limit of  $15.0  million.  Amounts
outstanding  under the accounts receivable-based working  capital
facility   may   not  exceed  85%  of  eligible  trade   accounts
receivable.  We  had  $5.9 million outstanding  under  the  $15.0
million accounts receivable-based working capital facility as  of
March  31,  2004.  In addition, we issued a $1.5 million  standby
letter  of credit as security for the charter payments due  under
the  charter  agreement  for  the  Midnight  Hunter  against  the
accounts receivable-based working capital facility. In July 2003,
this  letter  of  credit was drawn by Cable Shipping,  Inc.,  the
owners  of the Midnight Hunter. We have recorded the $1.5 million
as  a  liability on our balance sheet as of December 31, 2003  as
part of the receivable line of credit. We had available borrowing
capacity  of  up  to an additional $1.0 million under  the  $15.0
million accounts receivable-based working capital facility  based
upon  eligible  receivables at March 31, 2004. The $15.0  million
accounts  receivable-based working capital  facility  matures  on
July 1, 2004 and is renewable on an annual basis.

Midnight  Express $79.0 Million Finance Facility. In April  2003,
we  finalized  a  credit line that matures on June  30,  2004  to
finance  the  conversion of the Midnight  Express  (the  "Finance
Facility").  Amounts  outstanding  under  the  credit  line  will
convert  into a three-year term loan facility upon completion  of
the  conversion  of  the Midnight Express. The  Finance  Facility
commitment  is  equally  provided  by  Regions  Bank  and  Export
Development Canada (EDC) ($30.0 million participation by each).

In April 2004, we increased the credit line from Regions Bank and
EDC   by   $19.0   million  to  $79.0  million   ($39.5   million
participation  by each) and amended the maturity to  October  31,
2004.  The amounts outstanding under the credit line will convert
into two separate loans at the earlier of the facility's maturity
date or completion of the conversion of the Midnight Express. The
first  loan  represents the original facility  of  $60.0  million
borrowing  and  will convert to a three-year term loan  facility.
The  second  loan  is for the additional $19.0 million  and  will
convert to a twenty-month term loan facility maturing on June 30,
2006.  In  addition,  as  part  of the  increase  to  the  credit
facility,  the  $25.0  million  asset-based  five-year  revolving
credit  facility was cancelled as discussed above.  Regions  Bank
and  EDC  also have the right to the first $10.0 million  of  any
equity  offering, to the proceeds from the sale  of  any  of  the
mortgaged  vessels (see discussion below), and  to  the  interest
rate  buy-down  expected from Industry Canada upon conversion  of
the credit line to term status later in 2004.

The   interest  rate  for  the  $60.0  million  portion  of   the
construction financing is at a floating rate equal to LIBOR  plus
a  spread  of 3.25% to 3.50% based upon our consolidated leverage
ratio.  The  interest rate for the $19.0 million portion  of  the
construction  financing is LIBOR plus 4.00%. In  addition,  a  1%
origination  fee ($190,000) was charged by Regions Bank  and  EDC
for  the addition to the credit line and the interest rate on the
original  $60.0 million financing increased to LIBOR plus  4.00%.
We  are  providing collateral in the form of the Midnight Express
as  well as a first preferred ship mortgage on the Midnight  Fox,
Midnight Star, Midnight Dancer, Midnight Carrier, Midnight  Brave
and  Midnight  Rider.  We have to adhere  to  various  conditions
including  maintaining  tangible net  worth  of  at  least  $60.0
million,  a minimum debt service coverage ratio of at least  1.20
to 1, a consolidated leverage ratio of no more than 2.00 to 1 and
a  consolidated current ratio (defined below) of 1.30 to  1  (see
below  for  details of amendments). We are not allowed  to  incur
additional  debt over $8.0 million without consent  from  Regions
Bank.  As  of  March  31, 2004, we had $59.9 million  outstanding
under  the $60.0 million Finance Facility, leaving us a borrowing
capacity  of  $0.1  million  under  the  Finance  Facility.   The
additional $19.0 million was not available until April 2004,  and
the funding of the additional $19.0 million was subject to, among
other   things,   (1)   the  completion  of   certain   customary
documentation  submission requirements, (2)  that  no  events  of
default shall have occurred or be continuing, and (3) no material
adverse  change in our properties, assets, liabilities, business,
operations,   prospects,  income  or  condition   (financial   or
otherwise) shall have occurred since the effective date (April 8,
2004)  and  be continuing. All of these conditions were fulfilled
and  we have drawn approximately $5.0 million as of May 14,  2004
under the $19.0 million facility.

Upon  achievement of certain construction completion  milestones,
but  no  later  than October 31, 2004, the $79.0 million  Finance
Facility will convert to term status. The $60.0 million term loan
facility  would  then  have  a three-year  term  with  a  10-year
amortization payment schedule consisting of semi-annual  payments
with  a  balloon payment at the end of the three-year  term.  The
interest  rate for this facility is 3.25% over LIBOR.  The  $19.0
million  term  loan facility would then have a twenty-month  term
with  a  $6.0 million principal payment due on June 30,  2005,  a
$6.0  million principal payment due on December 30, 2005 and  the
remaining  $7.0 million principal payment due on June  30,  2006.
Interest would be payable on a monthly basis based on a  rate  of
LIBOR  plus  4.00%.  Regions Bank and  EDC  will  require  us  to
maintain  the  same collateral and covenants as included  in  the
construction financing depicted above.

Earlier in 2004 we were not in compliance with the current  ratio
or the debt service coverage ratio requirements under the Finance
Facility  (with respect to the December 31, 2003 testing period).
As  a result, in early April 2004 we obtained forbearance waivers
from  our  lenders and effected amendments to our loan agreements
to  provide certain levels of relief with respect to the required
level  of minimum coverage as well as changes related to  certain
components  of the computation of the minimum current  ratio,  as
defined, and the minimum debt service coverage ratio, as defined,
for  the quarterly testing periods of 2004. As of March 31, 2004,
we were in compliance with the financial covenants (as amended in
early April 2004) of the Bank Facility, the Finance Facility  and
the  GE  Commercial term loan. We must comply  with  the  amended
consolidated current ratio covenant (as defined) of 0.70 to 1 for
the four quarters of 2004 and then the consolidated current ratio
covenant (as defined) returns to 1.00 to 1 as of March 31,  2005.
There can be no assurance that compliance will be maintained.  If
compliance  is  not  maintained, all credit agreements  could  be
declared  to be in default and all amounts outstanding, including
the  $19.2 million of debt associated with the Midnight Eagle and
Midnight  Wrangler facilities, currently classified as  long-term
could  be  demanded for payment and our creditors would have  the
right  to seize the applicable collateral. Our obligations  under
these  credit agreements are secured by substantially all of  our
assets.  Any defaults under the credit agreements would adversely
impact our ability to sustain our operations in the normal course
and have a material effect on our financial condition and results
of operations.

Purchase  of the Midnight Wrangler. In December 2002, we  entered
into  a  purchase  agreement with Global Marine  Systems  Limited
(Global Marine) for the purchase of the Wave Alert, to be renamed
the  Midnight Wrangler, at a cost of approximately $10.8 million.
We  took possession of the vessel in March 2003. The purchase  of
the  vessel was financed by Global Marine over a five-year period
with  monthly  payments,  including 7%  per  annum  interest,  of
approximately  $0.2 million plus a $1.0 million  payment  at  the
purchase  in March 2003 and another $1.0 million payment  at  the
end of the five-year period.

GE  Commercial  Midnight  Eagle Term  Loan.  In  March  2003,  we
finalized a seven-year term loan with GE Commercial. Although the
principal  amount of the term loan is $9.25 million, we  received
$8.0  million  and  GE Commercial retained  $1.25  million  as  a
security deposit. The interest rate on the term loan is  the  30-
day  commercial  paper  rate plus 2.03% and  includes  prepayment
penalties  of 2% for the first twelve months, 1% for  the  second
twelve  months and 0% thereafter. The term loan is structured  to
have  monthly  payments  over seven  years.  The  loan  agreement
contains  the  same financial covenants as the Bank Facility  and
Finance Facility discussed above. The collateral for the loan  is
the  Midnight Eagle and the security deposit described above.  We
used  the proceeds from the loan to fund the improvements to  the
Midnight  Wrangler  and  a  portion  for  the  Midnight   Express
conversion costs.

GE  Capital  Midnight Wrangler Term Loan. In  December  2003,  we
refinanced  the  debt used to acquire the Midnight  Wrangler  (as
discussed  above) by entering into a secured term  loan  with  GE
Capital  in  the principal amount of $15.0 million.  The  secured
term  loan  is structured to have quarterly payments  over  seven
years. The interest rate on the term loan is 4.25% over LIBOR and
the  terms contained an origination discount of 1.50%.  The  loan
agreement contains various covenants beginning on March 31, 2005,
including  a  minimum  EBITDA (as defined) of  $18.5  million,  a
minimum  fixed  charge ratio (as defined) of 1.05  to  1,  and  a
maximum  leverage  ratio  (as defined)  of  5.25  to  1  for  the
financial  quarters  ended in the period  from  October  1,  2004
through September 30, 2005. These maximum leverage ratios decline
by  0.50 to 1 for each of the following four years (on an  annual
basis  at  October 1st) before reaching 3.25 to 1, which  applies
for  the  financial  quarters ended  from  October  1,  2008  and
thereafter. The collateral for the loan is the Midnight Wrangler,
Midnight Runner and Midnight Gator. A final payment was  made  to
Global  Marine  in December 2003. This early retirement  of  debt
resulted  in a gain $0.9 million that we recorded in  our  income
statement for the year ended December 31, 2003.

Cash Requirements
The   following   table   presents  our   long-term   contractual
obligations and the related amounts due, in total and by  period,
as of March 31, 2004 (in thousands):

                                  Payments Due by Period
                       ----------------------------------------
                                  Less                   After
                                 Than 1   1-3     4-5      5
                        Total     Year   Years   Years   Years
                        -----    ------  -----   -----   -----
Finance Facility      $ 59,884  $59,884 $   --  $   --  $   --
Long-Term Debt          22,587    3,376  6,877   7,027   5,307
Receivable Line of
  Credit                 5,864    5,864     --      --      --
Capital Lease
  Obligations              217      217     --      --      --
Operating Leases        12,271    9,536  2,697      38      --
Unconditional Purchase
  Obligations            7,070    7,070     --      --      --
Other Long-Term
  Obligations              300      300     --      --      --
                        ------   ------  -----   -----   -----
Total Contractual Cash
  Obligations         $108,193  $86,247 $9,574  $7,065  $5,307
                      ========  ======= ======  ======  ======

As  discussed  above, we expect the Midnight Express construction
loan  (Finance Facility) to convert to two different  term  loans
with varying amortization payment schedules. The majority of  the
long-term  debt  obligation consists of the Midnight  Eagle  term
loan with GE Commercial, the Midnight Wrangler term loan with  GE
Capital and the receivable line of credit from Regions Bank,  all
of which are discussed above.

Included in long-term debt is a note assumed by us as part of the
purchase  of a leisure fishing vessel from an investment  holding
company  wholly-owned by Mr. Stockstill to be used  for  customer
entertainment  purposes.  The  total  cost  of  the  vessel   was
approximately  $0.1  million, of which $41,000  was  paid  during
2002. The debt assumed will be paid in monthly installments  over
a five-year period.

During  the  quarter ended March 31, 2004, we  made  payments  of
approximately  $0.7  million for the operating  lease  obligation
relating to our deepwater technology vessel, the Midnight  Arrow,
under a five-year charter agreement. We also paid $0.3 million in
the  quarter ended March 31, 2004 for the charter of the Midnight
Hunter, a DP-2 diving support vessel. We paid approximately $14.3
million  during the quarter ended March 31, 2004 in  relation  to
the  purchase  price  and  conversion  of  the  Midnight  Express
bringing our total as of March 31, 2004 to $90.6 million.

Included  in  the operating leases are the monthly  payments  for
certain  facilities  used  in the normal  course  of  operations.
However,  the majority of the operating lease obligation  relates
to  our charter agreements of the Midnight Arrow and the Midnight
Hunter. Included in unconditional purchase obligations and  other
long-term  obligations are the contracts with equipment suppliers
related  to the conversion of the Midnight Express. We expect  to
finance  the  Midnight Express contracts with proceeds  from  the
$79.0 million Finance Facility discussed above.

In August 2001, our Board of Directors approved the repurchase of
up  to  $5.0  million of our outstanding common stock.  Purchases
were  made  on  a  discretionary basis  in  the  open  market  or
otherwise  over  a  period of time as determined  by  management,
subject  to market conditions, applicable legal requirements  and
other  factors.  In  August  2002,  we  elected  to  suspend  our
repurchase  program. Under current conditions and to support  our
vessel  expansion strategy, we do not expect to repurchase shares
in  the  near  future except for certain events  related  to  the
vesting  of  employee's restricted shares. As of  May  14,  2004,
712,471  shares  had  been repurchased at a total  cost  of  $4.3
million.

Consistent  with  the focus toward investing in  new  technology,
including  deepwater capable assets such as the Midnight  Express
and the Midnight Wrangler, five of the last six vessels added  to
our  fleet  have  been  DP-2 deepwater capable  (Midnight  Eagle,
Midnight  Arrow, Midnight Express, Midnight Wrangler and Midnight
Hunter).  Through March 31, 2004, we have expended  approximately
$150.1 million (in combined capital expenditures, operating lease
payments  and  purchase  payments) for  these  vessels,  with  an
additional  estimated $30.0 million to be incurred in  associated
construction costs, operating lease payments and drydock expenses
through 2005.

We  believe  that  our  cash flow from operations  and  the  Bank
Facility  will  not be sufficient to meet our existing  liquidity
needs  for the operation of the business in 2004. We also believe
that  the  options  offered  by  the  Finance  Facility,  the  GE
Commercial Midnight Eagle term loan, and the GE Capital  Midnight
Wrangler term loan, in addition to our cash flow from operations,
will  not be sufficient to complete our identified growth  plans.
Raising additional capital during 2004 is a requirement for us to
continue to conduct our operations and meet our debt obligations.
We may not be able to raise these additional funds, or we may not
be able to raise such funds on favorable terms.

NEW ACCOUNTING STANDARDS

In December 2002, the Financial Accounting Standards Board (FASB)
issued  SFAS No. 148, "Accounting for Stock-Based Compensation  -
Transition and Disclosure - an Amendment of SFAS No. 123,"  which
provides alternative methods of transition for a voluntary change
to  the  fair-value  based method of accounting  for  stock-based
employee  compensation,  and  the  new  standard,  which  is  now
effective, amends certain disclosure requirements. We continue to
apply APB No. 25, "Accounting for Stock Issued to Employees," and
related   interpretations  in  accounting  for  our   stock-based
compensation; therefore, the alternative methods of transition do
not  apply. We have adopted the disclosure requirements  of  SFAS
No. 148 (see Note 2 to the financial statements).

In   June  2001,  the  American  Institute  of  Certified  Public
Accountants  (AICPA)  issued  an exposure  draft  of  a  proposed
Statement  of Position (SOP), "Accounting for Certain  Costs  and
Activities  Related  to  Property, Plant,  and  Equipment."  This
proposed  SOP  would change, among other things,  the  method  by
which  companies would account for normal, recurring or  periodic
repairs  and  maintenance costs related  to  "in  service"  fixed
assets.  It  would  require  that  these  types  of  expenses  be
recognized  when  incurred rather than  recognizing  expense  for
these  costs while the asset is productive. The proposed SOP  was
presented  to the FASB for clearance, however on April 14,  2004,
the  FASB  did not approve the draft SOP and decided to  consider
the  relevant  concepts  within the SOP in  connection  with  the
FASB's  short-term  convergence project on  property,  plant  and
equipment,  including depreciation currently  scheduled  to  take
place in the 2005-2006 timeframe.

In  January  2003,  the FASB issued Financial Interpretation  46,
"Consolidation  of Variable Interest Entities - An Interpretation
of  Accounting  Research Bulletin (ARB)  51"  ("FIN  46"  or  the
"Interpretation").  FIN  46 addresses consolidation  by  business
enterprises  of  variable interest entities (VIEs).  The  primary
objective  of  the Interpretation is to provide guidance  on  the
identification  of,  and financial reporting for,  entities  over
which control is achieved through means other than voting rights;
such  entities are known as VIEs. The provisions of FIN 46  apply
immediately  to VIEs created after January 31, 2003.  Application
is  required  for  interests in special-purpose entities  in  the
period  ending  after December 15, 2003 and is required  for  all
other  types of VIE's in the period ending after March 15,  2004.
We have no VIEs and there was no material impact on our financial
position or results of operations from the adoption of FIN 46.

Significant Accounting Policies and Estimates.

For   a   discussion  of  significant  accounting  policies   and
estimates, see our Annual Report on Form 10-K for the fiscal year
ended December 31, 2003.

Item 3.   Quantitative and Qualitative Disclosures About Market
          Risk.

Interest  Rate  Risk.  We  are subject to  market  risk  exposure
related  to changes in interest rates on our Bank Facility  (when
drawn  upon),  Midnight  Eagle  term  loan  with  GE  Commercial,
Midnight  Wrangler  term loan with GE Capital,  and  our  Finance
Facility.  Interest on borrowings under the Bank Facility  accrue
at  a  variable rate, using LIBOR plus a range of 1.75% to 2.25%,
depending  upon the level of our consolidated leverage ratio  (as
defined)  measured on a quarterly basis. Our Midnight Eagle  term
loan  with GE Commercial includes an interest rate consisting  of
the  30-day  commercial  paper  rate  plus  2.03%.  Our  Midnight
Wrangler  term  loan with GE Capital includes  an  interest  rate
consisting  of LIBOR plus 4.25%. Under the Finance Facility,  the
interest  rate during the construction financing phase  is  based
upon  our  consolidated leverage ratio and ranges  from  a  LIBOR
spread  of  3.25%  to 3.50% based upon these  levels.  The  $60.0
million term facility of the Finance Facility is priced at  4.00%
over  LIBOR  and the $19.0 million term facility of  the  Finance
Facility is priced at LIBOR plus 4.00%.

Item 4.  Controls and Procedures.

Evaluation of Disclosure Controls and Procedures. As of  the  end
of the period covered by this report, our Chief Executive Officer
and   Chief   Financial  Officer,  with  the   participation   of
management,  have evaluated the effectiveness of the  design  and
operation  of  our disclosure controls and procedures.  Based  on
their evaluation, the Chief Executive Officer and Chief Financial
Officer   have   concluded  that  our  disclosure  controls   and
procedures have been designed and are functioning effectively  in
alerting them in a timely manner to material information relating
to  Torch Offshore, Inc. required to be disclosed in our periodic
Securities  and Exchange Commission filings under the  Securities
Exchange Act of 1934.

Changes  in Internal Controls. There were no significant  changes
in   our  internal  controls  or  in  other  factors  that  could
significantly  affect these internal controls subsequent  to  the
date  of  their most recent evaluation, including any  corrective
actions  taken  with  regard  to  significant  deficiencies   and
material weaknesses.

                   PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings.

We  have been named as a defendant in a stockholder class  action
suit filed by purported stockholders regarding our initial public
offering. This lawsuit, Karl L. Kapps, et. al. v. Torch Offshore,
Inc.  et.  al.,  No.  02-00582, which seeks unspecified  monetary
damages, was filed on March 1, 2002 in the United States District
Court  for  the  Eastern District of Louisiana. The  lawsuit  was
dismissed on December 19, 2002 for failure to state a claim  upon
which  relief could be granted. The plaintiffs have  appealed  to
the  United  States Court of Appeals for the Fifth Circuit.  Oral
arguments have been completed and we are awaiting the decision of
the Court. We believe the allegations in this lawsuit are without
merit and we continue to vigorously defend this lawsuit. Even so,
an  adverse outcome in this class action litigation could have  a
material adverse effect on our financial condition or results  of
operations.

We  terminated our charter of the Midnight Hunter on January  24,
2003,  as,  among other things, the vessel did not  meet  certain
specifications  as  outlined in the charter  agreement  and  this
prevented  us  from  performing some types of work.  In  November
2003,  a  London arbitrator issued a ruling against our recission
claim,  finding  that  we  were not  entitled  to  terminate  the
charter,  but did rule in favor of us on the warranty  claim  for
breach of contract. An interim award of $2.2 million was made  in
favor  of  Cable  Shipping, Inc. and such amount  was  placed  in
escrow  pending  further proceedings. We have recorded  the  full
amount  of  the  interim  award in the financial  statements.  We
attempted  to appeal the ruling, but on April 7, 2004 the  appeal
was  denied.  The  escrowed  award has  been  released  to  Cable
Shipping, Inc. Each party will now make submissions as to quantum
of  damages  for  the claim upon which it was  successful  and  a
further hearing will be held. Additional amounts awarded  to  the
parties  will  likely be netted in favor of Cable Shipping,  Inc.
While  an estimate of the net impact of the damages to be awarded
with respect to this matter is not currently quantifiable, it  is
possible  that  future damages to be awarded to  Cable  Shipping,
Inc.  in this matter could have a material adverse effect on  our
financial condition and/or results of operations.

We  filed a lawsuit (Torch Offshore, Inc. v. Newfield Exploration
Company, No. 03-0735, filed in the United States District  Court,
Eastern District of Louisiana on March 13, 2003) against Newfield
Exploration  Company (Newfield) claiming damages of approximately
$2.1  million related to work completed for Newfield in the  Gulf
of  Mexico at Grand Isle Block 103-A. Our lawsuit alleges that we
did  not  receive  all  compensation to which  we  were  entitled
pursuant  to the contract. We have recorded a provision  for  the
full  amount  of  this claim; however, we intend to  continue  to
pursue the claim.

In  July 2003, we filed a lawsuit (Torch Offshore, Inc. et al  v.
Stolt  Offshore, Inc., et al, No. 03-1915, in the  United  States
District  Court, Eastern District of Louisiana on July  3,  2003)
against  Stolt Offshore, Inc. (Stolt), and its customer,  seeking
approximately $7.6 million related to work completed for Stolt in
Boston, Massachusetts. We worked as a subcontractor to Stolt, who
was engaged by Algonquin Gas Transmission Company to complete the
Boston  Hubline  project,  an underwater  pipeline  crossing  the
Boston  Harbor. The lawsuit alleged that we did not  receive  all
compensation   to  which  we  were  entitled  pursuant   to   the
subcontract we had with Stolt. Two other subcontractors to  Stolt
joined   with  us  and  filed  as  plaintiffs  in  the   lawsuit.
Additionally,  we, along with two other subcontractors,  filed  a
lawsuit  in  Massachusetts  (Civil Action  No.  03-01585),  which
included  a  claim for breach of contract as well as a  claim  to
assert  mechanics' liens against Algonquin's easement located  in
Weymouth,  Norfolk  County,  Massachusetts.  In  March  2004,  we
reached a settlement with Stolt in the amount of $6.2 million and
we  recorded  the  full  amount of  the  difference  between  our
original  claim and the final settlement (a loss of approximately
$1.4  million)  in our financial statements as  of  December  31,
2003. The lawsuits have been dismissed, and the lien claims  have
been released

Additionally,  due to the nature of our business,  we  are,  from
time  to  time,  involved  in routine litigation  or  subject  to
disputes  or  claims  related to our business  activities  (other
miscellaneous litigation). In our management's opinion,  none  of
this  other miscellaneous litigation will have a material adverse
effect on our financial condition or results of operations.

Item 2.   Changes in Securities and Use of Proceeds.

The  information on the use of proceeds from our Public  Offering
required  by  this item is set forth in "Management's  Discussion
and  Analysis of Financial Condition and Results of Operations  -
Liquidity and Capital Resources" in Part I of this report,  which
section is incorporated herein by reference.

Item 6.   Exhibits and Reports on Form 8-K.

      (a)  Exhibits filed as part of this report are listed below.

           Exhibit 31.1       Certification by Lyle G. Stockstill
                    Pursuant to Section 302 of the Sarbanes-Oxley
                    Act of 2002

           Exhibit 31.2   Certification  by  Robert   E.   Fulton
                    Pursuant to Section 302 of the Sarbanes-Oxley
                    Act of 2002

           Exhibit 32.1   Certification  by  Lyle  G.  Stockstill
                    Pursuant  to  18  U.S.C.  Section  1350,   as
                    Adopted  Pursuant  to  Section  906  of   the
                    Sarbanes-Oxley Act of 2002

           Exhibit 32.2   Certification  by  Robert   E.   Fulton
                    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  February 25, 2004, we filed a report on  Form  8-K,
          reporting  under Item 5, that the Company  had  entered
          into a new time charter for the Midnight Hunter.

          On  March  18,  2004, we filed a report  on  Form  8-K,
          reporting  under Item 5, that the Company had announced
          updated guidance for its earnings estimates based  upon
          management's unaudited review.

                            SIGNATURE

      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.

                                  TORCH OFFSHORE, INC.

Date: May 14, 2004                 By:  /s/ ROBERT E. FULTON
                                   -------------------------
                                   Robert E. Fulton
                                   Chief Financial Officer
                                   (Principal   Accounting   and
                                    Financial Officer)

                          EXHIBIT INDEX

31.1  --    Certification by Lyle G. Stockstill Pursuant to
            Section 302 of the Sarbanes-Oxley Act of 2002

31.2  --    Certification by Robert E. Fulton  Pursuant  to
            Section 302 of the Sarbanes-Oxley Act of 2002

32.1  --    Certification by Lyle G. Stockstill Pursuant to
            18  U.S.C.  Section  1350,  as  Adopted  Pursuant  to
            Section 906 of the Sarbanes-Oxley Act of 2002

32.2  --    Certification by Robert E. Fulton Pursuant to
            18 U.S.C. Section 1350, as Adopted Pursuant to
            Section 906 of the Sarbanes-Oxley Act of 2002

                                                     Exhibit 31.1

   CERTIFICATION BY LYLE G. STOCKSTILL PURSUANT TO SECTION 302
                OF THE SARBANES-OXLEY ACT OF 2002

I, Lyle G. Stockstill, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of Torch
        Offshore, Inc.;

     2. 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;

     3. 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;

     4. The  registrant's other certifying officers and I  are
        responsible for establishing and maintaining disclosure controls
        and procedures (as defined in Exchange Act Rules 13a-15(e) and
        15d-15(e)) for the registrant and we have:

       (a)designed such disclosure controls and procedures, or caused
          such disclosure controls and procedures to be designed under
          our supervision, 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;

       (c)evaluated the effectiveness of the registrant's disclosure
          controls and procedures and presented in this report our
          conclusions about the effectiveness of the disclosure controls
          and procedures, as of the end of the period covered by this
          report based on such evaluation; and

       (d)disclosed in this report any change in the registrant's
          internal control over financial reporting that occurred during
          the registrant's most recent fiscal quarter (the registrant's
          fourth fiscal quarter in the case of an annual report) that
          has materially affected, or is reasonably likely to
          materially affect, the registrant's internal control over
          financial reporting; and

     5. The  registrant's other certifying officers and I have
        disclosed, based on our most recent evaluation of internal
        controls over financial reporting, to the registrant's auditors
        and the audit committee of registrant's board of directors (or
        persons performing the equivalent functions):

       (a)all significant deficiencies and material weaknesses in the
          design or operation of internal control over financial
          reporting which are reasonably likely to adversely affect
          the registrant's ability to record, process, summarize and
          report financial information; and

       (b)any fraud, whether or not material, that involves management
          or  other employees who have a significant role in  the
          registrant's internal control over financial reporting.

Date:  May 14, 2004              /s/ LYLE G. STOCKSTILL
                                 ----------------------
                                 Lyle G. Stockstill
                                 Chairman of the Board and
                                  Chief Executive Officer

                                                     Exhibit 31.2

    CERTIFICATION BY ROBERT E. FULTON PURSUANT TO SECTION 302
                OF THE SARBANES-OXLEY ACT OF 2002

I, Robert E. Fulton, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of Torch
        Offshore, Inc.;

     2. 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;

     3. 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;

     4. The  registrant's other certifying officers and I  are
        responsible for establishing and maintaining disclosure controls
        and procedures (as defined in Exchange Act Rules 13a-15(e) and
        15d-15(e)) for the registrant and we have:

       (a)designed such disclosure controls and procedures, or caused
          such disclosure controls and procedures to be designed under
          our supervision, 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;

       (c)evaluated the effectiveness of the registrant's disclosure
          controls and procedures and presented in this report our
          conclusions about the effectiveness of the disclosure controls
          and procedures, as of the end of the period covered by this
          report based on such evaluation; and

       (d)disclosed in this report any change in the registrant's
          internal control over financial reporting that occurred during
          the registrant's most recent fiscal quarter (the registrant's
          fourth fiscal quarter in the case of an annual report) that
          has materially affected, or is reasonably likely to
          materially affect, the registrant's internal control over
          financial reporting; and

     5. The  registrant's other certifying officers and I have
        disclosed, based on our most recent evaluation of internal
        controls over financial reporting, to the registrant's auditors
        and the audit committee of registrant's board of directors (or
        persons performing the equivalent functions):

       (a)all significant deficiencies and material weaknesses in the
          design or operation of internal control over financial
          reporting which are reasonably likely to adversely affect
          the registrant's ability to record, process, summarize and
          report financial information; and

       (b)any fraud, whether or not material, that involves management
          or  other employees who have a significant role in  the
          registrant's internal control over financial reporting.

Date:  May 14, 2004              /s/ ROBERT E. FULTON
                                 --------------------
                                 Robert E. Fulton
                                 Chief Financial Officer

                                                     Exhibit 32.1

CERTIFICATION BY LYLE G. STOCKSTILL PURSUANT TO 18 U.S.C. SECTION
 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY
                           ACT OF 2002

In  connection with the Quarterly Report of Torch Offshore,  Inc.
(the "Company") on Form 10-Q for the period ending March 31, 2004
as  filed with the Securities and Exchange Commission of the date
hereof  (the  "Report"), I, Lyle G. Stockstill, Chairman  of  the
Board  and  Chief  Executive Officer  of  the  Company,  certify,
pursuant  to  18 U.S.C. Section 906 of the Sarbanes-Oxley Act  of
2002, that:

(1)  The  Report fully complies with the requirements of  Section
     13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)  The information contained in the Report fairly presents,  in
     all material respects, the financial condition and results of
     operations of the Company.

/s/ LYLE G. STOCKSTILL
----------------------
Lyle G. Stockstill
Chairman of the Board and Chief Executive Officer

                                                     Exhibit 32.2

 CERTIFICATION BY ROBERT E. FULTON PURSUANT TO 18 U.S.C. SECTION
 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY
                           ACT OF 2002

In  connection with the Quarterly Report of Torch Offshore,  Inc.
(the "Company") on Form 10-Q for the period ending March 31, 2004
as  filed with the Securities and Exchange Commission of the date
hereof  (the  "Report"),  I, Robert E.  Fulton,  Chief  Financial
Officer  of the Company, certify, pursuant to 18 U.S.C. Section
906  of the Sarbanes-Oxley Act of 2002, that:

(1)  The  Report fully complies with the requirements of  Section
     13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)  The information contained in the Report fairly presents,  in
     all material respects, the financial condition and results of
     operations of the Company.

/s/ ROBERT E. FULTON
--------------------
Robert E. Fulton
Chief Financial Officer