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

                                   FORM 10-QSB

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

For the quarterly period ended:        March 31, 2004

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934
For the transition period from ..................to ...................

Commission File Number:                   0-15905

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

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

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

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


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

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

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

As of May 12,  2004,  there were  6,712,438  shares of the  registrants'  common
stock, par value $.01 per share, outstanding.

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






                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED BALANCE SHEET -UNAUDITED

                                 March 31, 2004
                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

                          PART I. FINANCIAL INFORMATION


ITEM 1.  FINANCIAL STATEMENTS

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

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






























                                       2


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

                CONDENSED CONSOLIDATED BALANCE SHEET -UNAUDITED




                                     ASSETS

Current assets:

   Cash and cash equivalents                                       $  1,727,101
   Accounts receivable                                                  606,939
   Related party receivable                                               6,984
   Prepaid expenses and other assets                                    152,729
                                                                   ------------
                         TOTAL CURRENT ASSETS                         2,493,753

Property and Equipment at cost:
   Oil and Gas properties, including $160,697
       of unproved leasehold cost  (full-cost method)                   529,258
   Pipelines                                                          4,546,287
   Onshore separation and handling facilities                         1,664,128
   Land                                                                 860,275
   Other property and equipment                                         307,238
                                                                   ------------
                                                                      7,907,186
  Less:  Accumulated depletion, depreciation and amortization         2,261,745
                                                                   ------------
                                                                      5,645,441

Deferred federal income tax                                             244,444
Investment in New Avoca                                                 581,897
Other assets                                                             14,664
                                                                   ------------
                         TOTAL ASSETS                              $  8,980,199
                                                                   ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Trade accounts payable                                          $  1,954,332
   Accrued expenses and other liabilities                               136,585
                                                                   ------------
                         TOTAL CURRENT LIABILITIES                    2,090,917


Note payable                                                            750,000
Asset retirement obligations                                          1,574,865

Common Stock, ($.01 par value, 10,000,000 shares authorized,
   6,712,438 shares issued and outstanding)                              67,124
Additional Paid-in Capital                                           26,349,762
Accumulated Deficit                                                 (21,852,469)
                                                                   ------------
                                                                      4,564,417
                         TOTAL LIABILITES AND
                         STOCKHOLDERS' EQUITY                      $  8,980,199
                                                                   ============

See accompanying notes to the condensed consolidated financial statements.



                                       3




                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED


                                                                                   Three Months
                                                                                  Ended March 31,
                                                                                2004           2003
                                                                            -----------    -----------
                                                                                     
Revenue from operations:
   Pipeline operations                                                      $   204,039    $   246,668
   Oil and gas sales                                                            154,892         74,306
                                                                            -----------    -----------
                                                                                358,931        320,974
                                                                            -----------    -----------
Cost of operations:
    Pipeline operating expenses                                                 243,251        193,394
    Lease operating expenses                                                     31,839         12,060
    Depletion, depreciation and amortization                                    134,782         89,048
    General and administrative                                                  496,014        482,706
    Accretion expense                                                            23,356         21,729
                                                                            -----------    -----------
                                                                                929,242        798,937
                                                                            -----------    -----------

                     LOSS FROM OPERATIONS                                      (570,311)      (477,963)

Other income (expense):
    Interest and other expense                                                  (11,702)       (12,692)
    Interest and other income                                                    85,709        134,600
    Equity in loss of affiliate                                                 (23,302)          --
                                                                            -----------    -----------

                    LOSS BEFORE INCOME TAXES                                   (519,606)      (356,055)

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

                   LOSS BEFORE CUMULATIVE EFFECT OF A CHANGE
                      IN ACCOUNTING PRINCIPLE                                  (519,606)      (356.055)

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

Net loss                                                                    $  (519,606)   $  (396,510)
                                                                            ===========    ===========

Loss per common share before cumulative effect of a change in
   accounting principle - basic and diluted                                 $     (0.08)   $     (0.05)
                                                                            ===========    ===========
Cumulative effect of a change in accounting principle - basic and diluted   $      --      $     (0.01)
                                                                            ===========    ===========
Loss per common share - basic and diluted                                   $     (0.08)   $     (0.06)
                                                                            ===========    ===========
Weighted average number of common shares outstanding - basic and diluted      6,663,990      6,611,982
                                                                            ===========    ===========





See accompanying notes to the condensed consolidated financial statements.



                                       4




                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED

                                                                                        Three Months
                                                                                       Ended March 31,
                                                                                     2004           2003
                                                                                 -----------    -----------
                                                                                          
OPERATING ACTIVITIES
    Net loss                                                                     $  (519,606)   $  (396,510)
    Adjustments to reconcile net loss to net cash used in operating activities
               Depletion, depreciation and amortization                              134,782         89,048
               Change in accounting principle                                           --           40,455
               Accretion of asset retirement obligations                              23,356         21,729
               Equity in loss of affiliate                                            23,302           --
               Common stock issued for services                                       83,000         19,722
               Changes in operating assets and liabilities:
                    Accounts receivable                                             (124,838)         5,378
                    Prepaid expenses and other assets                                  4,925         41,938
                    Abandonment costs incurred                                          --          (64,472)
                    Trade accounts payable and accrued expenses                     (578,445)        50,044
                                                                                 -----------    -----------
                             NET CASH USED IN
                             OPERATING ACTIVITIES                                   (953,524)      (192,668)
                                                                                 -----------    -----------
INVESTING ACTIVITIES
    Purchases of property and equipment                                               (5,767)        (5,721)
    Development costs - New Avoca                                                    (16,500)       (25,085)
                                                                                 -----------    -----------

                             NET CASH USED IN  INVESTING ACTIVITIES                  (22,267)       (30,806)
                                                                                 -----------    -----------

FINANCING ACTIVITIES                                                                    --             --
                                                                                 -----------    -----------
                             DECREASE IN CASH AND CASH EQUIVALENTS                  (975,791)      (223,474)


CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                   2,702,892      4,405,676
                                                                                 -----------    -----------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                       $ 1,727,101    $ 4,182,202
                                                                                 ===========    ===========



See accompanying notes to the condensed consolidated financial statements.



                                       5


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                    UNAUDITED
                                 MARCH 31, 2004

1. Liquidity and Going Concern

At March 31, 2004, our working capital was approximately  $400,000.  In order to
satisfy our working capital and capital expenditure  requirements for the twelve
months   ending  March  31,  2005,  we  believe  that  we  will  need  to  raise
approximately  $1.5  million  of  capital.  We  will  need to  arrange  external
financing and/or sell assets to raise the necessary capital.

Historically, we have relied on the proceeds from the sale of assets and capital
raised from the issuance of debt and equity  securities to individual  investors
and related parties to sustain our operations. There can be no assurance that we
will be able to obtain financing or sell assets on commercially acceptable terms
to meet our capital  requirements.  Our  inability to raise  capital will have a
material  adverse  effect  on our  financial  condition,  ability  to  meet  our
obligations  and  operating  needs,  and results of  operations.  Our  financial
statements contained herein have been prepared assuming that we will continue as
a going concern, however our working capital deficiency raises substantial doubt
about our ability to continue as a going  concern.  Our financial  statements do
not  include  any  adjustments  that  might  result  from  the  outcome  of this
uncertainty.

2. Related Party Transactions

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

In 2002,  we  recorded  a full  impairment  of our  investment  in  Drillmar  of
approximately  $340,000 and a full reserve for the  accounts  receivable  amount
owed to us from Drillmar of  approximately  $200,000 due to  Drillmar's  working
capital  deficiency and delays in securing capital  funding.  During the quarter
ended March 31,  2004,  we  collected  $30,000  from  Drillmar  and we expect to
receive $15,000 per month until the accounts receivable is fully collected.

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

We entered into a new agreement with Drillmar  effective as of February 1, 2003,
whereby we provide office space to Drillmar which is currently $2,000 per month.
We also provide professional, accounting and administrative services to Drillmar
based on hourly rates based on our cost. The agreement can be terminated upon 30
days notice or by the mutual agreement of the parties.



                                       6


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              UNAUDITED - Continued
                                 MARCH 31, 2004

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

3. Contingencies

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

4. Change in Accounting Principle

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

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

SFAS 143 amended Statement of Financial  Accounting  Standards No. 19, Financial
Accounting  and  Reporting  by Oil and Gas  Producing  Companies  ("SFAS 19") to
require that the fair value of a liability for an asset retirement obligation be
recognized  in the period in which it is  incurred if a  reasonable  estimate of
fair  value can be made.  Under the  provisions  of SFAS 143,  asset  retirement
obligations  are  capitalized  as part of the carrying  value of the  long-lived
asset.  Under the  provisions  of SFAS 19,  asset  retirement  obligations  were
recognized  using a  cost-accumulation  approach.  Prior to the adoption of SFAS
143, we recorded asset  retirement  obligations  through the  unit-of-production
method for oil and gas  properties,  and the straight  line method for pipelines
and related facilities.

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



                                       7




                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              UNAUDITED - Continued
                                 MARCH 31, 2004


5. Earnings Per Share

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

The employee  stock  options at March 31, 2004 and 2003 were not included in the
computation  of diluted  earnings per share  because the effect of their assumed
exercise and conversion would have an antidilutive  effect on the computation of
diluted loss per share.

6. Business Segment Information

Our  income  producing  operations  are  conducted  in  two  principal  business
segments: oil and gas exploration and production, and pipeline operations. There
were  no  intersegment  revenues  during  the  periods  presented.   Information
concerning these segments for the quarters ended March 31, 2004 and 2003, and at
March 31, 2004 are as follows:

                                                                      Operating          Depletion,
                                                                        Income        Depreciation and
                                                   Revenues           (Loss)(1)         Amortization
                                               ----------------    ---------------    ----------------
                                                                                       
Quarter ended March 31, 2004:
      Oil and gas exploration and production   $        154,892            (63,877)             49,791
      Pipeline operations                               204,039           (317,915)             81,798
      Other                                                --             (188,519)              3,193
                                               ----------------    ---------------    ----------------
      Consolidated                                      358,931           (570,311)            134,782
                                               ----------------             50,705    ----------------
                                                                   ---------------
      Loss before income taxes                                            (519,606)

Quarter ended March 31, 2003:
      Oil and gas exploration and production   $         74,306            (12,864)               --
      Pipeline operations                               246,668           (301,772)             83,977
      Other                                                --             (163,327)              5,071
                                               ----------------    ---------------    ----------------
      Consolidated                                      320,974           (477,963)             89,048
                                               ----------------            121,908    ----------------
                                                                   ---------------
      Loss before income taxes                                            (356,055)






                                       8


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                              UNAUDITED - Continued
                                 MARCH 31, 2004



                                                                   March 31,
                                                                     2004
                                                                  -----------
Identifiable assets:
    Oil and gas exploration and production                        $   745,471
    Pipeline operations                                             5,683,441
    Other                                                           2,551,287
                                                                  -----------
        Consolidated                                              $ 8,980,199
                                                                  ===========


         (1)      Consolidated  income (loss) from operations  includes $185,326
                  and  $158,256  in  unallocated   general  and   administrative
                  expenses,   and  unallocated   depletion,   depreciation   and
                  amortization of $3,193 and $5,071 for the quarters ended March
                  31, 2004 and 2003, respectively.

7. Stock Based Compensation

We account for stock-based  compensation  granted under our long-term  incentive
plans using the intrinsic value method prescribed by Accounting Principles Board
Opinion  No.  25,  "Accounting  for  Stock  Issued  to  Employees"  and  related
interpretations. Stock-based compensation expenses associated with option grants
were not recognized in our net loss in the three months ended March 31, 2004 and
2003,  as all options  granted had exercise  prices equal to the market value of
the  underlying  common  stock  on the  dates  of  grant.  The  following  table
illustrates the effect on net loss and loss per share if we had applied the fair
value recognition  provisions of Statement of Financial Accounting Standards No.
123,   "Accounting  for  Stock-Based   Compensation"  to  stock-based   employee
compensation:

                                                          Three months ended
                                                               March 31,
                                                       ------------------------
                                                          2004          2003
                                                       ----------    ----------
                                                        (in thousands, except
                                                          per share amounts)


Net loss, as reported ..............................   $     (520)   $     (397)
Deduct: Total stock-based employee compensation
   expense determined under fair value based
   method for all awards, net of related tax effects         --            --
                                                       ----------    ----------
Pro forma net loss .................................   $     (520)   $     (397)
                                                       ==========    ==========

Net loss per share:
   Basic and diluted - as reported .................   $     (.08)   $    (.06)
                                                       ==========    =========
   Basic and diluted - pro forma ...................   $     (.08)   $    (.06)
                                                       ==========    ==========




                                       9


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

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

CAUTIONARY NOTE REGARDING FORWARD LOOKING STATEMENTS

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

         o        availability and cost of capital;
         o        the level of utilization of our pipelines;
         o        the risks associated with exploration;
         o        the level of production from oil and gas properties;
         o        gas and oil price volatility;
         o        uncertainties  in the estimation of proved reserves and in the
                  projection  of  future  rates  of  production  and  timing  of
                  development expenditures;
         o        actions or inactions of third party  operators for  properties
                  where we have an interest;
         o        regulatory developments; and
         o        general economic conditions.

Additional  factors that could cause actual  results to differ  materially  from
those  indicated  in the  forward-looking  statements  are  discussed  under the
caption "Risk Factors" in our Form 10-KSB/A-1 for the fiscal year ended December
31,  2003.   Readers  are  cautioned  not  to  place  undue  reliance  on  these
forward-looking  statements which speak only as of the date hereof. We undertake
no duty to  update  these  forward-looking  statements.  Readers  are  urged  to
carefully  review and consider the various  disclosures made by us which attempt
to advise  interested  parties of the  additional  factors  which may affect our
business,  including  the  disclosures  made  under  the  caption  "Management's
Discussion  and Analysis of Financial  Condition and Results of  Operations"  in
this report.

EXECUTIVE SUMMARY

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

         Our future cash flows are subject to a number of variables,  primarily,
utilization of our pipeline  systems.  Approximately 57% of our revenues for the
year ended December 31, 2003 were from sales of oil and gas production  from the


                                       10


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

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


High Island Block A-7 field.  Oil and gas production  from the High Island Block
A-7 field has declined  significantly and production is expected to cease during
the third or fourth  quarter  of 2004.  We expect a  significant  portion of our
revenues in 2004 will be derived from utilization of our pipeline systems.  As a
result  of our  expected  decline  in  revenues  from oil and gas  sales and our
remaining  payments  associated  with the  abandonment/reefing  of the Buccaneer
Field of approximately $1.3 million during the remainder of 2004, we expect that
we will need to raise  approximately  $1.5 million of capital.  Our inability to
raise capital may have a material  adverse  effect on our  financial  condition,
ability to meet our obligations and operating needs, and results of operations.

         In addition to satisfying our liquidity and capital needs, our focus in
2004 is to increase utilization of existing assets,  strategic  acquisitions and
cost  management.  Our  long-term  goal  is to  create  greater  value  for  our
stockholders.

LIQUIDITY AND CAPITAL RESOURCES

         Historically,  we have relied on the  proceeds  from the sale of assets
and capital raised from the issuance of debt and equity securities to individual
investors and related parties to sustain our operations. In order to satisfy our
working  capital  and capital  expenditure  requirements  for the twelve  months
ending March 31, 2005, we believe that we will need to raise  approximately $1.5
million of capital.  We incurred a net loss of approximately  $.5 million in the
first  quarter 2004 and  currently  continue to operate at a net loss.  Combined
with our ongoing cash  requirements,  substantial doubt exists about our ability
to  continue  as a  going  concern.  Accordingly,  as a  result  of our  ongoing
liquidity problems, our auditors, Mann Frankfort Stein & Lipp CPAs, L.L.P. added
an  explanatory  paragraph  in  their  opinion  on  our  consolidated  financial
statements  as of and for the year ended  December  31,  2003,  indicating  that
substantial  doubt exists about our ability to continue as a going concern.  Our
long-term viability as a going concern is dependent upon the following factors:

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

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

         The following table summarizes  certain of our contractual  obligations
and other commercial commitments at March 31, 2004 (amounts in thousands):








                                       11




                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES

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



                                                           Payments Due by Period
                                                ---------------------------------------------
        Contractual                               1 year                              After
        Obligations                   Total      or less    1-3 years   3-5 years    5 years
        -----------                 ---------   ---------   ---------   ---------   ---------
                                                                     
Accounts Payable - Tetra            $   1,336       1,336        --          --          --
Long-Term Debt                            849        --           849        --          --
Operating Leases, net of sublease         330         124         206        --          --
                                    ---------   ---------   ---------   ---------   ---------
Total Contractual
Obligations                         $   2,515       1,460       1,055        --          --
                                    =========   =========   =========   =========   =========

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

Abandonment - Costs                 $   1,575        --           199        --         1,376
                                    ---------   ---------   ---------   ---------   ---------
Total Commercial
Obligations                         $   1,575        --           199        --         1,376
                                    =========   =========   =========   =========   =========



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

                                             March 31,           December 31,
                                               2004                  2003
                                       -------------------   -------------------
                                        Amount        %       Amount        %
                                       --------   --------   --------   --------
Working Capital                        $    403          6   $    680          9
Property and equipment, net               5,645         82      5,775         79
Other noncurrent assets                     841         12        848         12
                                       --------   --------   --------   --------

      Total                            $  6,889        100   $  7,303        100
                                       ========   ========   ========   ========

Long-term Liabilities                  $  2,325         34   $  2,302         32
Stockholders' equity                      4,564         66      5,001         68
                                       --------   --------   --------   --------

        Total                          $  6,889        100   $  7,303        100
                                       ========   ========   ========   ========


         The change in our  financial  position  from December 31, 2003 to March
31, 2004, was primarily due to our net loss for the three months ended March 31,
2004 of approximately $.5 million.

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



                                       12


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES


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

                                      Three Months Ended March 31
                                      ---------------------------
                                        (amounts in thousands)
                                          2004            2003
                                      -----------     -----------
         Net cash used in:
               Operating activities   $      (954)    $      (192)
               Investing activities           (22)            (31)
               Financing activities          --              --
                                      -----------     -----------
         Net decrease in cash         $      (976)    $      (223)
                                      ===========     ===========

         The net cash used in operating activities during the three months ended
March 31, 2004,  reflects the payment of Buccaneer Field  abandonment  costs and
other payables,  and the net loss from operations.  In August 2003, we completed
the  abandonment/reefing of the Buccaneer Field. As of March 31, 2004, remaining
costs of $1.3 million are due to our contractor,  Tetra Technologies,  with whom
we  arranged  payment  terms.   The  remaining   payments  include  six  monthly
installments of $133,600 and a final payment of $534,400 due in October 2004.

         During 2002, we sold  substantially  all of our interests in our proved
oil and gas properties for approximately $5.0 million. From October 2002 to late
April 2003, we had no interest in any producing oil and gas properties.  In late
April  2003,  we began to receive  revenue  from our 8.9%  reversionary  working
interest in the High Island Area Block A-7 field, in the Gulf of Mexico. Oil and
gas production  from this field now comes from one well that currently  produces
at a gross rate of 1.9 MMcf/day.

         During the three months  ended March 31,  2004,  we incurred no capital
expenditures  for the  development  of our proved  reserves.  Projected  capital
expenditures  totaling  $27,000 and  $199,000 are expected to be incurred in the
years ending December 31, 2004 and 2005,  respectively.  Capital expenditures in
2005 represent the abandonment costs of our High Island Area Block A-7 and Block
34 properties.

         We have  significant  available  capacity in our Blue Dolphin  Pipeline
system in a market area that we believe is  experiencing  an increased  level of
interest by oil and gas  operators.  Natural gas  throughput on our Blue Dolphin
Pipeline  system  is  currently  8 MMBtu  per  day,  representing  6% of  system
capacity.  Future utilization of our pipeline and related facilities will depend
upon  the  success  of  drilling  programs  around  our  pipeline  systems,  and
attraction  and retention of  producer/shippers  to the systems.  As a result of
increased leasing and oil and gas prospect  development activity around the Blue
Dolphin  Pipeline  system and  anticipated  drilling  activity,  we expect  that
utilization  of the Blue Dolphin  Pipeline  system will increase in late 2004 or
2005.

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

         We currently are continuing our efforts to sell our interest in the New
Avoca gas storage project. To enhance this effort, we are marketing  prospective
capacity to potential users of the project.  We currently  expect that costs net
to our interest during the year ending  December 31, 2004 will be  approximately
$80,000.



                                       13


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES


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


         In February  2002, we acquired an  additional  1/3 interest in the Blue
Dolphin  Pipeline System and the inactive Omega Pipeline from MCNIC Pipeline and
Processing  Group,  Inc.  ("MCNIC").  Pursuant to the terms of the  purchase and
sales  agreement,   Blue  Dolphin  Pipeline  Company  issued  MCNIC  a  $750,000
promissory note due December 31, 2006, with required monthly payments to be made
out of 90% of the net revenues of the interest  acquired.  As of March 31, 2004,
the  amount  owed MCNIC is  $750,000  plus  accrued  interest  of  approximately
$99,000.

RESULTS OF OPERATIONS

         For the three months ended March 31, 2004  ("2004"),  we reported a net
loss of $519,606,  compared to a net loss of $396,510 for the three months ended
March 31, 2003 ("2003").

        2004 compared to 2003
        ---------------------

         Revenue from pipeline  operations.  Revenues  from pipeline  operations
decreased by $42,629 or 17% in 2004 to $204,039.  The decrease was due primarily
to a decrease in  transportation  volumes on the Blue Dolphin Pipeline system of
30% resulting in a decrease in revenues of approximately $65,000, offset in part
by a 42% increase in revenues of approximately $23,000 from the GA 350 Pipeline.

         Revenue from oil and gas sales. Our revenues from oil and gas sales
increased by $80,586 in 2004, from those of 2003. 2004 revenues include oil and
gas sales from our interest in the High Island Block A-7 field, which interest
was received in April 2003 and our interest in the High Island Block 34 field,
which interest was received effective August 2003. 2003 revenues represent
adjustments for periods prior to the sale of oil and gas properties in 2002.

         Pipeline  operating  expenses.  Pipeline  operating  expenses  in  2004
increased by $49,857 from $193,394 in 2003. The increase was due to higher legal
costs of  approximately  $27,000,  and repairs and maintenance of  approximately
$13,000.  The legal costs are  associated  with an action filed  against us, the
outcome of which we do not believe will have a material impact. However, if this
litigation  continues for a prolonged period of time, we would incur significant
legal expenses, which could have a material effect on our financial condition.

         Depletion,    depreciation   and   amortization   expense.   Depletion,
depreciation and amortization expense increased by $45,734 from 2003. In 2004 we
recorded  depletion and  depreciation  associated  with our interest in the High
Island Area Block A-7 and Block 34 fields,  which interests we received in April
and August 2003, respectively.

         Interest and other income.  Interest and other income decreased $48,891
in 2004.  Other  income in 2004  includes  consulting  services  provided  by us
associated  with  the  evaluation  of oil and gas  properties  of  approximately
$50,000,  and collection of accounts receivable that were previously written off
of $30,000.  Other income in 2003 includes  consulting  services  provided by us
associated  with  the  evaluation  of oil and gas  properties  of  approximately
$72,000,  and the  refund  of  prepaid  costs  associated  with  the oil and gas
properties  sold  effective  October  2002 that  were in excess of actual  costs
incurred of approximately $40,000.



                                       14


                  BLUE DOLPHIN ENERGY COMPANY AND SUBSIDIARIES


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


         Equity  in loss of  affiliate.  In 2004,  we  recorded  a loss from our
equity interest in New Avoca of $23,302.

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

ITEM 3.   CONTROLS AND PROCEDURES

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

                           PART II. OTHER INFORMATION


ITEM 6.     EXHIBITS AND REPORT ON FORM 8-K

         A)       Exhibits

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

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

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

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

         B)       Reports on Form 8-K

                  On March 26, 2004, we filed a current report on Form 8-K dated
                  March 26, 2004 reporting our fourth quarter 2003 earnings. The
                  Item in such current report was Item 5 (Other Events).




                                       15


                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

                                    By: BLUE DOLPHIN ENERGY COMPANY



Date:    May 14, 2004               /s/ Ivar Siem
                                    --------------------------------------------
                                    Ivar Siem
                                    Chairman and Chief Executive Officer



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



































                                       16