UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-KSB

 [X]  Annual report under Section 13 or 15(d) of the Securities Exchange Act of
                                      1934
                  For the fiscal year ended September 30, 2004

 [_]  Transition report under Section 13 or 15(d) of the Securities Exchange Act
                                     of 1934
                       For the transition period from ___ to.___.

                          Commission file number 1-9030

                             ALTEX INDUSTRIES, INC.
                 (Name of small business issuer in its charter)

               Delaware                                   84-0989164
----------------------------------------  --------------------------------------
     (State or other jurisdiction of                   (I.R.S. Employer
     incorporation or organization)                   Identification No.)

      POB 1057 Breckenridge, CO                           80424-1057
----------------------------------------  --------------------------------------
(Address of principal executive offices)                  (Zip Code)

                 Issuer's Telephone Number:    (303) 265-9312
                                            --------------------

       Securities registered under Section 12(b) of the Exchange Act: None

Securities registered under Section 12(g) of the Exchange Act: Common stock, par
                              value $0.01 per share

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

Check  if there is no disclosure of delinquent filers in response to Item 405 of
Regulation  S-B  contained in this form, and no disclosure will be contained, to
the  best  of  registrant's  knowledge,  in  its definitive proxy or information
statements  incorporated  by  reference  in  Part III of this Form 10-KSB or any
amendment  to  this  form  10-KSB.  [ X ]

           Issuer's revenue for its most recent fiscal year: $853,000

Aggregate  market  value  of  the  voting  and  non-voting common equity held by
non-affiliates computed by reference to the  average bid and asked price of such
common  equity  as  of  November  26,  2004:  $893,000

     Number  of  shares  outstanding of issuer's Common stock as of November 26,
2004:  14,877,117

          Transitional Small Business Disclosure Format: Yes      No  X
                                                             ---     ---


                                        1

"SAFE HARBOR" STATEMENT UNDER THE UNITED STATES
PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

Statements  that  are  not  historical  facts  contained in this Form 10-KSB are
forward-looking statements that involve risks and uncertainties that could cause
actual results to differ from projected results. Factors that could cause actual
results to differ materially include, among others: general economic conditions;
the  market  price of oil and natural gas; the risks associated with exploration
and  production  in  the  Rocky  Mountain region; the Company's ability to find,
acquire,  market,  develop,  and  produce  new  properties;  operating  hazards
attendant  to  the oil and natural gas business; uncertainties in the estimation
of  proved  reserves  and  in  the  projection of future rates of production and
timing  of development expenditures; the strength and financial resources of the
Company's  competitors;  the  Company's  ability  to  find  and  retain  skilled
personnel; climatic conditions; availability and cost of material and equipment;
delays  in  anticipated  start-up  dates;  environmental  risks;  the results of
financing  efforts;  and  other  uncertainties  detailed  elsewhere  herein.


                                     PART I

ITEM  1.  DESCRIPTION  OF  BUSINESS.

Altex  Industries,  Inc.  (or  the  "Registrant" or the "Company," each of which
terms,  when used herein, refer to Altex Industries, Inc. and/or its subsidiary)
is  a  holding  company  with  two  full-time employees that was incorporated in
Delaware  in  1985. Through its operating subsidiary, the Company currently owns
interests,  including  working  interests,  in  productive  onshore  oil and gas
properties,  buys  and  sells producing oil and gas properties, and, to a lesser
extent,  participates  in the drilling of exploratory and development wells, and
in  recompletions  of  existing  wells.

The  Company  operates  only  one  producing  well and one field currently being
abandoned.  All  other interests are in properties operated by others. A working
interest  owner  in  a  property  not  operated  by  that  interest  owner  must
substantially  rely  on  information  regarding  the  property  provided  by the
operator,  even  though  there  can  be  no  assurance  that such information is
complete, accurate, or current. In addition, an owner of a working interest in a
property  is potentially responsible for 100% of all liabilities associated with
that  property,  regardless  of the size of the working interest actually owned.

Through the operators of the properties in which it has an interest, the Company
sells  produced  oil  and  gas  to  refiners, pipeline operators, and processing
plants.  If  a  refinery,  pipeline,  or  processing  plant  that  purchases the
Company's  production  were taken out of service, the Company could be forced to
halt  production  that  is  purchased  by  such  refinery,  pipeline,  or plant.
Approximately 78% of the Company's oil and gas sales result from production from
one  field for which there is only one available gas pipeline system (See Note 4
of  Notes  to Consolidated Financial Statements below.). If this pipeline system
were  taken out of service, production of both oil and gas from that field would
be  halted.

Although  many entities produce oil and gas, competitive factors play a material
role in the Company's production operations only to the extent that such factors
affect  demand  for  and  prices  of  oil and gas and demand for, supply of, and
prices  of  oilfield  services. The sale of oil and gas is regulated by Federal,
state,  and  local  agencies, and the Company is also subject to Federal, state,
and  local  laws  and  regulations  relating  to the environment. These laws and
regulations  generally  provide  for  control  of  pollutants  released into the
environment  and  require  responsible  parties  to  undertake  remediation. The
Company  regularly  assesses  its  exposure  to  environmental  liability and to
reclamation,  restoration,  and dismantlement expense ("RR&D"), which activities
are  covered  by  Federal,  state,  and  local  regulation. The Company does not
believe  that  it currently has any material exposure to environmental liability
or  to  RR&D,  net  of  salvage  value,  although  this  cannot be assured. (See
Management's  Discussion  and  Analysis  below.)


                                        2

ITEM  2.  DESCRIPTION  OF  PROPERTY.

WELLS  AND  ACREAGE:  At  November  26,  2004,  the Company owned no undeveloped
acreage,  and,  to the best knowledge of the Company, none of the wells in which
the Company owns an interest is a multiple completion. However, certain wells in
which  the  Company owns an interest do produce from multiple zones. At November
26, 2004, the Company owned working interests in 44 gross (14.18 net) productive
oil  wells (certain of which produce associated natural gas), no wells producing
only  natural  gas,  and 20,000 gross (6,000 net) developed acres. Substantially
all  of  the  Company's  production  is  located  in  Utah and Wyoming. One well
accounts  for  approximately  17%  of  the  Company's  oil and gas sales and for
approximately  34%  of  the Company's estimated proved oil reserves. The Company
has  not  reported  to, or filed with, any other Federal authority or agency any
estimates  of  total,  proved net oil or gas reserves since the beginning of the
last  fiscal  year.  For  additional  information,  see  Note  7  of  Notes  to
Consolidated  Financial  Statements  below.



                                   Production

---------------------------------------------------------------------------
               Net Production       Average Price   
                      ---------            ---------   Average Production
               Oil       Gas       Oil        Gas      Cost Per Equivalent
Fiscal Year  (Bbls)     (Mcf)     (Bbls)     (Mcf)       Barrel ("BOE")
                                                      ---------------------
                                       

   2004       11,000     89,000  $  37.00  $    4.44  $               11.04

   2003       13,000     84,000     26.54       4.57                  10.74

   2002       12,000     97,000     22.45       2.15                   8.66
---------------------------------------------------------------------------


DRILLING  ACTIVITY: The Company did not participate in the drilling of any wells
during  fiscal  2002  (FY02"),  fiscal  2003  (FY03"),  or  fiscal 2004 (FY04").

ITEM  3.  LEGAL  PROCEEDINGS.

None.

ITEM  4.  SUBMISSION  OF  MATTERS  TO  A  VOTE  OF  SECURITY  HOLDERS.

None.

                                     PART II

ITEM  5.  MARKET  FOR  COMMON  EQUITY  AND  RELATED  STOCKHOLDER  MATTERS.

The  Company's Common stock is quoted on the OTC Bulletin Board under the symbol
"ALTX".  Inter-dealer  prices  provided  by the OTC Bulletin Board, which do not
include  retail  mark-up, mark-down, or commission, and may not represent actual
transactions,  are  listed  in  the  table  below.



-------------------------------------------------
                 FY04                 FY03
-------------------------------------------------
Quarter  High Bid   Low Bid   High Bid   Low Bid
-------------------------------------------------
                             

   1     $    0.12  $   0.06  $    0.07  $   0.05
-------------------------------------------------
   2          0.14      0.09       0.07      0.05
-------------------------------------------------
   3          0.16      0.08       0.10      0.06
-------------------------------------------------
   4          0.10      0.09       0.07      0.05
-------------------------------------------------



                                        3

At  November  26,  2004, there were approximately 4,600 holders of record of the
Company's  Common  stock,  excluding  entities  whose  stock is held by clearing
agencies.  The Company has not paid a dividend during the last two fiscal years.



                          Small Business Issuer Purchases of Equity Securities

-------------------------------------------------------------------------------------------------------
                        (a)          (b)                (c)                           (d)
                       Total       Average     Total Number of Shares         Maximum Number (or
                     Number of      Price     (or Units) Purchased as    Approximate Dollar Value) of
   Period           Shares (or    Paid per        Part of Publicly      Shares (or Units) that May Yet
                      Units)      Share (or      Announced Plans or      Be Purchased Under the Plans
                     Purchased      Unit)             Programs                    or Programs
-------------------------------------------------------------------------------------------------------
                                                            
  July 1, 2004
    through
  July 31, 2004
-------------------------------------------------------------------------------------------------------
  August 1, 2004
     through
 August 31, 2004
-------------------------------------------------------------------------------------------------------
September 1, 2004
    through
September 30, 2004       18,700  $     0.085

Total                    18,700  $     0.085
-------------------------------------------------------------------------------------------------------


The  Company  has  no  publicly  announced  plan  or program for the purchase of
shares. In September 2004 the Company purchased 18,700 shares other than through
a  publicly  announced  plan  or  program  in  open-market  transactions.

ITEM  6.  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OR  PLAN  OF  OPERATION

                               FINANCIAL CONDITION

Cash  balances  increased  $17,000  during FY04 because $36,000 cash provided by
operating  activities was reduced by $7,000 cash for additions to other property
and equipment and $12,000 cash used to acquire 141,933 shares of treasury stock.
Accounts  receivable  increased  $15,000  because  of  increased  sales.

The  Company  is  completing  the restoration of the area that had contained its
East  Tisdale  Field  in  Johnson  County,  Wyoming. The Company has removed all
equipment  from  the  field  and  has  recontoured  and  reseeded  virtually all
disturbed  areas  in  the field. Barring unforeseen events, the Company does not
believe  that  the  expense associated with any remaining restoration activities
will  be  material,  although  this  cannot be assured. After its bonds with the
state  and  the  Bureau  of  Land  Management are released, the Company does not
believe  it  will  have  any  further  liability  in  connection with the field,
although  this  cannot  be  assured.

The  Company regularly assesses its exposure to both environmental liability and
RR&D.  The  Company does not believe that it currently has any material exposure
to  environmental  liability  or  to  RR&D,  net of salvage value, although this
cannot  be  assured.

The  Company is currently experiencing modest cash flow from operations in spite
of  the  extraordinarily  high  levels  of  oil and gas prices, which levels are
unlikely  to  persist  into the long term. Should prices decline materially, and
should  interest  rates  on cash balances remain at current levels, then, unless
the Company materially increases production by acquiring producing properties or
by  engaging  in successful drilling activities or recompletions, the Company is
likely  to


                                        4

experience  negative  cash  flows from operations. With the exception of capital
expenditures  related  to  production  acquisitions  or drilling or recompletion
activities,  none  of  which  are  currently  planned, the cash flows that could
result  from  such  acquisitions  or activities, the current level of prices and
interest rates, and declining production levels, the Company knows of no trends,
events,  or  uncertainties that have or are reasonably likely to have a material
impact  on  the  Company's  short-term  or  long-term liquidity. Except for cash
generated  by  the  operation of the Company's producing oil and gas properties,
asset  sales,  and  interest  income,  the  Company  has no internal or external
sources  of  liquidity other than its working capital. At November 26, 2004, the
Company  had  no  material  commitments  for  capital  expenditures.

                              RESULTS OF OPERATIONS

Oil  and  gas  sales  increased  10%  from  $729,000 in FY03 to $802,000 in FY04
because  oil  sales increased 18% from $345,000 in FY03 to $407,000 in FY04, and
gas  sales  increased  3%  from  $384,000 in FY03 to $395,000 in FY04. Oil sales
increased  because  a 15% decrease in barrels sold from 13,000 in FY03 to 11,000
in  FY04  was more than offset by a 39% increase in price per barrel from $26.54
in  FY03  to  $37.00  in  FY04.  Gas  sales  increased  because a 6% increase in
thousands  of cubic feet ("MCFs") sold from 84,000 in FY03 to 89,000 in FY04 was
offset  by  a  3% decrease in price per MCF from $4.57 in FY03 to $4.44 in FY04.
Production  taxes increased 24% from $83,000 in FY03 to $103,000 in FY04 because
of  increased  sales.  Net  loss decreased from $24,000 in FY03 to a net gain of
$38,000  in  FY04  because  of  increased  sales.

                                    LIQUIDITY

OPERATING ACTIVITIES. In FY03 net cash used in operating activities was $16,000,
and  in  FY04  net  cash  provided  by  operating  activities  was  $36,000.

INVESTING  ACTIVITIES. In FY03 the Company expended $4,000 on additions to other
property  and equipment, and in FY04 the Company expended $7,000 on additions to
other  property  and  equipment.

FINANCING  ACTIVITIES.  In  FY03  the  Company expended $1,000 to acquire 14,000
shares  of  treasury  stock, and in FY04 the Company expended $12,000 to acquire
141,933  shares  of  treasury  stock.  Between October 1, 2004, and November 26,
2004,  the  Company  acquired  110,200  shares  of  treasury  stock for $11,000.

The  Company's revenue and earnings are functions of the prices of oil, gas, and
natural  gas  liquids  and  of the level of production expense, all of which are
highly  variable  and largely beyond the Company's control. In addition, because
the quantity of oil and gas produced from existing wells declines over time, the
Company's  sales  and  net  income  will  decline  unless  rising  prices offset
production  declines or the Company increases its net production by investing in
the  drilling  of  new  wells, in successful workovers, or in the acquisition of
interests in producing oil or gas properties. At current price and interest rate
levels, the Company is likely to record a modest net gain. With the exception of
unanticipated variations in production levels, unanticipated RR&D, unanticipated
environmental  expense,  and  possible  changes  in oil and gas price levels and
interest  rates,  the  Company  is  not  aware  of  any other trends, events, or
uncertainties  that  have had or that are reasonably expected to have a material
impact  on  net  sales  or  revenues  or  income  from  continuing  operations.


ITEM  7.  FINANCIAL  STATEMENTS.

The  consolidated  financial  statements  follow  the  signature  page.

ITEM  8.  CHANGES  IN  AND  DISAGREEMENTS  WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL  DISCLOSURE.

None.

ITEM  8A.  CONTROLS  AND  PROCEDURES


                                        5

The  Company  maintains  disclosure controls and procedures that are designed to
ensure  that  information required to be disclosed in the Company's Exchange Act
reports is recorded, processed, summarized, and reported within the time periods
specified in the SEC's rules and forms, and that such information is accumulated
and  communicated to the Company's management, including its Principal Executive
Officer  and  Principal  Financial  Officer  as  appropriate,  to  allow  timely
decisions  regarding  required  disclosure.  Management  necessarily applied its
judgment  in  assessing  the  costs and benefits of such controls and procedures
which,  by  their  nature,  can  provide  only  reasonable  assurance  regarding
management's  control  objectives.

Within  90  days  prior  to  the date of this report, the Company carried out an
evaluation,  under  the  supervision and with the participation of the Company's
management,  including  the  Company's Principal Executive Officer and Principal
Financial  Officer,  of  the  effectiveness  of  the design and operation of the
Company's  disclosure  controls  and  procedures  pursuant  to Exchange Act Rule
13a-14.  Based upon the foregoing, the Company's Principal Executive Officer and
Principal Financial Officer concluded that the Company's disclosure controls and
procedures  are  effective  in  timely  alerting  them  to  material information
relating  to  the Company (including its consolidated subsidiary) required to be
included  in  the Company's Exchange Act reports. There have been no significant
changes  in  the  Company's  internal  controls  or in other factors which could
significantly  affect  internal  controls  subsequent  to  the  date the Company
carried  out  its  evaluation.

ITEM  8B.  OTHER  INFORMATION

None.

                                    PART III

ITEM  9.  DIRECTORS,  EXECUTIVE  OFFICERS,  PROMOTERS  AND  CONTROL  PERSONS;
          COMPLIANCE  WITH  SECTION  16(A)  OF  THE  EXCHANGE  ACT.

Mr.  Steven  H. Cardin, 54, an economist, formerly with The Conference Board and
the  consulting  firm, National Economics Research Associates, has been Chairman
and  CEO  of  the  Company  for  over five years, and a Director since 1984. Mr.
Jeffrey  S.  Chernow,  53,  a  lawyer,  formerly  Director of Enforcement in the
Division  of  Securities, State of Maryland, Office of the Attorney General, has
been  in  private practice in Maryland for over five years, and a Director since
1989.  Mr.  Stephen F. Fante, 48, a CPA, formerly Chairman and CEO of IMS, which
provided  computerized  accounting systems to the oil and gas industry and was a
reseller  of  microcomputer  products to the Fortune 1000, and formerly Chairman
and  CEO  of Seca Graphics, Inc., which provided design and mapping services and
software  to  the cable television and telecommunications industries, has been a
private  investor  for  the  last  five  years,  and  a  Director  since  1989.

The  Board  of  Directors  has  a separately-designated standing Audit Committee
which  is  comprised  of  Mr.  Fante and Mr. Chernow. The Board of Directors has
determined  that  the  Company has at least one Audit Committee Financial Expert
serving  on  its  Audit  Committee:  Mr.  Fante  is an Audit Committee Financial
Expert,  and  he  is  independent,  as  that term is used in Item 7(d)(3)(iv) of
Schedule  14A  under  the  Exchange  Act.

Messrs. Chernow's, Cardin's, and Fante's terms as Directors continue until their
successors  are  duly  elected  and qualified. The Company has adopted a code of
ethics  that  applies  to  its  principal executive officer, principal financial
officer,  principal  accounting  officer  or  controller,  or persons performing
similar  functions.


                                        6

ITEM  10.  EXECUTIVE  COMPENSATION.

Each  Director who is not also an officer of the Company receives $750 per month
for service as a Director. No additional fees are paid for service on Committees
of  the  Board  or  for  attendance at Board or Committee Meetings. In 1998, the
Company's  two  non-executive  Directors  each  purchased  155,544 shares of the
Company's  Common  Stock  from  the  Company  at  a  price of $0.17 per share in
exchange  for notes receivable from each of $26,500. The notes are non-recourse,
secured  by the respective shares, bear interest at the Applicable Federal Rate,
and  due  on  September  30, 2006. The principal amount of the notes can be paid
with  shares  of  the  Company's  Common  Stock.  The Company will reimburse the
Directors  for  interest  expense  related  to the notes and will indemnify them
against  additional  tax  due  as  a  result  of  such  reimbursement  and
indemnification.

Mr.  Cardin  has  an  Employment  Agreement  with the Company that was effective
October  1, 2001, that has an initial term of five years, and that provides that
Mr.  Cardin  is to receive a base salary of $191,000 per annum, escalating at no
less than 5% per annum, and an annual bonus of no less than 10% of the Company's
earnings  before  tax.  Pursuant to the agreement, Mr. Cardin purchased from the
Company 2,383,615 shares of the Company's Common Stock at a price of $.09375 per
share  and 1,376,249 shares at a price of $0.06 per share in exchange for a note
receivable  from  him  of  $306,000. The note is non-recourse, is secured by the
shares,  bears interest at the Applicable Federal Rate, and is due at the end of
the  term  of  the Employment Agreement. The principal amount of the note can be
paid  with  shares of the Company's Common Stock. The Company will reimburse Mr.
Cardin  for  interest expense related to the note and will indemnify him against
additional  tax  due  as  a  result  of  such reimbursement and indemnification.

The Employment Agreement also provides that, in the event the Company terminates
Mr. Cardin's employment by reason of his permanent disability, the Company shall
(1)  pay Mr. Cardin a total sum, payable in 24 equal monthly installments, equal
to  50% of the base salary to which he would have been entitled had he performed
his duties for the Company for a period of two years after his termination, less
the  amount  of  any  disability  insurance  benefits he receives under policies
maintained  by  the  Company  for  his  benefit, and (2) continue to provide Mr.
Cardin  with  all  fringe  benefits provided to him at the time of his permanent
disability  for  a  period  of  two  years  following such permanent disability.

The Employment Agreement also provides that, in the event the Company terminates
Mr.  Cardin's  employment  in  breach of the agreement, or in the event that Mr.
Cardin  terminates  his employment because his circumstances of employment shall
have  changed  subsequent to a change in control, then the Company shall pay Mr.
Cardin a lump sum payment equal to the sum of (1) twice Mr. Cardin's base salary
during  the  12-month  period  immediately  preceding  the  termination  of  his
employment,  (2)  the  greater  of (a) twice any annual bonus paid to or accrued
with  respect  to  Mr.  Cardin by the Company during the fiscal year immediately
preceding  the fiscal year in which his employment shall have been terminated or
(b) three times his base salary during the 12-month period immediately preceding
the  termination  of  his employment, and (3) any other compensation owed to Mr.
Cardin  at  the  time  of  his termination. The agreement also provides that the
Company will indemnify Mr. Cardin against any special tax that may be imposed on
him  as a result of any such termination payment made by the Company pursuant to
the  agreement.

Under  the  Employment  Agreement, a change in control is deemed to occur (1) if
there  is  a  change  of  one-third  of  the  Board  of  Directors under certain
conditions,  (2) if there is a sale of all or substantially all of the Company's
assets,  (3)  upon  certain  mergers  or  consolidations,  (4)  under  certain
circumstances  if  another  person  (or  persons)  acquires  20%  or more of the
outstanding voting shares of the Company, or (5) if any person except Mr. Cardin
shall  own  or  control  half  of  such  outstanding  voting  shares.

The  following  table  sets forth the dollar value of compensation earned by the
Company's  CEO,  its only executive officer, during the last three fiscal years.


                                        7



                  Summary Compensation Table

----------------------------------------------------------
                                Annual Compensation
----------------------------------------------------------
Name and Principal     Year   Salary   Bonus  Other Annual
Position                                      Compensation
----------------------------------------------------------
                                  

Steven H. Cardin, CEO  2004  $211,000  4,000         9,000

----------------------------------------------------------

Steven H. Cardin, CEO  2003  $201,000               10,000

----------------------------------------------------------

Steven H. Cardin, CEO  2002  $191,000               14,000

----------------------------------------------------------


Pursuant  to  his  Employment  Agreement (See above), Mr. Cardin paid $14,000 in
interest  to the Company in FY02, $10,000 in interest in fiscal FY03, and $9,000
in  interest  in  FY04.  The  Company  reimbursed  him  for  those  payments.

ITEM  11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
           RELATED  STOCKHOLDER  MATTERS

The  following  table  sets  forth information concerning each person who, as of
November  26,  2004,  is known to the Company to be the beneficial owner of more
than  five  percent  of  the  Company's  Common Stock, and information regarding
Common  Stock of the Company beneficially owned, as of November 26, 2004, by all
Directors  and executive officers and by all Directors and executive officers as
a  group.



----------------------------------------------------------------------------------------------
      Name and Address of Beneficial Owner                   Shares of Common Stock   Percent
                                                               Beneficially Owned    of Class
----------------------------------------------------------------------------------------------
                                                                               

Steven H. Cardin (Director and Executive Officer)
POB 1057 Breckenridge CO 80424-1057                                       7,233,866     48.62%
----------------------------------------------------------------------------------------------

Jeffrey S. Chernow (Director)
POB 1057 Breckenridge CO 80424-1057                                         155,544      1.05%
----------------------------------------------------------------------------------------------

Stephen F. Fante (Director)
POB 1057 Breckenridge CO 80424-1057                                         155,544      1.05%
----------------------------------------------------------------------------------------------

All Directors and Executive Officers as a Group (3 Persons)               7,544,954     50.72%
----------------------------------------------------------------------------------------------


ITEM  12.  CERTAIN  RELATIONSHIPS  AND  RELATED  TRANSACTIONS.

Effective  October  1,  2001,  the  Company  entered into a five-year employment
agreement  with  its  president  which  provides  for  a base salary of $191,000
annually,  plus escalations of not less than 5% annually. The agreement contains
provisions  providing  for  payments  to  the  president  in  the  event  of his
disability  or  termination of his employment. The  agreement also provides that
he  will  receive  an  annual  bonus  equal to no less than 10% of the Company's
earnings  before income tax. Pursuant to the employment agreement, the Company's
president  has  purchased  from  the  Company  2,383,615 shares of the Company's
common  stock at a price of $.09375 per share and 1,376,249 shares at a price of
$0.06  per  share  in exchange for a $306,000 note receivable. The Company's two
non-executive  directors  have  each  purchased  155,544 shares of the Company's
common  stock  from  the  Company  at a price of $0.17 per share in exchange for
notes  receivable from each of $26,500. Each of the three notes is non-recourse,
secured  by the respective shares, due on September 30, 2006, and bears interest
at  the  Applicable  Federal Rate. The principal amount of the notes can be paid
with  shares  of  the  Company's  common  stock.  The Company will reimburse the
president  and the directors for interest expense related to the notes, and will
indemnify  them against additional tax due as a result of such reimbursement and
indemnification.  The


                                        8

Company  recognized  $11,000  of  both  interest  income  and  general  and
administrative  expense  related  to  the  notes  in  2003  and  2004.

ITEM  13.  EXHIBITS



    
3(i)   Articles of Incorporation - Incorporated herein by reference to Exhibit B to August 20, 1985 Proxy Statement
3(ii)  Bylaws - Incorporated herein by reference to Exhibit C to August 20, 1985 Proxy Statement
10     Summary of Employment Agreement between the Company and Steven H. Cardin, effective October 1, 2001 -
       Incorporated herein by reference to Form 10-KSB for fiscal year ended September 30, 2001
14     Code of Ethics - Incorporated herein by reference to Form 10-KSB for fiscal year ended September 30, 2003
21     List of subsidiaries - Incorporated herein by reference to Form 10-KSB for fiscal year ended September 30, 1997
31     Rule 13a-14(a)/15d-14(a) Certifications
32     Section 1350 Certifications



ITEM  14.  PRINCIPAL  ACCOUNTANT  FEES  AND  SERVICES

AUDIT  FEES.  Fees  billed for annual audits and for reviews of Forms 10-QSB and
Forms  8-K:  Billed  in  FY04:  $10,900.  Billed  in  FY03:  $10,525.

AUDIT-RELATED  FEES.  None

TAX  FEES.  Fees billed for preparation of registrant's federal and state income
tax  returns:  Billed  in  FY04: $2,250. Billed in FY03: $2,000. Fees billed for
other  tax-related  services:  None.

ALL  OTHER  FEES.  None.

The  registrant  does  not  engage  an  accountant  to render audit or non-audit
services  unless  the  engagement is explicitly pre-approved by the registrant's
Audit  Committee.  During  FY04  and  FY03  no  Audit-Related or Other Fees were
billed,  and  all  Tax  Fees  had  been  pre-approved  by  the  Audit Committee.


                                        9

                                   SIGNATURES

     In  accordance with Section 13 or 15(d) of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.
                                        ALTEX INDUSTRIES, INC.

                                        /s/ STEVEN H. CARDIN
                                        ----------------------------------------
                                        By: Steven H. Cardin, CEO

                                        Date: December 1, 2004

     In  accordance  with the Exchange Act, this report has been signed below by
the  following  persons on behalf of the registrant and in the capacities and on
the  dates  indicated.

                                        /s/ STEVEN H. CARDIN
                                        By:  Steven  H.  Cardin,  Director,
                                             Principal  Executive  Officer,
                                             Principal  Financial  Officer,  and
                                             Principal  Accounting  Officer

                                        Date: December 1, 2004

                                        /s/ STEPHEN F. FANTE
                                        ----------------------------------------
                                        By: Stephen F. Fante, Director

                                        Date: December 1, 2004


                                       10

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


TO  THE  BOARD  OF  DIRECTORS  AND  STOCKHOLDERS
ALTEX  INDUSTRIES,  INC.

We have audited the accompanying consolidated balance sheet of Altex Industries,
Inc.  and  subsidiary  as  of  September  30, 2004, and the related consolidated
statements  of operations, stockholders' equity and cash flows for the year then
ended.  These  financial  statements  are  the  responsibility  of the Company's
management.  Our  responsibility  is  to  express  an opinion on these financial
statements  based  on  our  audit.

We  conducted  our  audit in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements  are free of material misstatement. An audit includes examining, on a
test  basis,  evidence  supporting  the amounts and disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made  by  management,  as well as evaluating the overall
financial  statement  presentation.  We  believe  that  our  audit  provides  a
reasonable  basis  for  our  opinion.

In  our  opinion,  the financial statements referred to above present fairly, in
all material respects, the financial position of the Company as of September 30,
2004,  and  the  results of its operations and its cash flows for the year ended
September  30,  2004,  in  conformity  with  U.S.  generally accepted accounting
principles.


Denver,  Colorado
November  8,  2004


                                        /S/ COMISKEY & COMPANY
                                        PROFESSIONAL CORPORATION


                                       11

                          INDEPENDENT AUDITORS' REPORT


THE STOCKHOLDERS AND BOARD OF DIRECTORS
ALTEX INDUSTRIES, INC.

We  have  audited  the  accompanying  consolidated  statements  of  operations,
stockholders'  equity,  and  cash flows of Altex Industries, Inc. and subsidiary
for  the  year ended September 30, 2003. These consolidated financial statements
are  the  responsibility  of  the Company's management. Our responsibility is to
express  an  opinion  on  these  consolidated  financial statements based on our
audit.

We  conducted our audit in accordance with auditing standards generally accepted
in  the  United  States  of  America.  Those  standards require that we plan and
perform  the  audit  to  obtain reasonable assurance about whether the financial
statements  are free of material misstatement. An audit includes examining, on a
test  basis,  evidence  supporting  the amounts and disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made  by  management,  as well as evaluating the overall
financial  statement  presentation.  We  believe our audit provides a reasonable
basis  for  our  opinion.

In  our opinion, the consolidated financial statements referred to above present
fairly,  in  all  material respects, the results of operations and cash flows of
Altex  Industries, Inc. and subsidiary for the year ended September 30, 2003, in
conformity with accounting principles generally accepted in the United States of
America.


                                   Burdick, Meritt & Associates, P.C.


Denver, Colorado
November 6, 2003


                                       12



                                   ALTEX INDUSTRIES, INC. AND SUBSIDIARY
                                        CONSOLIDATED BALANCE SHEET
                                            SEPTEMBER 30, 2004


                                                 ASSETS
                                                 ------
CURRENT ASSETS
                                                                                          
  Cash and cash equivalents                                                                  $  2,114,000 
  Accounts receivable                                                                             140,000 
  Other receivables                                                                                 8,000 
  Other                                                                                             2,000 

    Total current assets                                                                        2,264,000 

PROPERTY AND EQUIPMENT, AT COST
  Proved oil and gas properties (successful efforts method) (Notes 6 and 7)                     1,076,000 
  Other                                                                                            58,000 

                                                                                                1,134,000 
  Less accumulated depreciation, depletion, amortization, and valuation allowance              (1,082,000)

    Net property and equipment                                                                     52,000 

OTHER ASSETS                                                                                       17,000 


                                                                                             $  2,333,000 

                                LIABILITIES AND STOCKHOLDERS' EQUITY
                                ------------------------------------
CURRENT LIABILITIES
  Accounts payable                                                                           $      5,000 
  Accrued production costs                                                                         46,000 
  Other accrued expenses                                                                           63,000 

    Total current liabilities                                                                     114,000 

COMMITMENTS AND CONTINGENCIES (Notes 3, 5, and 6)

STOCKHOLDERS' EQUITY (Note 3)
  Preferred stock, $.01 par value. Authorized 5,000,000 shares, none issued                            -- 
  Common stock, $.01 par value. Authorized 50,000,000 shares, 14,987,317 shares issued and        150,000 
outstanding
  Additional paid-in capital                                                                   14,201,000 
  Accumulated deficit                                                                         (11,773,000)
  Notes receivable from stockholders                                                             (359,000)

                                                                                                2,219,000 

                                                                                             $  2,333,000 


          See accompanying notes to consolidated financial statements.


                                       13



                      ALTEX INDUSTRIES, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                     YEARS ENDED SEPTEMBER 30, 2004 AND 2003



                                                 2004          2003
                                                     
REVENUE
  Oil and gas sales                           $   802,000  $   729,000 
  Interest (Note 3)                                42,000       49,000 
  Other income (expense)                            9,000       (1,000)

                                                  853,000      777,000 
COSTS AND EXPENSES
  Lease operating                                 287,000      290,000 
  Production taxes                                103,000       83,000 
  General and administrative (Note 3)             417,000      419,000 
  Depreciation, depletion, and amortization         8,000        9,000 

                                                  815,000      801,000 

NET EARNINGS (LOSS)                           $    38,000  $   (24,000)

EARNINGS (LOSS) PER SHARE OF COMMON STOCK               *            * 

WEIGHTED AVERAGE SHARES OUTSTANDING            15,039,919   15,137,113 

______________________________
* Less than $(0.01) per share


          See accompanying notes to consolidated financial statements.


                                       14



                                              ALTEX INDUSTRIES, INC. AND SUBSIDIARY
                                         CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                             YEARS ENDED SEPTEMBER 30, 2004 AND 2003


                                            COMMON STOCK      ADDITIONAL   ACCUMULATED   TREASURY       NOTES          TOTAL
                                                                PAID-IN      DEFICIT       STOCK     RECEIVABLE     STOCKHOLDERS
                                                                CAPITAL                                 FROM           EQUITY
                                        SHARES      AMOUNT                                          SHAREHOLDERS
                                      -------------------------------------------------------------------------------------------
                                                                                              
BALANCES AT SEPTEMBER 30, 2002        15,143,250   $151,000   14,213,000   (11,787,000)                 (359,000)  $   2,218,000 
Net loss                                                                       (24,000)                                  (24,000)
Acquisition of treasury stock,
  14,000 shares at $0.085 per share                                                        (1,000)                        (1,000)
Retirement of treasury stock             (14,000)                 (1,000)                   1,000 
                                      -------------------------------------------------------------------------------------------
BALANCES AT SEPTEMBER 30, 2003        15,129,250    151,000   14,212,000   (11,811,000)                 (359,000)      2,193,000 
Net earnings                                                                    38,000                                    38,000 
Acquisition of treasury stock,
  141,933 shares at $0.085 per share                                                      (12,000)                       (12,000)
Retirement of treasury stock            (141,933)    (1,000)     (11,000)                  12,000 
                                      -------------------------------------------------------------------------------------------
BALANCES AT SEPTEMBER 30, 2004        14,987,317   $150,000   14,201,000   (11,773,000)                 (359,000)  $   2,219,000 



          See accompanying notes to consolidated financial statements.

                                       15



                        ALTEX INDUSTRIES, INC. AND SUBSIDIARY
                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                       YEARS ENDED SEPTEMBER 30, 2004 AND 2003


                                                               2004         2003
                                                                   

CASH FLOWS FROM OPERATING ACTIVITIES
  Net earnings (loss)                                       $   38,000   $  (24,000)
  Adjustments to reconcile net earnings (loss) to net
    cash provided by (used in) operating activities
    Depreciation, depletion, and amortization                    8,000        9,000 
    Increase in accounts receivable                            (15,000)     (58,000)
    Decrease (increase) in other receivables                    (7,000)       4,000 
    Decrease in other current assets                             8,000        7,000 
    Decrease in other assets                                     3,000       12,000 
    Increase (decrease) in accounts payable                     (2,000)       3,000 
    Increase (decrease) in accrued production costs             (5,000)      13,000 
    Increase in other accrued expenses                           8,000       18,000 
      Net cash provided by (used in) operating activities       36,000      (16,000)

CASH FLOWS USED IN  INVESTING ACTIVITIES
  Additions to other property and equipment                     (7,000)      (4,000)

CASH FLOWS USED IN FINANCING ACTIVITIES
  Acquisition of treasury stock                                (12,000)      (1,000)
                                                            ------------------------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS            17,000      (21,000)
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR               2,097,000    2,118,000 
CASH AND CASH EQUIVALENTS AT END OF YEAR                    $2,114,000   $2,097,000 



          See accompanying notes to consolidated financial statements.


                                       16

                      ALTEX INDUSTRIES, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003

NOTE  1  -  NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES.

NATURE  OF  OPERATIONS:  Altex  Industries,  Inc.,  through  its  wholly-owned
subsidiary,  jointly  referred  to  as  "the Company," owns interests, including
working  interests,  in  productive  oil  and gas properties located in Utah and
Wyoming.  The  Company's  revenues  are  generated  from  sales  of  oil and gas
production,  sales  of  oil  and  gas  properties, and interest income from cash
deposits.  The Company's operations are significantly affected by changes in oil
and  gas  prices  and  in  interest  rates.

PRINCIPLES  OF  CONSOLIDATION: The consolidated financial statements include the
accounts  of  Altex  Industries,  Inc.  and  its  wholly-owned  subsidiary.  All
intercompany  balances  and  transactions have been eliminated in consolidation.

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

PROPERTY  AND  EQUIPMENT:  The  Company follows the successful efforts method of
accounting  for oil and gas operations, under which exploration costs, including
geological and geophysical costs, annual delay rentals, and exploratory dry hole
costs, are charged to expense as incurred. Costs to acquire unproved properties,
to drill and equip exploratory wells that find proved reserves, and to drill and
equip  development  wells  are capitalized. Capitalized costs relating to proved
oil  and  gas properties are depleted on the units-of-production method based on
estimated  quantities  of  proved reserves and estimated RR&D (Note 6). Upon the
sale  or  retirement  of  property  and  equipment,  the  cost  thereof  and the
accumulated  depreciation,  depletion,  and valuation allowance are removed from
the  accounts,  and  the  resulting  gain  or  loss  is  credited  or charged to
operations.  Actual  RR&D expense in excess of estimated RR&D expense is charged
to  operations.

IMPAIRMENT  OF  LONG-LIVED  ASSETS:  The  Company assesses long-lived assets for
impairment  when  circumstances  indicate that the carrying value of such assets
may  not  be  recoverable.  This review compares the asset's carrying value with
management's  best  estimate  of  the  asset's expected future undiscounted cash
flows  without  interest  costs.  If  the  expected future cash flows exceed the
carrying  value,  no impairment is recognized. If the carrying value exceeds the
expected  future  cash  flows, an impairment equal to the excess of the carrying
value  over  the  estimated  fair  value  of  the  asset  is recognized. No such
impairment  may  be  restored  in  the  future. The Company's proved oil and gas
properties  are  assessed  for  impairment  on  an  individual  field  basis.

CASH  EQUIVALENTS  AND FAIR VALUES OF FINANCIAL INSTRUMENTS: For purposes of the
statement  of  cash  flows,  the Company considers all highly liquid investments
with  an  original  maturity of three months or less to be cash equivalents. The
carrying  amount  reported  on  the  balance sheet for cash and cash equivalents
approximates  its  fair  value.

INCOME  TAXES:  The Company follows the asset and liability method of accounting
for  deferred  income  taxes.  The  asset  and  liability  method  requires  the
recognition  of  deferred tax assets and liabilities for the expected future tax
consequences of temporary differences between financial accounting and tax bases
of  assets  and  liabilities.

EARNINGS  PER  SHARE:  Earnings  per  share  of  common  stock is based upon the
weighted  average  number of shares of common stock outstanding during the year.

CONCENTRATIONS OF CREDIT RISK: The Company sells the majority of its oil and gas
production  to  two  customers  (Note  4).  Receivables  are not collateralized.
Although  this  concentration  could  affect  the  Company's overall exposure to
credit  risk,  management  believes  the  risk  is minimal. Although the Company
maintains  significant amounts of cash, management does not permit cash deposits
to  exceed  federally  insured  limits  with  any  one  institution.


                                       17

                      ALTEX INDUSTRIES, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003

REVENUE RECOGNITION: Substantially all of the Company's revenue is from sales of
oil  and  gas  production  and  from  interest  income. Revenue from oil and gas
production  is  recognized  based  on sales or delivery date. Interest income is
recognized  when  earned.

NOTE 2 - INCOME TAXES. At September 30, 2004, the Company had net operating loss
and  depletion carryforwards for income tax purposes of $323,000 and $1,021,000,
respectively.  If  not utilized, the net operating losses will expire during the
period  from  2005  through  2023.  The  approximate  tax effect of each type of
temporary  difference  and carryforward that gives rise to a significant portion
of  deferred  tax assets at September 30, 2004, computed in accordance with SFAS
No.  109,  is  as  follows:



DEFERRED TAX ASSETS
                                                                                          
  Net operating loss carryforward                                                            $   113,000 
  Depletion carryforward                                                                         357,000 
  Tax basis of assets written off for financial statement purposes                               694,000 
                                                                                             ------------
                                                                                               1,164,000 
DEFERRED TAX LIABILITY
  Depletion, depreciation, amortization, and valuation allowance for income tax purposes in
    excess of amounts for financial statement purposes                                           (10,000)
                                                                                             ------------
TOTAL NET DEFERRED TAX ASSETS                                                                  1,154,000 
  Less valuation allowance                                                                    (1,154,000)
                                                                                             ------------
NET DEFERRED TAX ASSET                                                                       $         - 

                                                                                             ------------



Based  on  the uncertainty of future realization, a valuation allowance equal to
the  net  deferred  tax asset has been provided. Accordingly, no tax benefit has
been  recorded.

Income  tax expense is different from amounts computed by applying the statutory
Federal  income  tax  rate  for  the  following  reasons:



                                                                                                     2004      2003
                                                                                                 ---------------------
                                                                                                      

     Tax expense (benefit) at 35% of net earnings (loss)                                         $ 13,000   $  (8,000)
     Change in valuation allowance for net deferred tax assets                                     14,000    (120,000)
     Expiration of tax carryforwards                                                                    -     117,000 
     Change in valuation allowance for net deferred tax assets due to an increase in depletion
     carryforwards                                                                                (27,000)          - 
     Other                                                                                                     11,000 
                                                                                                 ---------------------
     Income tax expense                                                                          $      -   $       - 
                                                                                                 ---------------------


NOTE  3  -  RELATED  PARTY  TRANSACTIONS. Effective October 1, 2001, the Company
entered  into a five-year employment agreement with its president which provides
for  a  base  salary  of $191,000 annually, plus escalations of not less than 5%
annually.  The  agreement  contains  provisions  providing  for  payments to the
president  in  the event of his disability or termination of his employment. The
agreement  also  provides  that he will receive an annual bonus equal to no less
than 10% of the Company's earnings before income tax. At September 30, 2001, the
Company had accrued bonus expense of $75,000. In 2002 the Company issued 936,868
shares  of  common stock to the president, valued at $0.08 per share, in lieu of
cash, as payment of his accrued bonus. Pursuant to the employment agreement, the
Company's  president  has  purchased  from  the  Company 2,383,615 shares of the
Company's common stock at a price of $.09375 per share and 1,376,249 shares at a
price  of  $0.06  per  share  in  exchange  for  a $306,000 note receivable. The
Company's  two non-executive directors have each purchased 155,544 shares of the
Company's  common  stock  from  the  Company  at  a  price of $0.17 per share in
exchange  for  notes receivable from each of $26,500. Each of the three notes is
non-recourse,  secured  by  the  respective  shares,  due  on


                                       18

                      ALTEX INDUSTRIES, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003

September  30,  2006,  and  bears  interest  at the Applicable Federal Rate. The
principal  amount  of  the notes can be paid with shares of the Company's common
stock.  The  Company will reimburse the president and the directors for interest
expense related to the notes, and will indemnify them against additional tax due
as  a  result  of such reimbursement and indemnification. The Company recognized
$11,000  of  both interest income and general and administrative expense related
to  the  notes  in  2003  and  2004.

NOTE  4  -  MAJOR  CUSTOMERS. In 2004 and 2003 the Company had two customers who
individually  accounted  for  10% or more of the Company's oil and gas sales and
who, in aggregate, accounted for 95% of oil and gas sales in 2004 and 94% of oil
and gas sales in 2003.  In 2004 the two customers individually accounted for 78%
and  17%  of  oil  and  gas  sales,  and  in 2003 the two customers individually
accounted  for  79%  and  15%  of  oil  and  gas  sales.

NOTE  5  -  LEASES.  The  Company  rented  office  space  under a noncancellable
operating lease that expired in April 2004 and that the Company renewed for five
years  ending  April  30,  2009. At September 30, 2004, required future payments
under  the  lease are $21,000 for the years ending September 30, 2005, September
30,  2006,  September 30, 2007, and September 30, 2008, and $12,000 for the year
ending September 30, 2009. In 2004 and 2003 the Company incurred rent expense of
$21,000.

NOTE  6  -  RECLAMATION,  RESTORATION,  AND DISMANTLEMENT (RR&D). The Company is
completing the restoration of the area that had contained its East Tisdale Field
in Johnson County, Wyoming. The Company has removed all equipment from the field
and  has  recontoured  and  reseeded virtually all disturbed areas in the field.
Barring  unforeseen  events,  the  Company  does  not  believe  that the expense
associated  with any remaining restoration activities will be material, although
this  cannot  be  assured. After its bonds with the state and the Bureau of Land
Management  are  released, the Company does not believe it will have any further
liability  in  connection  with  the  field,  although  this  cannot be assured.

NOTE  7  -  SUPPLEMENTAL  FINANCIAL  DATA  -  OIL  AND  GAS PRODUCING ACTIVITIES
(UNAUDITED).  The  Company's  operations  are confined to the continental United
States, and all of the Company's reserves are proved developed. Prices and costs
in  the tables below have been estimated using prices and costs in effect at the
end  of  the  years indicated. Prices are estimated net of estimated quality and
transportation  adjustments.  Income  tax expense is not reflected in the tables
below because of the anticipated utilization of net operating loss carryforwards
and  tax  credits.  The  estimation  of  reserves is complex and subjective, and
reserve  estimates  tend  to  fluctuate  in  light  of  new  production  data.

I.  CAPITALIZED  COSTS  RELATING  TO  OIL  AND  GAS  PRODUCING  ACTIVITIES



                                                                             SEPTEMBER 30, 2004
                                                                         
Proved properties                                                           $         1,076,000 
Accumulated depreciation, depletion, amortization, and valuation allowance           (1,032,000)
Net capitalized cost                                                        $            44,000 



                                       19

                      ALTEX INDUSTRIES, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2004 AND 2003

II.  ESTIMATED  QUANTITIES  OF  PROVED  OIL  AND  GAS  RESERVES



                                   OIL IN BARRELS   GAS IN MCFS
                                              
BALANCE AT SEPTEMBER 30, 2002              90,000       579,000 
  Revisions of previous estimates          10,000       223,000 
  Production                              (13,000)      (84,000)
BALANCE AT SEPTEMBER 30, 2003              87,000       718,000 
  Revisions of previous estimates          24,000       120,000 
  Production                              (11,000)      (89,000)
BALANCE AT SEPTEMBER 30, 2004             100,000       749,000 


III.  PRESENT  VALUE  OF  ESTIMATED  FUTURE  NET  REVENUE



                                                       AT SEPTEMBER 30
                                                     2004          2003
                                                             
Estimated future revenue                             $ 7,870,000   $ 5,345,000 
Estimated future expenditures                         (4,990,000)   (3,771,000)
Estimated future net revenue                           2,880,000     1,574,000 
10% annual discount of estimated future net revenue     (905,000)     (431,000)
Present value of estimated future net revenue        $ 1,975,000   $ 1,143,000 


IV.  SUMMARY  OF  CHANGES  IN  PRESENT  VALUE  OF  ESTIMATED  FUTURE NET REVENUE



                                                                    YEAR ENDED SEPTEMBER 30
                                                                  2004           2003
                                                                            
Present value of estimated future net revenue, beginning of year  $   1,143,000   $    672,000 
Sales, net of production costs                                         (412,000)      (356,000)
Net change in prices and costs of future production                     785,000        459,000 
Revisions of quantity estimates                                         383,000        260,000 
Accretion of discount                                                   114,000         67,000 
Change in production rates and other                                    (38,000)        41,000 
Present value of estimated future net revenue, end of year        $   1,975,000   $  1,143,000 



                                       20

                                  EXHIBIT INDEX


31     Rule 13a-14(a)/15d-14(a) Certifications
32     Section 1350 Certifications