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

                                   FORM 10-QSB

(Mark One)

|X|   Quarterly report under Section 13 or 15(d) of the Securities Exchange Act
      of 1934

      For the quarterly period ended September 30, 2005

|_|   Transition report under Section 13 or 15(d) of the Exchange Act

      For the transition period from _____________ to _____________

                        Commission File Number 000-50682

                     Tremisis Energy Acquisition Corporation
                     ---------------------------------------
        (Exact Name of Small Business Issuer as Specified in Its Charter)

                Delaware                                 20-0700684
                --------                                 ----------
    (State or other Jurisdiction of                   (I.R.S. Employer
     Incorporation or Organization)                 Identification No.)

               1775 Broadway, Suite 604, New York, New York 10019
               --------------------------------------------------
                     (Address of Principal Executive Office)

                                 (212) 397-1464
                                 --------------
                (Issuer's Telephone Number, Including Area Code)

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

      Indicate by check mark whether the registrant is a shell company (as
defined in Rule 12b-2 of the Exchange Act). Yes |X| No |_|

      As of November 14, 2005, 7,700,000 shares of common stock, par value
$.0001 per share, were issued and outstanding.

      Transitional Small Business Disclosure Format (check one): Yes |_| No |X|



                                                                            Page
                                                                            ----

Page

Part I:  Financial Information:

   Item I - Financial Statements (Unaudited):

      Balance Sheets                                                           3

      Statements of Operations                                                 4

      Statements of Stockholders' Equity                                       5

      Statements of Cash Flows                                                 6

      Summary of Significant Accounting Policies                               7

      Notes to Financial Statements                                         8-11

   Item 2 - Management's Discussion and Analysis or Plan of Operation         12

   Item 3 - Controls and Procedures                                           14

Part II.  Other Information

   Item 2 - Unregistered Sales of Equity Securities 
            and Use of Proceeds                                               15

   Item 6 - Exhibits                                                          15

Signatures                                                                    16


                                       2


                                         Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)

                                                      Balance Sheets (Unaudited)
--------------------------------------------------------------------------------



                                                                                             September 30,            December 31,
                                                                                                 2005                    2004
---------------------------------------------------------------------------------------------------------------------------------
                                                                                                                        
ASSETS

Current assets:
  Cash                                                                                        $   499,413             $   834,094
  U.S. Government Securities held in Trust Fund (Note 2)                                       34,059,992              33,351,358
  Accrued interest receivable, Trust Fund (Note 2)                                                 57,699                  91,170
  Prepaid expenses                                                                                 10,771                  22,125
                                                                                              -----------             -----------
      Total current assets                                                                     34,627,875              34,298,747
                                                                                              -----------             -----------

Deferred acquisition costs (Note 4)                                                                85,063                      --
Furniture and equipment (net accumulated
  depreciation of $4,044 and $1,418)                                                                9,829                   6,558
---------------------------------------------------------------------------------------------------------------------------------
      Total assets                                                                            $34,722,767             $34,305,305
=================================================================================================================================

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Accrued expenses                                                                            $   122,490             $    26,680
  Taxes payable                                                                                   130,637                  26,000
                                                                                              -----------             -----------
     Total current liabilities                                                                    253,127                  52,680
---------------------------------------------------------------------------------------------------------------------------------

Common stock, subject to possible conversion
  1,264,368 shares at conversion value (Note 2)                                                 6,820,129               6,685,164

Commitment (Note 4)

Stockholders' equity (Notes 2, 3, 4, 6 and 7)
  Preferred stock, $.0001 par value,
    authorized 1,000,000 shares; none issued                                                           --                      --
  Common stock, $.0001 par value
    Authorized 30,000,000 shares; Issued and
    outstanding 7,700,000 shares (which
    includes 1,264,368 subject to possible
    conversion)                                                                                       770                     770
  Additional paid-in capital                                                                   27,367,201              27,502,166
  Earnings accumulated during the development stage                                               281,540                  64,525
---------------------------------------------------------------------------------------------------------------------------------
      Total stockholders' equity                                                               27,649,511              27,567,461
---------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                                                    $34,722,767             $34,305,305
=================================================================================================================================


               See Summary of Significant Accounting Policies and
                    Notes to Unaudited Financial Statements.


                                       3


                                         Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)

                                            Statements of Operations (Unaudited)
--------------------------------------------------------------------------------



                                                For the Three    For the Three    For the Nine   For the Period     For the Period
                                                Months Ended     Months Ended     Months Ended   from February 5,   from February 5,
                                                September 30,    September 30,    September 30,  2004 (inception)   2004 (inception)
                                                2005             2004             2005           to September 30,   to September 30,
                                                                                                 2004               2005
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
Expenses:                                                                                                           
  General and administrative                                                                                        
    expense (Note 5)                            $    54,758      $    40,657      $   266,881    $   102,674        $   431,273
                                                -----------      -----------      -----------    -----------        -----------
                                                                                                                    
  Operating loss                                    (54,758)         (40,657)        (266,881)      (102,674)         (431,1273)
                                                                                                                    
Interest Income                                     275,237          110,576          682,446        163,242            990,478
                                                -----------      -----------      -----------    -----------        -----------
                                                                                                                    
Income before provision for taxes                   220,479           69,919          415,565         60,568            559,205
                                                                                                                    
Provision for taxes (Note 8)                        (91,400)         (21,200)        (198,550)       (21,200)          (277,665)
                                                -----------      -----------      -----------    -----------        -----------
                                                                                                                    
Net income                                      $   129,079      $    48,719      $   217,015    $    39,368        $   281,540
                                                -----------      -----------      -----------    -----------        -----------
                                                                                                                    
Accretion of Trust Fund relating to                                                                                 
  common stock subject to possible                                                                                  
  conversion                                         54,631           21,424          134,965         31,574            194,841
                                                -----------      -----------      -----------    -----------        -----------
Net income attributable to                                                                                          
  common stockholders                           $    74,448      $    27,295      $    82,050    $     7,794        $    86,699
                                                -----------      -----------      -----------    -----------        -----------
                                                                                                                    
Basic and diluted income per share              $      0.01      $      0.00      $      0.01    $      0.00        
====================================================================================================================================
Weighted average common shares                                                                                      
  outstanding                                     7,700,000        7,700,000        7,700,000      4,977,848            
====================================================================================================================================


               See Summary of Significant Accounting Policies and
                    Notes to Unaudited Financial Statements


                                       4


                                         Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)

                                  Statements of Stockholders' Equity (Unaudited)
--------------------------------------------------------------------------------



                                                                                                         Earnings
                                                                                                        Accumulated 
                                                              Common Stock              Addition        During the
                                                      ----------------------------       paid-in        Development  
                                                          Shares         Amount          capital           Stage          Total
                                                      -----------------------------------------------------------------------------
                                                                                                                 
Balance, February 5, 2004 (inception)                           --    $         --    $         --     $         --    $         --

Issuance of common stock to initial
  stockholders                                           1,375,000             137          24,863               --          25,000

  Sale of 6,325,000 units and
  underwriters' option, net of
  underwriters' discount and
  offering expenses (includes
  1,264,368 shares subject to
  possible conversion)                                   6,325,000             633      27,537,178               --      27,537,811

Accretion of Trust Fund relating
  to common stock subject to
  possible conversion                                                                      (59,875)              --         (59,875)

Net income for the period                                       --              --              --           64,525          64,525
                                                      -----------------------------------------------------------------------------

Balance, December 31, 2004                               7,700,000    $        770    $ 27,502,166     $     64,525    $ 27,567,461

Accretion of Trust Fund relating
  to common stock subject to
  possible conversion (unaudited)                               --              --        (134,965)              --        (134,965)

Net income for the nine month
  period (unaudited)                                            --              --              --          217,015         217,015
                                                      -----------------------------------------------------------------------------

Balance, September 30, 2005 (unaudited)                  7,700,000    $        770    $ 27,367,201     $    281,540    $ 27,649,511
                                                      ============    ============    ============     ============    ============
====================================================================================================================================


               See Summary of Significant Accounting Policies and
                    Notes to Unaudited Financial Statements.


                                       5


                                         Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)

                                            Statements of Cash Flows (Unaudited)
--------------------------------------------------------------------------------



                                                                                          For the Period from   For the Period from
                                                                           For the Nine      February 5, 2004      February 5, 2004
                                                                           Months Ended        (inception) to        (inception) to 
                                                                     September 30, 2005    September 30, 2004    September 30, 2005
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                       
Cash flows from operating activities
  Net income for the period                                               $     217,015         $      39,368         $     281,540
  Adjustments to reconcile net income
  to net cash used in operating activities:
    Depreciation                                                                  2,626                   811                 4,044
    Gain on maturity of U.S. Government
      securities held in Trust Fund                                            (708,476)                   --              (918,117)
    Change in operating assets and liabilities:
      Decrease (increase) in prepaid                                             
        expenses                                                                 11,354               (36,875)              (10,771)
      (Increase) decrease in accrued
        interest receivable                                                      33,471              (157,953)              (57,699)
        Increase  in accrued  expenses                                           10,747                 9,096                37,427
        Increase in income tax payable                                          104,637                21,200               130,637
                                                                          -------------         -------------         -------------
          Net cash used in operating activities                                (328,626)             (124,353)             (532,939)
                                                                          -------------         -------------         -------------

Cash flows from investing activities
  Purchase of U.S. Government Securities
    held in Trust Fund                                                     (202,846,158)          (33,143,000)         (269,338,875)
  Maturity of U.S. Government Securities
    held in Trust Fund                                                      202,846,000                    --           236,197,000
  Purchase of furniture and equipment                                            (5,897)               (7,976)              (13,873)
                                                                          -------------         -------------         -------------
          Net cash used in investing activities                                  (6,055)          (33,150,976)          (33,155,748)
                                                                          -------------         -------------         -------------
Cash flows from financing activities
  Proceeds from public offering of 6,325,000
    units and underwriter option, net                                                --            34,163,000            34,163,100
  Proceeds from issuance of common stock to
    initial stockholders                                                             --                25,000                25,000
  Proceeds from note payable, stockholder                                            --                77,500                77,500
  Repayment of note payable, stockholder                                             --               (77,500)              (77,500)
                                                                          -------------         -------------         -------------
          Net cash provided by financing activities                                  --            34,188,000            34,188,100
                                                                          -------------         -------------         -------------

Net (decrease) increase in cash                                                (334,681)              912,671               499,413
Cash at beginning of period                                                     834,094                    --                    --
                                                                          -------------         -------------         -------------
Cash  at end of period                                                    $     499,413         $     912,671         $     499,413
                                                                          -------------         -------------         -------------
Supplemental disclosure of cash flow information:
Cash paid during the period for income taxes                              $      93,913         $          --         $     147,028

Supplemental  disclosure of non cash activity:
Accrued deferred acquisition costs                                        $      85,063         $          --         $      85,063
Accretion of Trust Fund relating to common
  stock subject to possible conversion                                    $     134,965         $      31,574         $     194,841
------------------------------------------------------------------------------------------------------------------------------------


               See Summary of Significant Accounting Policies and
                    Notes to Unaudited Financial Statements.


                                       6


                                         Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)

                                      Summary of Significant Accounting Policies
--------------------------------------------------------------------------------

Income taxes            The Company follows Statement of Financial Accounting
                        Standards No. 109 ("SFAS No. 109"), "Accounting for
                        Income Taxes" which is an asset and liability approach
                        that requires the recognition of deferred tax assets and
                        liabilities for the expected future tax consequences of
                        events that have been recognized in the Company's
                        financial statements or tax returns.

Net income              Net income per share is computed on the basis of the    
per share               weighted average number of common shares outstanding    
                        during the period, including common stock equivalents   
                        (unless anti-dilutive) which would arise from the       
                        exercise of stock warrants.                             

Use of 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 report amounts
                        of assets and liabilities at the date of the financial
                        statements and the reported amounts of expenses during
                        the reporting period. Actual results could differ from
                        those estimates.

Reclassifications       Certain items have been reclassified from prior periods
                        to conform with current period presentation.


                                       7


                                         Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)

                                         Notes to Unaudited Financial Statements
--------------------------------------------------------------------------------

1. Basis of Presentation      The accompanying financial statements are
                              unaudited and have been prepared in accordance
                              with accounting principles generally accepted in
                              the United States of America for interim financial
                              information and with instructions to Form 10-QSB.
                              Accordingly, certain information and footnote
                              disclosures normally included in financial
                              statements prepared in accordance with accounting
                              principles generally accepted in the United States
                              of America have been omitted pursuant to such
                              rules and regulations. These financial statements
                              should be read in conjunction with the financial
                              statements that were included in the Company's
                              Annual Report on Form 10-KSB for the period ended
                              December 31, 2004.

                              In the opinion of management, all adjustments
                              (consisting of normal accruals) have been made
                              that are necessary to present fairly the financial
                              position of Tremisis Energy Acquisition
                              Corporation (the "Company"). Operating results for
                              the interim period presented are not necessarily
                              indicative of the results to be expected for a
                              full year.

2. Organization and           The Company was incorporated in February 5, 2004  
   Business Operations        as a blank check company whose objective is to    
                              acquire an operating business in either the energy
                              or the environmental industry and their related   
                              infrastructures.                                  

                              The registration statement for the Company's
                              initial public offering ("Offering") was declared
                              effective May 13, 2004. The Company consummated
                              the offering on May 18, 2004 and received net
                              proceeds of approximately $34,163,100 (Note 3).
                              The Company's management has broad discretion with
                              respect to the specific application of the net
                              proceeds of this Offering, although substantially
                              all of the net proceeds of this Offering are
                              intended to be generally applied toward
                              consummating a business combination with an
                              operating business in the energy and environmental
                              industry and their related infrastructures
                              ("Business Combination"). An amount of $34,117,691
                              and $33,442,528 (which includes accrued interest
                              of $57,699 and $91,170) as of September 30, 2005
                              and December 31, 2004, respectively, is being held
                              in an interest-bearing trust account ("Trust
                              Fund") until the earlier of (i) the consummation
                              of its first Business Combination or (ii)
                              liquidation of the Company. Under the agreement
                              governing the Trust Fund, funds will only be
                              invested in United States government securities
                              (Treasury Bills) with a maturity of 180 days or
                              less. The remaining net proceeds may be used to
                              pay for business, legal and accounting due
                              diligence on prospective acquisitions and
                              continuing general and administrative expenses.


                                       8


                                         Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)

                                         Notes to Unaudited Financial Statements
--------------------------------------------------------------------------------

                              The Company has signed a definitive agreement for
                              the acquisition of a target business (See Note 4)
                              and will submit such transaction for stockholder
                              approval. In the event that stockholders owning
                              20% or more of the shares sold in the Offering,
                              vote against the Business Combination and exercise
                              the conversion rights described below, the
                              Business Combination will not be consummated. All
                              of the Company's stockholders prior to the
                              Offering, including all of the officers and
                              directors of the Company ("Initial Stockholders"),
                              have agreed to vote their 1,375,000 founding
                              shares of common stock in accordance with the vote
                              of the majority in interest of all other
                              stockholders of the Company ("Public
                              Stockholders") with respect to the Business
                              Combination. After consummation of the Business
                              Combination, all of these voting safeguards will
                              no longer be applicable.

                              With respect to a Business Combination which is
                              approved and consummated, any Public Stockholder
                              who voted against the Business Combination may
                              demand that the Company convert his or her shares.
                              The per share conversion price will equal the
                              amount in the Trust Fund as of the record date for
                              determination of stockholders entitled to vote on
                              the Business Combination divided by the number of
                              shares of common stock held by Public Stockholders
                              at the consummation of the Offering. Accordingly,
                              Public Stockholders holding 19.99% of the
                              aggregate number of shares owned by all Public
                              Stockholders may seek conversion of their shares
                              in the event of a Business Combination. Such
                              Public Stockholders are entitled to receive their
                              per share interest in the Trust Fund computed
                              without regard to the shares held by Initial
                              Stockholders. In this respect, $6,820,129 and
                              $6,685,164 (which includes accretion of Trust
                              Fund) has been classified as common stock subject
                              to possible conversion at September 30, 2005 and
                              December 31, 2004, respectively.

                              The Company's Certificate of Incorporation
                              provides for mandatory liquidation of the Company
                              in the event that the Company does not consummate
                              a Business Combination within 18 months from the
                              date of the consummation of the Offering (such
                              date would be November 18, 2005), or 24 months
                              from the consummation of the Offering (such date
                              would be May 18, 2006) if certain extension
                              criteria have been satisfied. In the event of
                              liquidation, it is likely that the per share value
                              of the residual assets remaining available for
                              distribution (including Trust Fund assets) will be
                              less than the initial public offering price per
                              share in the Offering (assuming no value is
                              attributed to the Warrants contained in the Units
                              sold in the Offering discussed in Note 3). The
                              Company has satisfied the extension criteria by
                              entering into an Agreement and Plan of merger with
                              Ram Energy, Inc as described in


                                       9


                                         Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)

                                         Notes to Unaudited Financial Statements
--------------------------------------------------------------------------------

                              Note 4.

3. Offering                   On May 18, 2004, the Company sold 6,325,000 units
                              ("Units") in the Offering including an additional
                              825,000 Units pursuant to the underwriters'
                              over-allotment option. Each Unit consists of one
                              share of the Company's common stock, $.0001 par
                              value, and two Redeemable Common Stock Purchase
                              Warrants ("Warrants"). Each Warrant will entitle
                              the holder to purchase from the Company one share
                              of common stock at an exercise price of $5.00
                              commencing the later of the completion of a
                              Business Combination with a target business or one
                              year from the effective date of the Offering and
                              expiring five years from the date of the
                              prospectus. The Warrants will be redeemable at a
                              price of $.01 per Warrant upon 30 days' notice
                              after the Warrants become exercisable, only in the
                              event that the last sale price of the common stock
                              is at least $8.50 per share for any 20 trading
                              days within a 30 trading day period ending on the
                              third day prior to the date on which notice of
                              redemption is given. In connection with this
                              Offering, the Company issued, for $100, an option
                              to the representative of the underwriters to
                              purchase 275,000 Units at an exercise price of
                              $9.90 per Unit. In addition, the warrants
                              underlying such Units are exercisable at $6.25 per
                              share.

4. Business Combination       On October 20, 2005, the Company entered into an  
   and Deferred               Agreement and Plan of Merger ("Merger Agreement") 
   Acquisition Costs          with RAM Energy, Inc. and all of its stockholders 
                              ("Stockholders"), which was amended on November   
                              11, 2005. The Company formed a wholly owned       
                              subsidiary on October 5, 2005 to effectuate the   
                              transactions contemplated by the Merger Agreement 
                              with RAM Energy, Inc. ("Merger"). RAM Energy, Inc.
                              will be the surviving corporation in the Merger,  
                              becoming a wholly owned subsidiary of Tremisis.   
                              RAM is a privately-owned, independent, oil and gas
                              company headquartered in Tulsa, Oklahoma. RAM's   
                              business strategy is to acquire, explore, develop,
                              exploit, produce and manage oil and gas           
                              properties, primarily in Texas, Louisiana and     
                              Oklahoma. RAM has been active in these core areas 
                              since its inception in 1987. RAM's management team
                              has extensive technical and operating expertise in
                              all areas of RAM's operations and geographic      
                              focus.                                            

                              Pursuant to the Merger Agreement, the
                              Stockholders, in exchange for all of the
                              securities of RAM outstanding immediately prior to
                              the Merger, will receive from the Company $30
                              million in cash and a number of shares of the
                              Company's common stock equal to the greater of (x)
                              $160,000,000 divided by 115% of the average
                              closing price of a share of the Company's common
                              stock for the ten trading days immediately prior
                              to the consummation of the Merger and (y)
                              25,600,000. A portion of the shares of the
                              Company's common stock


                                       10


                                         Tremisis Energy Acquisition Corporation
                                        (a corporation in the development stage)

                                         Notes to Unaudited Financial Statements
--------------------------------------------------------------------------------

                              being issued to the Stockholders in the Merger
                              will be placed into escrow to secure the indemnity
                              rights of the Company under the Merger Agreement
                              and will be governed by the terms of an Escrow
                              Agreement.

                              In connection with this business combination, the
                              Company incurred $85,063 in Deferred Acquisition
                              costs as of September 30, 2005.

5. Commitment                 The Company presently occupies office space
                              provided by and affiliate of an initial
                              stockholder. Such affiliate has agreed that, until
                              the acquisition of a target business by the
                              Company, it will make such office space, as well
                              as certain office and secretarial services
                              available to the Company, as may be required by
                              the Company from time to time. The Company pays
                              such affiliate $3,500 per month for such services
                              commencing on May 18, 2004, the effective date of
                              the Offering. Included in general and
                              administrative such services are $10,500 for each
                              of the three month periods ended September 30,
                              2005 and 2004 respectively, $31,500 and $17,500
                              for the nine month periods ended September 30,
                              2005 an 2004, respectively and $59,500 for the
                              period from February 5, 2004 (inception) to
                              September 30, 2005.

6. Preferred Stock            The Company is authorized to issue 1,000,000
                              shares of preferred stock with such designations,
                              voting and other rights and preferences as may be
                              determined from time to time by the Board of
                              Directors.

7. Common Stock               The Company's Board of Directors authorized a
                              1.666666 to one forward stock split of its common
                              stock on March 10, 2004, a 1.1428571 to one
                              forward stock split of its common stock on April
                              16, 2004 and a 1.375 to one forward stock split of
                              its common stock on April 23, 2004. All references
                              in the accompanying financial statements to the
                              numbers of shares have been retroactively restated
                              to reflect the transaction.

                              As of September 30, 2005, 13,475,000 shares of
                              common stock were reserved for issuance upon
                              exercise of redeemable warrants and underwriters'
                              unit purchase option.


                                       11


ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

      The following  discussion should be read in conjunction with the Company's
Consolidated  Financial  Statements  and  footnotes  thereto  contained  in this
report.

Forward Looking Statements

      The statements discussed in this Report include forward looking statements
that involve risks and uncertainties detailed from time to time in the Company's
reports filed with the Securities and Exchange Commission.

Plan of Operations

      We were formed on February 5, 2004 to serve as a vehicle to effect a
merger, capital stock exchange, asset acquisition or other similar business
combination with a company in the either of the energy or environmental
industries and their related infrastructures. We intend to utilize cash derived
from the proceeds of our recently completed public offering, our capital stock,
debt or a combination of cash, capital stock and debt, in effecting a business
combination.

      Net income for the three months ended September 30, 2005 consisted of
interest income of $275,237 reduced by $10,500 for a monthly administrative
services agreement, $11,466 for professional fees, $14,544 for officer liability
insurance, $3,319 for travel, meals and entertainment expenses, $7,993 for
franchise fees, $91,400 for taxes and $6,936 for other expenses.

      Net income for the three months ended September 30, 2004 consisted of
interest income of $110,576 reduced by $10,500 for a monthly administrative
services agreement, $5,183 for professional fees, $14,750 for officer liability
insurance, $1,729 for travel, meals and entertainment expenses, $21,200 for
taxes and $8,495 for other expenses.

      Net income for the nine months ended September 30, 2005 consisted of
interest income of $682,446 reduced by $31,500 for a monthly administrative
services agreement, $73,498 for professional fees, $43,941 for officer liability
insurance, $69,707 for travel, meals and entertainment expenses, $23,275 for
franchise fees, $198,550 for taxes and $24,960 for other expenses.

      Net income for the period from February 5, 2004 (inception) to September
30, 2004 consisted of interest income of $163,242 reduced by $17,500 for a
monthly administrative services agreement, $7,443 for professional fees, $22,125
for officer liability insurance, $4,518 for travel, meals and entertainment
expenses, $21,200 for taxes and $51,088 for other expenses.

      Net income for the period from February 5, 2004 (inception) to September
30, 2005 consisted of interest income of $990,478 reduced by $59,500 for a
monthly administrative services agreement, $92,983 for professional fees,
$80,816 for officer liability insurance, $75,135 for travel, meals and
entertainment expenses, $46,275 for franchise fees, $277,665 for taxes and
$76,564 for other expenses.

      We consummated our initial public offering on May 18, 2004. Gross proceeds
from our initial public offering, including the full exercise of the
underwriters' over-allotment option, were $37,950,100. After deducting offering
expenses of $1,510,000 including $990,000 evidencing the underwriters'
non-accountable expense allowance of 3% of the gross proceeds, and underwriting
discounts of $2,277,000, net proceeds were $34,163,100. An amount of $34,117,691
(which includes accrued interest of $57,699) is currently held in trust and the
remaining proceeds are available to be used to provide for business, legal and
accounting due diligence on prospective acquisitions and continuing general and
administrative expenses. 


                                       12


      We will use  substantially  all of the net  proceeds  of this  offering to
acquire a target  business,  including  identifying  and evaluating  prospective
acquisition   candidates,   selecting  the  target  business,  and  structuring,
negotiating and  consummating the business  combination.  To the extent that our
capital stock is used in whole or in part as  consideration to effect a business
combination,  the  proceeds  held in the  trust  fund as well as any  other  net
proceeds  not  expended  will be used to finance  the  operations  of the target
business.  We believe that we have  sufficient  available  funds  outside of the
trust fund to operate through May 18, 2006, assuming that a business combination
is not  consummated  during  that time.  Over this time  period,  we  anticipate
approximately  $180,000 of expenses  for legal,  accounting  and other  expenses
related to the due diligence  investigations,  structuring  and negotiating of a
business  combination,  $84,000  for the  administrative  fee  payable  to First
Americas  Management  LLC ($3,500 per month for two years),  $50,000 of expenses
for the due  diligence  and  investigation  of a  target  business,  $40,000  of
expenses in legal and accounting fees relating to our SEC reporting  obligations
and $666,000  for general  working  capital that will be used for  miscellaneous
expenses and reserves,  including approximately $60,000 for director and officer
liability insurance premiums. We do not believe we will need to raise additional
funds  following  this offering in order to meet the  expenditures  required for
operating our business. However, we may need to raise additional funds through a
private  offering  of debt or equity  securities  if such funds are  required to
consummate  a  business  combination  that is  presented  to us.  We would  only
consummate  such  a fund  raising  simultaneously  with  the  consummation  of a
business combination.

      On October 20, 2005, the Company entered into an Agreement and Plan of
Merger ("Merger Agreement") with RAM Energy, Inc. and all of its stockholders
("Stockholders"), which was amended on November 11, 2005. A wholly owned
subsidiary of the Company formed to effectuate the transactions contemplated by
the Merger Agreement by merging with and into RAM Energy, Inc. ("Merger"), is
also a party to the Merger Agreement. RAM Energy, Inc. will be the surviving
corporation in the Merger, becoming a wholly owned subsidiary of Tremisis. RAM
is a privately-owned, independent, oil and gas company headquartered in Tulsa,
Oklahoma. RAM's business strategy is to acquire, explore, develop, exploit,
produce and manage oil and gas properties, primarily in Texas, Louisiana and
Oklahoma. RAM has been active in these core areas since its inception in 1987.
RAM's management team has extensive technical and operating expertise in all
areas of RAM's operations and geographic focus.

      Pursuant to the Merger Agreement, the Stockholders, in exchange for all of
the securities of RAM outstanding immediately prior to the Merger, will receive
from the Company $30 million in cash and a number of shares of the Company's
common stock equal to the greater of (x) $160,000,000 divided by 115% of the
average closing price of a share of the Company's common stock for the ten
trading days immediately prior to the consummation of the Merger and (y)
25,600,000. A portion of the shares of the Company's common stock being issued
to the Stockholders in the Merger will be placed into escrow to secure the
indemnity rights of the Company under the Merger Agreement and will be governed
by the terms of an Escrow Agreement.

      For a more complete discussion of our proposed business combination, see
our Current Report on Form 8-K dated October 20, 2005 and filed with the SEC on
October 26, 2005.

      In connection with this business combination, the Company incurred $85,063
in Deferred Acquisition costs as of September 30, 2005.

      We are obligated to pay to First Americas Management LLC, an affiliate of
Isaac Kier, our secretary, treasurer and a member of our board of directors, a
monthly fee of $3,500 for general and administrative services. Through September
30, 2005, an aggregate of $59,500 has been paid for such services. In addition,
in February and April 2004, Lawrence S. Coben advanced an aggregate of $77,500
to us, on a non-interest bearing basis, for payment of offering expenses on our
behalf. This amount was repaid 


                                       13


in May 2004 out of proceeds of our initial public offering.

ITEM 3. CONTROLS AND PROCEDURES.

      An evaluation of the effectiveness of our disclosure controls and
procedures as of September 30, 2005 was made under the supervision and with the
participation of our management, including chief executive officer and
treasurer. Based on that evaluation, he concluded that our disclosure controls
and procedures are effective as of the end of the period covered by this report
to ensure that information required to be disclosed by us in reports that we
file or submit under the Securities Exchange Act of 1934 is recorded, processed,
summarized and reported within the time periods specified in Securities and
Exchange Commission rules and forms. During the most recently completed fiscal
quarter, there has been no significant change in our internal control over
financial reporting that has materially affected, or is reasonably likely to
materially affect, our internal control over financial reporting.


                                       14


                                    PART II.

                                OTHER INFORMATION

ITEM 2: UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

      On May 18, 2004, we closed our initial public offering of 6,325,000 Units,
including 825,000 Units issued upon exercise of the underwriters' over-allotment
option, with each unit consisting of one share of our common stock and two
warrants, each to purchase one share of our common stock at an exercise price of
$5.00 per share. The Units were sold at an offering price of $6.00 per Unit,
generating gross proceeds of 37,950,100. The representative of the underwriters
in the offering was EarlyBirdCapital, Inc. The securities sold in the offering
were registered under the Securities Act of 1933 on a registration statement on
Form S-1 (No. 333-113583). The Securities and Exchange Commission declared the
registration statement effective on May 12, 2004.

      We paid a total of $2,277,000 in underwriting discounts and commissions,
and $1,510,000 for costs and expenses related to the offering, including
$990,000 for the underwriters' non-accountable expense allowance of 3% of the
gross proceeds.

      After deducting the underwriting discounts and commissions and the
offering expenses, the total net proceeds to us from the offering were
$34,163,100, of which $33,143,000 was deposited into a trust fund and the
remaining proceeds are to be used to provide for business, legal and accounting
due diligence on prospective business combinations and continuing general and
administrative expenses. Through September 30, 2005, we have used approximately
$448,000 of cash for operating expenses and $77,500 to repay advances made to us
by one of our initial stockholders.

ITEM 6: EXHIBITS

      (a)   Exhibits:

            31.1  - Section 302 Certification by CEO

            31.2  - Section 302 Certification by Treasurer

            32.1  - Section 906 Certification by CEO

            32.2  - Section 906 Certification by Treasurer


                                       15


                                   SIGNATURES

      In accordance with the requirements of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

                                                       TREMISIS ENERGY
                                                       ACQUISITION CORPORATION

Dated: November 14, 2005

                                                       /s/ Lawrence S. Coben
                                                       ---------------------
                                                       Lawrence S. Coben
                                                       Chairman of the Board and
                                                       Chief Executive Officer

                                                       /s/ Isaac Kier
                                                       --------------
                                                       Isaac Kier
                                                       Treasurer


                                       16