XML 14 R2.htm IDEA: XBRL DOCUMENT v3.21.1
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
$ in Thousands
Mar. 31, 2021
Dec. 31, 2020
Current assets:    
Cash $ 1,447 $ 1,494
Accounts receivable:    
Oil, natural gas, and natural gas liquids revenues 33,134 16,255
Joint interest billings and other, net of allowance of $19 and $19 at March 31, 2021 and December 31, 2020, respectively 6,497 7,966
Derivative asset 196 7,509
Prepaid expenses and other current assets 3,204 1,509
Total current assets 44,478 34,733
Oil and gas properties, successful efforts method:    
Proved properties 1,253,689 1,017,496
Unproved properties 233,767 233,767
Land 5,382 5,382
Total oil and gas properties 1,492,838 1,256,645
Accumulated depreciation, depletion and amortization (315,460) (291,213)
Net oil and gas properties 1,177,378 965,432
Other noncurrent assets:    
Property, Plant and Equipment, Net 1,249 931
Derivative asset 1,495 396
Operating lease right-of-use assets 2,289 2,450
Other noncurrent assets 2,064 1,315
TOTAL ASSETS 1,228,953 1,005,257
Current liabilities:    
Accounts payable 16,891 6,232
Revenues and royalties payable 25,522 27,492
Accrued expenses 18,688 16,504
Asset retirement obligation 568 447
Derivative liability 25,063 1,135
Advances 2,246 2,277
Operating lease liabilities 777 773
Finance lease liabilities 54 69
Other current liabilities 912 565
Total current liabilities 90,721 55,494
Noncurrent liabilities:    
Long-term debt 223,424 115,000
Deferred tax liability 14,189 14,497
Asset retirement obligation 13,448 2,580
Derivative liability 2,566 173
Operating lease liabilities 1,674 1,840
Finance lease liabilities 0 5
Other noncurrent liabilities 854 132
Total noncurrent liabilities 256,155 134,227
Commitments and Contingencies (Note 13)
Equity:    
Preferred stock, $0.001 par value, 20,000,000 shares authorized; none issued or outstanding 0 0
Additional paid-in capital 624,916 540,074
Accumulated deficit (201,091) (195,258)
Total Earthstone Energy, Inc. equity 423,903 344,881
Noncontrolling interest 458,174 470,655
Total equity 882,077 815,536
TOTAL LIABILITIES AND EQUITY 1,228,953 1,005,257
Class A Common Stock    
Equity:    
Common stock 44 30
Class B Common Stock    
Equity:    
Common stock $ 34 $ 35