XML 13 R2.htm IDEA: XBRL DOCUMENT v3.22.2
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
$ in Thousands
Jun. 30, 2022
Dec. 31, 2021
Current assets:    
Cash $ 0 $ 4,013
Accounts receivable:    
Oil, natural gas, and natural gas liquids revenues 230,449 50,575
Joint interest billings and other, net of allowance of $19 and $19 at June 30, 2022 and December 31, 2021, respectively 22,004 2,930
Derivative asset 3,327 1,348
Prepaid expenses and other current assets 13,646 2,549
Total current assets 269,426 61,415
Oil and gas properties, successful efforts method:    
Proved properties 3,167,140 1,625,367
Unproved properties 282,569 222,025
Land 5,482 5,382
Total oil and gas properties 3,455,191 1,852,774
Accumulated depreciation, depletion and amortization (495,971) (395,625)
Net oil and gas properties 2,959,220 1,457,149
Other noncurrent assets:    
Office and other equipment, net of accumulated depreciation and amortization of $4,761 and $4,547 at June 30, 2022 and December 31, 2021, respectively 2,944 1,986
Derivative asset 3,523 157
Operating lease right-of-use assets 2,423 1,795
Other noncurrent assets 53,423 33,865
TOTAL ASSETS 3,290,959 1,556,367
Current liabilities:    
Accounts payable 80,386 31,397
Revenues and royalties payable 150,087 36,189
Accrued expenses 72,168 31,704
Asset retirement obligation 390 395
Derivative liability 122,067 45,310
Advances 5,774 4,088
Operating lease liabilities 850 681
Other current liabilities 767 851
Total current liabilities 432,489 150,615
Noncurrent liabilities:    
Revolving credit facility 395,000 320,000
8.000% Senior Notes due 2027, net 537,753 0
Deferred tax liability 36,277 15,731
Asset retirement obligation 35,555 15,471
Derivative liability 19,761 571
Operating lease liabilities 1,736 1,276
Other noncurrent liabilities 13,004 6,442
Total noncurrent liabilities 1,039,086 359,491
Commitments and Contingencies (Note 13)
Equity:    
Preferred stock 0 0
Additional paid-in capital 1,326,293 718,181
Accumulated deficit (48,367) (159,774)
Total Earthstone Energy, Inc. equity 1,278,039 558,494
Noncontrolling interest 541,345 487,767
Total equity 1,819,384 1,046,261
TOTAL LIABILITIES AND EQUITY 3,290,959 1,556,367
Series A Convertible Preferred Stock    
Equity:    
Preferred stock 0 0
Class A Common Stock    
Equity:    
Common stock 79 53
Class B Common Stock    
Equity:    
Common stock $ 34 $ 34