XML 25 R3.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2022
Dec. 31, 2021
Current assets:    
Cash $ 0 $ 4,013
Accounts receivable:    
Oil, natural gas, and natural gas liquids revenues 161,531 50,575
Joint interest billings and other, net of allowance of $19 and $19 at December 31, 2022 and 2021, respectively 34,549 2,930
Derivative asset 31,331 1,348
Prepaid expenses and other current assets 18,854 2,549
Total current assets 246,265 61,415
Oil and gas properties, successful efforts method:    
Proved properties 3,987,901 1,625,367
Unproved properties 282,589 222,025
Land 5,482 5,382
Total oil and gas properties 4,275,972 1,852,774
Accumulated depreciation, depletion and amortization (619,196) (395,625)
Net oil and gas properties 3,656,776 1,457,149
Other noncurrent assets:    
Office and other equipment, net of accumulated depreciation of $5,273 and $4,547 at December 31, 2022 and 2021, respectively 5,394 1,986
Derivative asset 9,117 157
Operating lease right-of-use assets 4,569 1,795
Other noncurrent assets 15,280 33,865
TOTAL ASSETS 3,937,401 1,556,367
Current liabilities:    
Accounts payable 91,815 31,397
Revenues and royalties payable 163,368 36,189
Accrued expenses 80,942 31,704
Asset retirement obligation 948 395
Derivative liability 14,053 45,310
Advances 7,312 4,088
Operating lease liability 842 681
Finance lease liability 802 0
Other current liabilities 16,202 851
Total current liabilities 376,284 150,615
Noncurrent liabilities:    
Long-term debt 1,053,879 320,000
Asset retirement obligation 29,611 15,471
Derivative liability 0 571
Deferred tax liability 138,336 15,731
Operating lease liability 3,889 1,276
Finance lease liability 876 0
Other noncurrent liabilities 10,509 6,442
Total noncurrent liabilities 1,237,100 359,491
Commitments and Contingencies (Note 15)
Equity:    
Preferred stock 0 0
Additional paid-in capital 1,346,463 718,181
Retained Earnings (accumulated deficit) 292,711 (159,774)
Total Earthstone Energy, Inc. equity 1,639,314 558,494
Noncontrolling interest 684,703 487,767
Total equity 2,324,017 1,046,261
TOTAL LIABILITIES AND EQUITY 3,937,401 1,556,367
Series A Convertible Preferred Stock    
Equity:    
Preferred stock 0 0
Class A Common Stock    
Equity:    
Common stock 106 53
Class B Common Stock    
Equity:    
Common stock $ 34 $ 34