XML 13 R2.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Balance Sheets - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 10,640 $ 5,192
Accounts receivable:    
Oil, natural gas, and NGL revenue 48,716 3,024
Joint interest and other 24,130 9,275
Acquisition receivable 17,452 0
Derivative assets 13,134 0
Inventory 4,890 5
Prepaid expenses and other current assets 2,015 312
Note receivable 0 494
Total current assets 120,977 18,302
Property and equipment:    
Oil and natural gas properties, successful efforts method of accounting including $75,816 and $70,462 excluded from depletable base as of September 30, 2025 and December 31, 2024, respectively 806,955 134,953
Other 20,881 94
Less: Accumulated depreciation, depletion, and amortization (30,780) (427)
Total property and equipment, net 797,056 134,620
Derivative assets 6,523 0
Debt issuance costs, net 13,495 1,731
Operating lease assets 1,604 1,323
Other non–current assets 133 578
Total assets 939,788 156,554
Current liabilities:    
Accounts payable and accrued expenses 81,952 38,225
Ad valorem and production taxes payable 27,128 7,094
Oil, natural gas, and NGL revenue payable 35,181 2,366
Senior convertible note, at fair value 0 12,555
Derivative liabilities 0 2,446
Operating lease liabilities 749 323
Total current liabilities 145,010 63,009
Long–term liabilities:    
Credit facility 417,000 28,000
Subordinated note – related party 1,458 4,609
Subordinated note warrants, at fair value – related party 300 4,159
Series F convertible preferred stock embedded derivatives, at fair value 11,596 0
Series F convertible preferred stock warrants, at fair value 62,776 0
SEPA, at fair value 0 790
Derivative liabilities 0 1,949
Ad valorem and production taxes payable 15,720 0
Oil, natural gas, and NGL revenue payable 20,869 0
Asset retirement obligation 3,185 227
Operating lease liabilities 989 1,043
Other long-term liabilities 361 0
Total long–term liabilities 534,254 40,777
Total liabilities 679,264 103,786
Commitments and contingencies (Note 12)
Mezzanine equity:    
Series F convertible preferred stock; $0.01 par value; 50,000,000 shares authorized, and 129,000 and 0 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively 158,687 0
Stockholders’ equity:    
Common stock; $0.01 par value; 500,000,000 shares authorized, and 54,012,410 and 23,045,209 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively 540 230
Treasury stock, at cost; 63,337 and 0 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively (442) 0
Additional paid–in capital 187,152 172,304
Accumulated deficit (85,413) (119,766)
Total stockholders’ equity 101,837 52,768
Total liabilities, mezzanine equity, and stockholders’ equity 939,788 156,554
Series D Preferred Stock [Member]    
Stockholders’ equity:    
Series D convertible preferred stock; $0.01 par value; 50,000 shares authorized, and 5,982 and 14,457 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively $ 0 $ 0