XML 26 R3.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 20 $ 5,192
Oil, natural gas, and NGL accrued revenue 22,728 3,024
Joint interest and other receivables 23,106 9,275
Derivative assets 28,812 0
Inventory 3,604 5
Prepaid expenses and other current assets 1,452 312
Note receivable 0 494
Total current assets 79,722 18,302
Oil and natural gas properties, successful efforts method of accounting including $57,897 and $70,462 excluded from depletable base as of December 31, 2025 and 2024, respectively 852,732 134,953
Other property and equipment [1] 21,067 94
Less: Accumulated depreciation, depletion, and amortization (49,343) (427)
Total property and equipment, net 824,456 134,620
Derivative assets 24,627 0
Debt issuance costs, net 12,642 1,731
Operating lease assets 2,966 1,323
Other non–current assets 133 578
Total assets 944,546 156,554
Current liabilities:    
Accounts payable and accrued expenses 62,792 38,225
Oil, natural gas, and NGL revenue payable 30,300 2,366
Ad valorem and production taxes payable 31,385 7,094
Senior convertible note, at fair value 0 12,555
Derivative liabilities 0 2,446
Operating lease liabilities 1,300 323
Total current liabilities 125,777 63,009
Long–term liabilities:    
Credit facility 366,000 28,000
Subordinated note – related party 1,458 4,609
Subordinated note warrants, at fair value – related party 316 4,159
Series F convertible preferred stock embedded derivatives, at fair value 15,853 0
Series F convertible preferred stock warrants, at fair value 90,134 0
SEPA, at fair value 0 790
Derivative liabilities 0 1,949
Oil, natural gas, and NGL revenue payable 27,402 0
Ad valorem and production taxes payable 22,751 0
Deferred tax liability 21,652 0
Asset retirement obligation 4,019 227
Operating lease liabilities 1,792 1,043
Other long–term liabilities 1,082 0
Total long–term liabilities 552,459 40,777
Total liabilities 678,236 103,786
Commitments and contingencies (Note 12)
Mezzanine equity:    
Series F convertible preferred stock; $0.01 par value; 50,000,000 shares authorized, and 121,050 and 0 shares issued and outstanding as of December 31, 2025 and 2024, respectively 136,146 0
Stockholders’ equity:    
Common stock; $0.01 par value; 500,000,000 shares authorized, and 62,499,375 and 23,045,209 shares issued and outstanding as of December 31, 2025 and 2024, respectively 625 230
Treasury stock, at cost; 111,357 and 0 shares issued and outstanding as of December 31, 2025 and 2024, respectively (531) 0
Additional paid–in capital 217,785 172,304
Accumulated deficit (87,715) (119,766)
Total stockholders’ equity 130,164 52,768
Total liabilities, mezzanine equity, and stockholders’ equity 944,546 156,554
Series D Preferred Stock [Member]    
Stockholders’ equity:    
Preferred stock value $ 0 $ 0
[1] For the year ended December 31, 2025, other property and equipment includes several salt–water disposal wells and the associated facilities, equipment, and pipelines acquired in the Bayswater Acquisition in March 2025, refer to Note 3 – Acquisitions for a discussion of the Bayswater Acquisition