XML 37 R2.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Current assets:    
Cash and cash equivalents $ 5,192 $ 13,037
Oil, natural gas, and NGL revenue 3,024
Joint interest and other 9,275
Note receivable 494
Prepaid expenses and other current assets 317 171
Current assets – discontinued operations 323
Total current assets 18,302 13,531
Property and equipment:    
Oil and natural gas properties, successful efforts method of accounting including $70,462 and $28,705 excluded from amortization as of December 31, 2024 and 2023, respectively 134,953 28,705
Other 94
Less: Accumulated depreciation, depletion, and amortization (427)
Total property and equipment, net 134,620 28,705
Deposits on oil and natural gas property purchases 382
Operating lease assets 1,323 155
Note receivable – non–current 168
Deferred transaction costs 109
Other non–current assets 1,759
Non–current assets – discontinued operations 3,182
Total assets 156,554 45,682
Current liabilities:    
Accounts payable and accrued expenses 38,225 5,374
Ad valorem and production taxes payable 7,094
Oil, natural gas, and NGL revenue payable 2,366
Senior convertible note, at fair value 12,555
Derivative liabilities 2,446
Operating lease liabilities 323 42
Total current liabilities 63,009 5,416
Long–term liabilities:    
Credit facility 28,000
Subordinated note warrants, at fair value – related party 4,159
SEPA, at fair value 790
Derivative liabilities 1,949
Asset retirement obligation 227
Operating lease liabilities 1,043 94
Total long–term liabilities 40,777 94
Total liabilities 103,786 5,510
Commitments and contingencies (Note 12)
Stockholders’ equity:    
Common stock; $0.01 par value; 500,000,000 shares authorized, and 23,045,209 and 9,826,719 shares issued and outstanding as of December 31, 2024 and 2023, respectively 230 98
Additional paid–in capital 172,304 118,928
Accumulated deficit (119,766) (78,854)
Total stockholders’ equity 52,768 40,172
Total liabilities and stockholders’ equity 156,554 45,682
Series D Preferred Stock [Member]    
Stockholders’ equity:    
Preferred stock value
Series E Preferred Stock [Member]    
Stockholders’ equity:    
Preferred stock value
Related Party [Member]    
Long–term liabilities:    
Subordinated note, at fair value – related party $ 4,609