XML 13 R2.htm IDEA: XBRL DOCUMENT v3.25.3
Unaudited Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2025
Dec. 31, 2024
Current assets    
Cash and cash equivalents $ 12,766,167 $ 6,519,793
Accounts receivable 4,515,199 5,843,722
Fair value of derivatives 889,187 0
Prepaid income taxes 0 975,963
Other current assets 965,970 792,041
Total current assets 19,136,523 14,131,519
Oil and gas properties, successful efforts method    
Proved properties 200,066,005 191,879,210
Unproved properties 33,396,744 28,364,186
Accumulated depletion, depreciation, amortization and impairment (134,181,378) (123,281,395)
Total oil and gas properties, net 99,281,371 96,962,001
Gathering system 43,540,301 43,116,371
Accumulated depletion, depreciation, amortization and impairment (37,271,826) (36,449,511)
Total gathering system, net 6,268,475 6,666,860
Land 637,764 637,764
Buildings and other property and equipment, net 221,901 259,335
Total property and equipment, net 106,409,511 104,525,960
Other assets:    
Operating lease right-of-use assets, long term 272,298 344,589
Restricted cash 470,000 470,000
Prepaid drilling costs 4,673 982,717
Total non-current assets 107,156,482 106,323,266
Total assets 126,293,005 120,454,785
Current liabilities    
Accounts payable trade 2,963,805 2,334,732
Gathering fees payable 978,890 997,016
Royalties payable 1,481,520 1,400,976
Income taxes payable 1,556,724 0
Accrued capital expenditures 1,605,705 572,079
Accrued compensation 726,213 695,018
Other accrued liabilities 490,970 371,503
Fair value of derivatives 0 487,548
Operating lease liabilities 120,799 121,135
Total current liabilities 9,924,626 6,980,007
Non-current liabilities    
Asset retirement obligations 3,822,030 3,652,296
Deferred income taxes 12,062,053 12,738,577
Operating lease liabilities, long term 266,263 355,776
Total non-current liabilities 16,150,346 16,746,649
Total liabilities 26,074,972 23,726,656
Commitments and contingencies (Note 11)
Shareholders' equity    
Preferred shares, no par value, unlimited shares authorized, none issued or outstanding 0 0
Common shares, no par value, unlimited shares authorized and 22,058,574 shares issued and outstanding at September 30, 2025 and 22,008,766 issued and outstanding at December 31, 2024 116,081,031 116,081,031
Additional paid-in capital 13,267,196 12,118,907
Accumulated deficit (38,995,173) (41,505,076)
Accumulated other comprehensive income 9,864,979 10,033,267
Total shareholders' equity 100,218,033 96,728,129
Total liabilities and shareholders' equity $ 126,293,005 $ 120,454,785