XML 48 R37.htm IDEA: XBRL DOCUMENT v3.25.3
Commodity Risk Management Activities (Tables)
9 Months Ended
Sep. 30, 2025
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of fair value of derivatives

Fair Value of Derivative 
Assets

    

September 30, 

    

December 31, 

2025

2024

Current

 

  

 

  

Henry Hub Nymex Swap

 

$

595,521

$

151,274

Tennessee Z4 Basis swap

 

195,211

Henry Hub Nymex Option - Put

 

382,243

Crude Oil NYMEX WTI CMA

155,529

56,547

Long-term

 

 

Henry Hub Nymex Swap

16,244

Henry Hub Nymex Option - Put

 

313,137

 

$

1,462,674

$

403,032

Fair Value of Derivative
 Liabilities

    

September 30, 

    

December 31, 

2025

2024

Current

 

  

 

  

Henry Hub Nymex Swap

 

$

$

(448,852)

Tennessee Z4 Basis swap

 

(441,728)

Henry Hub Nymex Option - Call

(204,511)

Long-term

 

 

Henry Hub Nymex Option - Put

 

Henry Hub Nymex Option - Call

 

(368,976)

 

$

(573,487)

$

(890,580)

Net Fair Value of Derivatives

 

$

889,187

$

(487,548)

Net Current

$

928,782

$

(487,548)

Net Long-term

 

$

(39,595)

$

Schedule of fair value of derivatives rollforward

The following table presents the changes in the fair value of Epsilon’s commodity derivatives for the periods indicated:

Three months ended September 30, 

Nine months ended September 30, 

    

2025

    

2024

    

2025

    

2024

Fair value of asset (liability), beginning of the period

$

732,528

$

144,096

$

(487,548)

$

1,100,255

Gain on derivative contracts included in earnings

 

964,307

 

440,712

 

2,076,000

 

245,095

Settlement of commodity derivative contracts

 

(807,648)

 

(485,389)

 

(699,265)

 

(1,245,931)

Fair value of asset, end of the period

$

889,187

$

99,419

$

889,187

$

99,419