XML 13 R2.htm IDEA: XBRL DOCUMENT v3.25.2
Unaudited Condensed Consolidated Balance Sheets - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Current assets    
Cash and cash equivalents $ 9,907,653 $ 6,519,793
Accounts receivable 5,496,883 5,843,722
Fair value of derivatives 732,528 0
Prepaid income taxes 0 975,963
Other current assets 396,264 792,041
Total current assets 16,533,328 14,131,519
Oil and gas properties, successful efforts method    
Proved properties 197,197,902 191,879,210
Unproved properties 33,496,835 28,364,186
Accumulated depletion, depreciation, amortization and impairment (131,899,045) (123,281,395)
Total oil and gas properties, net 98,795,692 96,962,001
Gathering system 43,416,065 43,116,371
Accumulated depletion, depreciation, amortization and impairment (37,057,605) (36,449,511)
Total gathering system, net 6,358,460 6,666,860
Land 637,764 637,764
Buildings and other property and equipment, net 245,555 259,335
Total property and equipment, net 106,037,471 104,525,960
Other assets:    
Operating lease right-of-use assets, long term 295,317 344,589
Restricted cash 470,000 470,000
Prepaid drilling costs 277,552 982,717
Total non-current assets 107,080,340 106,323,266
Total assets 123,613,668 120,454,785
Current liabilities    
Accounts payable trade 2,018,533 2,334,732
Gathering fees payable 1,139,057 997,016
Royalties payable 1,553,262 1,400,976
Income taxes payable 1,596,958 0
Accrued capital expenditures 225,923 572,079
Accrued compensation 465,055 695,018
Other accrued liabilities 283,540 371,503
Fair value of derivatives 0 487,548
Operating lease liabilities 121,057 121,135
Total current liabilities 7,403,385 6,980,007
Non-current liabilities    
Asset retirement obligations 3,764,816 3,652,296
Deferred income taxes 11,958,901 12,738,577
Operating lease liabilities, long term 296,250 355,776
Total non-current liabilities 16,019,967 16,746,649
Total liabilities 23,423,352 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 22,017,405 shares issued and outstanding at June 30, 2025 and 22,008,766 issued and outstanding at December 31, 2024 116,081,031 116,081,031
Additional paid-in capital 12,890,583 12,118,907
Accumulated deficit (38,688,953) (41,505,076)
Accumulated other comprehensive income 9,907,655 10,033,267
Total shareholders' equity 100,190,316 96,728,129
Total liabilities and shareholders' equity $ 123,613,668 $ 120,454,785