XML 53 R30.htm IDEA: XBRL DOCUMENT v3.19.1
Investments in Affiliates (Tables)
12 Months Ended
Dec. 31, 2018
Schedule of Equity Method Investments [Line Items]  
Schedule of changes in investments in affiliates
(in thousands)   Carbon California     Carbon Appalachia     Other     Total  
Balance, December 31, 2016   $ -     $ -     $ 668     $ 668  
Investment in affiliates gain     -       1,090       38       1,128  
Cash distributions     -       -       (68 )     (68 )
Cash contributions     -       6,865       -       6,865  
Class B Units issuance     1,854       924       -       2,778  
Appalachia Warrant exercise     -       2,896               2,896  
Balance, December 31, 2017   $ 1,854     $ 11,775     $ 638     $ 14,267  
Investment in affiliates gain     -       1,026       85       1,111  
Cash distributions     -       -       (125 )     (125 )
California Warrant exercise     (1,854 )     -               (1,854 )
OIE Membership Acquisition             (12,801 )             (12,801 )
Balance, December 31, 2018   $ -       -     $ 598     $ 598  
Carbon California [Member]  
Schedule of Equity Method Investments [Line Items]  
Schedule of selected historical financial data
(in thousands)   As of December 31, 2018     As of December 31, 2017  
Current assets   $ 11,829     $ 3,968  
Total oil and gas properties, net     84,825       43,458  
Non-current assets     89,173       44,759  
Current liabilities     6,773       6,899  
Non-current liabilities     56,664       23,279  
Total members’ equity     37,565       18,549  

 

(in thousands)   Year Ended December 31, 
2018
    Period February 15, 
2017 (inception) through December 31, 
2017
 
Revenues   $ 32,317     $ 7,235  
Operating expenses     20,057       9,893  
Income (loss) from operations     12,260       (2,658 )
Net income (loss)     8,526       (6,552 )
Carbon Appalachia [Member]  
Schedule of Equity Method Investments [Line Items]  
Schedule of company's contributions
Timing   Capital 
Contribution
  Resulting Class A 
Units (%)
    Resulting 
Sharing %
 
April 2017   $0.24 million     2.00 %     2.98 %
August 2017   $3.71 million     15.20 %     16.04 %
September 2017   $2.92 million     18.55 %     19.37 %
November 2017   Warrant exercise     26.50 %     27.24 %
December 2018   OIE Membership Acquisition     100 %     100 %
Schedule of selected historical financial data
(in thousands)   As of December 31, 2018     As of December 31, 2017  
Current assets   $ 28,613     $ 20,794  
Total oil and gas properties, net     80,674       84,402  
Non-current assets     96,814       97,762  
Current liabilities     22,126       18,207  
Non-current liabilities     58,480       59,420  
Total members’ equity     44,821       40,929  

 

(in thousands)   Year Ended December 31, 
2018
    Period April 3,
2017 (inception) through December 31, 
2017
 
Revenues   $ 83,541     $ 31,584  
Operating expenses     77,084       26,764  
Income from operations     6,457       4,820  
Net income     4,053       3,005