XML 54 R43.htm IDEA: XBRL DOCUMENT v3.25.3
Morgan EP, Inc. (Details 2) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Net loss $ (8,101) $ (9,627) $ (4,244) $ (8,122)
Changes in operating assets and liabilities:        
Net cash used in operating activities     (1,933) (15,322)
Cash flows from financing activities:        
Net cash provided by investing activities     2,000 10,038
Net decrease in cash     67 (5,284)
Cash and cash equivalents and restricted cash at beginning of period     262 6,983
Cash and cash equivalents and restricted cash at end of period 329 1,699 329 1,699
Equus Energy, LLC [Member]        
Net loss (1,846) (1,196) (2,955) (3,277)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation, depletion, amortization     80 530
Amortization of right-of-use asset     31 33
Changes in operating assets and liabilities:        
Revenue receivables     (232) 181
Joint interest billing receivables     (186) 969
Prepaids and other current assets     (25) (35)
Accounts payable     (502) 2,613
Revenue payable     (105) 524
Prepayments from working interest owners     0 (122)
Due to parent     1,368 4
Payment of operating lease liability     (34) (17)
Accrued liabilities     39 (576)
Long Term Accrued liabilities - due to parent     956 924
Net cash used in operating activities     (1,565) 1,751
Cash flows from investing activities:        
Additions to oil and gas properties     (30) (6,439)
Net cash used in investing activities     (30) (6,439)
Cash flows from financing activities:        
Proceeds from short-term loan payable due Mill City Ventures     3,000 0
Deferred financing costs - ST loan payable due Mill City     (75) 0
Repayment of Note payable     (1,338) 0
Proceeds from Note payable - Due to parent     0 2,247
Net cash provided by investing activities     1,587 2,247
Net decrease in cash     (8) (2,441)
Cash and cash equivalents and restricted cash at beginning of period     15 2,441
Cash and cash equivalents and restricted cash at end of period $ 7 $ 0 7 0
Supplemental Disclosure of Cash Flow Information        
Cash paid for interest:     41 0
Non-cash investing and financing activities        
Changes in capital accounts payable and capital accruals     $ (5) $ 4,888