XML 40 R29.htm IDEA: XBRL DOCUMENT v3.25.3
Significant Accounting Policies (Details 2) - Level 3 [Member] - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Dec. 31, 2024
Fair value $ 27,158,000 $ 27,500,000
Morgan E&P, Inc. [Member]    
Fair value $ 14,000,000 $ 13,000,000
Morgan E&P, Inc. [Member] | Tops [Member]    
Unobservable Inputs Discount Rate 11.80% 12.60%
Unobservable Inputs Discount for lack of marketability 12.00% 12.00%
Morgan E&P, Inc. [Member] | Bottoms [Member]    
Unobservable Inputs Discount Rate 10.90% 11.70%
Unobservable Inputs Discount for lack of marketability 11.17% 11.52%
Morgan E&P, Inc. [Member] | Weighted Average [Member]    
Unobservable Inputs Discount Rate 11.35% 12.15%
Unobservable Inputs Discount for lack of marketability 11.59% 11.76%
Morgan E&P, Inc. [Member] | Guideline Public Company Method [Member] | Tops [Member]    
Unobservable Inputs Daily Production Multiple 30,631 40,946
Unobservable Inputs Proved Reserve Multiple 8,011 7,342
Morgan E&P, Inc. [Member] | Guideline Public Company Method [Member] | Bottoms [Member]    
Unobservable Inputs Daily Production Multiple 29,549 29,948
Unobservable Inputs Proved Reserve Multiple 6,329 6,415
Morgan E&P, Inc. [Member] | Guideline Public Company Method [Member] | Weighted Average [Member]    
Unobservable Inputs Daily Production Multiple 30,090 35,447
Unobservable Inputs Proved Reserve Multiple 7,170 6,878.5
Morgan E&P, Inc. [Member] | Guideline Transaction Method [Member] | Tops [Member]    
Unobservable Inputs Daily Production Multiple 32,595 32,595
Unobservable Inputs Proved Reserve Multiple 8,786 8,786
Morgan E&P, Inc. [Member] | Guideline Transaction Method [Member] | Bottoms [Member]    
Unobservable Inputs Daily Production Multiple 22,297 22,297
Unobservable Inputs Proved Reserve Multiple 5,304 5,304
Morgan E&P, Inc. [Member] | Guideline Transaction Method [Member] | Weighted Average [Member]    
Unobservable Inputs Daily Production Multiple 27,446 27,446
Unobservable Inputs Proved Reserve Multiple 7,045 7,045
North American Energy Opportunities Corp. [Member]    
Fair value $ 2,658,000  
North American Energy Opportunities Corp. [Member] | Tops [Member]    
Unobservable Inputs Conditions to redemption 100.00%  
Unobservable Inputs Discount Rate 6.60%  
North American Energy Opportunities Corp. [Member] | Bottoms [Member]    
Unobservable Inputs Conditions to redemption 100.00%  
Unobservable Inputs Discount Rate 0.00%  
North American Energy Opportunities Corp. [Member] | Weighted Average [Member]    
Unobservable Inputs Conditions to redemption 100.00%  
Unobservable Inputs Discount Rate 3.30%  
Equus Energy, LLC [Member]    
Fair value   $ 4,000,000
Equus Energy, LLC [Member] | Tops [Member]    
Unobservable Inputs Discount Rate   10.90%
Unobservable Inputs Daily Production Multiple   45,307.1
Unobservable Inputs Proved Reserve Multiple   10.8
Valuation Techniques Transaction Price   $ 4,000
Unobservable Inputs Acreage Value (per acre)   $ 4,000
Equus Energy, LLC [Member] | Bottoms [Member]    
Unobservable Inputs Discount Rate   10.90%
Unobservable Inputs Daily Production Multiple   24,921.7
Unobservable Inputs Proved Reserve Multiple   6.2
Valuation Techniques Transaction Price   $ 4,000
Unobservable Inputs Acreage Value (per acre)   $ 1,000
Equus Energy, LLC [Member] | Weighted Average [Member]    
Unobservable Inputs Discount Rate   10.90%
Unobservable Inputs Daily Production Multiple   40,787.19
Unobservable Inputs Proved Reserve Multiple   8.65
Valuation Techniques Transaction Price   $ 4,000
Unobservable Inputs Acreage Value (per acre)   1,784
Morgan E&P, Inc. One [Member]    
Fair value $ 10,500,000 $ 10,500,000