XML 54 R43.htm IDEA: XBRL DOCUMENT v3.25.3
Morgan EP, Inc. (Details 2) - USD ($)
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Net loss $ 3,943,000 $ (2,395,000)
Changes in operating assets and liabilities:    
Net cash provided by operating activities (1,595,000) (11,418,000)
Cash flows from financing activities:    
Net cash provided by financing activities 2,000,000 8,015,000
Net change in cash 405,000 (3,403,000)
Cash and cash equivalents and restricted cash at beginning of period 262,000 6,983,000
Cash and cash equivalents and restricted cash at end of period 668,000 3,580,000
Equus Energy, LLC [Member]    
Net loss (566,000) (1,440,000)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation, depletion, amortization 51,000 225,000
Amortization of right-of-use asset 10,000 17,000
Changes in operating assets and liabilities:    
Revenue receivables (150,000) (193,000)
Joint interest billing receivables 71,000 0
Prepaids and other current assets 0 (2,000)
Accounts payable 125,000 1,984,000
Revenue payable (105,000) 448,000
Prepayments from working interest owners 0 (1,701,000)
Due to parent 474,000 0
Payment of operating lease liability (11,000) 0
Accrued liabilities (211,000) (760,000)
Long Term Accrued liabilities - due to parent 315,000 283,000
Net cash provided by operating activities 3,000 (1,139,000)
Cash flows from investing activities:    
Additions to oil and gas properties 0 (3,121,000)
Net cash used in investing activities 0 (3,121,000)
Cash flows from financing activities:    
Proceeds from Note payable - Due to parent 0 2,247,000
Net cash provided by financing activities 0 2,247,000
Net change in cash 3,000 (2,013,000)
Cash and cash equivalents and restricted cash at beginning of period 15,000 2,441,000
Cash and cash equivalents and restricted cash at end of period 18,000 428,000
Non-cash investing and financing activities    
Changes in capital accounts payable and capital accruals $ (10,000) $ 2,379,000