XML 50 R33.htm IDEA: XBRL DOCUMENT v3.25.3
SIGNIFICANT ACCOUNTING POLICIES (Details 2) - Level 3 [Member] - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Fair value $ 27,500,000 $ 40,853,000
Morgan E&P, Inc. [Member]    
Fair value $ 13,000,000 $ 22,600,000
Morgan E&P, Inc. [Member] | Tops [Member]    
Unobservable Inputs Discount Rate 12.60% 12.90%
Unobservable Inputs Discount for lack of marketability 12.00% 12.00%
Morgan E&P, Inc. [Member] | Bottoms [Member]    
Unobservable Inputs Discount Rate 11.70% 10.90%
Unobservable Inputs Discount for lack of marketability 11.52% 11.13%
Morgan E&P, Inc. [Member] | Weighted Average [Member]    
Unobservable Inputs Discount Rate 12.15% 11.90%
Unobservable Inputs Discount for lack of marketability 11.76% 11.57%
Morgan E&P, Inc. [Member] | Guideline Public Company Method [Member] | Tops [Member]    
Unobservable Inputs Daily Production Multiple 40,946 58,025
Unobservable Inputs Proved Reserve Multiple 7,342 13,953
Morgan E&P, Inc. [Member] | Guideline Public Company Method [Member] | Bottoms [Member]    
Unobservable Inputs Daily Production Multiple 29,948 44,054
Unobservable Inputs Proved Reserve Multiple 6,415 10,180
Morgan E&P, Inc. [Member] | Guideline Public Company Method [Member] | Weighted Average [Member]    
Unobservable Inputs Daily Production Multiple 35,447 51,040
Unobservable Inputs Proved Reserve Multiple 6,878.5 12,067
Morgan E&P, Inc. [Member] | Guideline Transaction Method [Member] | Tops [Member]    
Unobservable Inputs Daily Production Multiple 32,595 59,790
Unobservable Inputs Proved Reserve Multiple 8,786 12,716
Morgan E&P, Inc. [Member] | Guideline Transaction Method [Member] | Bottoms [Member]    
Unobservable Inputs Daily Production Multiple 22,297 32,565
Unobservable Inputs Proved Reserve Multiple 5,304 8,878
Morgan E&P, Inc. [Member] | Guideline Transaction Method [Member] | Weighted Average [Member]    
Unobservable Inputs Daily Production Multiple 27,446 46,178
Unobservable Inputs Proved Reserve Multiple 7,045 10,797
Equus Energy, LLC [Member]    
Fair value $ 4,000,000 $ 10,000,000
Equus Energy, LLC [Member] | Tops [Member]    
Unobservable Inputs Discount Rate 10.90% 12.80%
Unobservable Inputs Daily Production Multiple 45,307.1 47,197.76
Unobservable Inputs Proved Reserve Multiple 10.8 10.9
Unobservable Inputs Acreage Value (per acre) $ 4,000 $ 11,000
Valuation Techniques Transaction Price $ 4,000  
Equus Energy, LLC [Member] | Bottoms [Member]    
Unobservable Inputs Discount Rate 10.90% 12.80%
Unobservable Inputs Daily Production Multiple 24,921.7 19,577.2
Unobservable Inputs Proved Reserve Multiple 6.2 4.2
Unobservable Inputs Acreage Value (per acre) $ 1,000 $ 1,500
Valuation Techniques Transaction Price $ 4,000  
Equus Energy, LLC [Member] | Weighted Average [Member]    
Unobservable Inputs Discount Rate 10.90% 12.80%
Unobservable Inputs Daily Production Multiple 40,787.19 41,648.4
Unobservable Inputs Proved Reserve Multiple 8.65 9.0
Unobservable Inputs Acreage Value (per acre) $ 1,784 $ 4,062
Valuation Techniques Transaction Price 4,000  
Morgan E&P, Inc. One [Member]    
Fair value $ 10,500,000 $ 8,253,000