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, 2024
Dec. 31, 2023
Fair value $ 41,750,000 $ 40,853,000
Morgan E&P, Inc. [Member]    
Fair value 21,250,000 22,600,000
Morgan E&P, Inc. [Member] | Senior debt [Member]    
Fair value $ 10,500,000 $ 8,253,000
Morgan E&P, Inc. [Member] | Bottoms [Member] | Senior debt [Member]    
Unobservable Inputs Company specific yield 11.54% 11.13%
Morgan E&P, Inc. [Member] | Tops [Member] | Senior debt [Member]    
Unobservable Inputs Company specific yield 12.00% 12.00%
Morgan E&P, Inc. [Member] | Weighted Average [Member] | Senior debt [Member]    
Unobservable Inputs Company specific yield 11.77% 11.57%
Morgan E&P, Inc. [Member] | Guideline Transaction Method [Member] | Bottoms [Member]    
Unobservable Inputs Proved Reserve Multiple 8,969 8,878
Unobservable Inputs Daily Production Multiple 34,222 32,565
Unobservable Inputs Discount Rate 10.40% 10.90%
Morgan E&P, Inc. [Member] | Guideline Transaction Method [Member] | Tops [Member]    
Unobservable Inputs Proved Reserve Multiple 12,818 59,790
Unobservable Inputs Daily Production Multiple 54,498 12,716
Unobservable Inputs Discount Rate 12.10% 12.90%
Morgan E&P, Inc. [Member] | Guideline Transaction Method [Member] | Weighted Average [Member]    
Unobservable Inputs Proved Reserve Multiple 10,894 46,178
Unobservable Inputs Daily Production Multiple 44,360 10,797
Unobservable Inputs Discount Rate 11.25% 11.90%
Equus Energy, LLC [Member]    
Fair value $ 10,000,000 $ 10,000,000
Equus Energy, LLC [Member] | Guideline Transaction Method [Member] | Bottoms [Member]    
Unobservable Inputs Proved Reserve Multiple 4.4 4.2
Unobservable Inputs Daily Production Multiple 18,357.4 19,577.2
Unobservable Inputs Acreage Value (per acre) $ 1,500 $ 1,500
Unobservable Inputs Discount Rate 11.10% 12.80%
Equus Energy, LLC [Member] | Guideline Transaction Method [Member] | Tops [Member]    
Unobservable Inputs Proved Reserve Multiple 10.9 10.9
Unobservable Inputs Daily Production Multiple 46,812.2 47,197.76
Unobservable Inputs Acreage Value (per acre) $ 11,000 $ 11,000
Unobservable Inputs Discount Rate 11.10% 12.80%
Equus Energy, LLC [Member] | Guideline Transaction Method [Member] | Weighted Average [Member]    
Unobservable Inputs Proved Reserve Multiple 9.1 9.0
Unobservable Inputs Daily Production Multiple 41,330.7 41,648.4
Unobservable Inputs Acreage Value (per acre) $ 4,062 $ 4,062
Unobservable Inputs Discount Rate 11.10% 12.80%
Equus Energy, LLC [Member] | Guideline Public Company Method [Member] | Bottoms [Member]    
Unobservable Inputs Proved Reserve Multiple 42,832 44,054
Unobservable Inputs Daily Production Multiple 11,703 10,180
Equus Energy, LLC [Member] | Guideline Public Company Method [Member] | Tops [Member]    
Unobservable Inputs Proved Reserve Multiple 14,559 13,953
Unobservable Inputs Daily Production Multiple 57,117 58,025
Equus Energy, LLC [Member] | Guideline Public Company Method [Member] | Weighted Average [Member]    
Unobservable Inputs Proved Reserve Multiple 13,131 12,067
Unobservable Inputs Daily Production Multiple 49,975 51,040