XML 23 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Operations - USD ($)
 2 Months Ended 10 Months Ended 12 Months Ended
Dec. 31, 2023
Nov. 14, 2023
Dec. 31, 2024
Revenues      
Gain (loss) on derivative instruments, net $ 340,808   $ (850,374)
Other revenue 50,738   487,109
Total revenues 2,975,661   19,418,919
Expenses      
Production taxes, transportation and processing 226,062   1,715,792
Lease operating 1,453,367   8,614,080
Depletion, depreciation and amortization 352,127   2,407,098
Accretion of asset retirement obligations 11,062   144,988
General and administrative 3,553,117   10,381,095
Acquisition costs 9,999,860  
Total expenses 15,595,595   23,263,053
Operating income (loss) (12,619,934)   (3,844,134)
Other Income (expenses)      
Change in fair value of warrant liability 187,704   (804,004)
Change in fair value of convertible note liability     (192,744)
Change in fair value of FPA liability 3,268,581   561,099
Amortization of debt discount (1,191,553)   (2,361,627)
Interest expense (1,043,312)   (7,643,200)
Interest income 6,736   58,793
Gain on extinguishment of liabilities   1,638,138
Loss on sale of assets  
Other Income (expense) 2,937   36,989
Total other income (expenses) 1,231,093   (8,706,556)
Loss before income taxes (11,388,841)   (12,550,690)
Income tax provision (benefit) 2,387,639   3,470,407
Net income (loss) (9,001,202)   (9,080,283)
Net income (loss) attributable to noncontrolling interests  
Net income (loss) attributable to HNR Acquisition Corp. $ (9,001,202)   $ (9,080,283)
Weighted average share outstanding, common stock - basic (in Shares) 5,235,131   6,477,052
Weighted average share outstanding, common stock - diluted (in Shares) 5,235,131   6,477,052
Net income (loss) per share of common stock – basic (in Dollars per share) $ (1.72)   $ (1.4)
Net income (loss) per share of common stock – diluted (in Dollars per share) $ (1.72)   $ (1.4)
Crude Oil      
Revenues      
Revenues $ 2,513,197   $ 19,298,698
Natural Gas and Natural Gas Liquids      
Revenues      
Revenues $ 70,918   $ 483,486
Predecessor      
Revenues      
Gain (loss) on derivative instruments, net   $ 51,957  
Other revenue   520,451  
Total revenues   24,238,482  
Expenses      
Production taxes, transportation and processing   2,117,800  
Lease operating   8,692,752  
Depletion, depreciation and amortization   1,497,749  
Accretion of asset retirement obligations   848,040  
General and administrative   3,700,267  
Acquisition costs    
Total expenses   16,856,608  
Operating income (loss)   7,381,874  
Other Income (expenses)      
Change in fair value of warrant liability    
Change in fair value of FPA liability    
Amortization of debt discount    
Interest expense   (1,834,208)  
Interest income   313,401  
Gain on extinguishment of liabilities    
Loss on sale of assets   (816,011)  
Other Income (expense)   (74,193)  
Total other income (expenses)   (2,411,011)  
Loss before income taxes   4,970,863  
Income tax provision (benefit)    
Net income (loss)   4,970,863  
Net income (loss) attributable to noncontrolling interests    
Net income (loss) attributable to HNR Acquisition Corp.   $ 4,970,863  
Weighted average share outstanding, common stock - basic (in Shares)    
Weighted average share outstanding, common stock - diluted (in Shares)    
Net income (loss) per share of common stock – basic (in Dollars per share)    
Net income (loss) per share of common stock – diluted (in Dollars per share)    
Predecessor | Crude Oil      
Revenues      
Revenues   $ 22,856,521  
Predecessor | Natural Gas and Natural Gas Liquids      
Revenues      
Revenues   $ 809,553