v3.25.1
CONSOLIDATED BALANCE SHEETS - USD ($)
Mar. 31, 2025
Dec. 31, 2024
Current assets    
Cash and cash equivalents $ 1,033,596 $ 1,053,744
Accounts receivable, net 1,172,173 851,304
Prepaid expenses and other current assets 937,501 967,176
Restricted investments 1,349,169 1,333,789
Total current assets 4,492,439 4,206,013
Oil and natural gas properties, net (full cost) 652,296 790,093
Property, plant and equipment, net 4,481,609 3,809,742
Prepaid expenses - noncurrent 300,000 360,000
Equity facility derivative asset 1,596 16,999
TOTAL ASSETS 9,927,940 9,182,847
Current liabilities    
Accounts payable 1,128,227 1,730,610
Accrued liabilities 404,231 319,327
Excise taxes payable 1,155,726 1,155,726
Withholding taxes payable 594,561 594,561
Share issuance liability   423,750
Convertible note, net of discount 4,420,297 2,233,712
Embedded derivative liability 381,216  
Notes payable - current 562,727  
Total current liabilities 8,724,234 6,506,617
Embedded derivative liability   309,181
Asset retirement obligation 2,252,996 2,198,064
Notes payable - noncurrent 1,697,611 2,217,823
Total liabilities 12,674,841 11,231,685
Commitments and Contingencies (Note 15)
Stockholders' Deficit    
Preferred stock, $0.0001 par value, 5,000,000 shares authorized; none issued or outstanding as of March 31, 2025 and December 31, 2024
Common stock, $0.0001 par value, 245,000,000 shares authorized, 14,125,152 issued and 13,950,794 outstanding at March 31, 2025; 70,000,000 shares authorized, 13,165,152 issued and 12,990,794 shares outstanding at December 31, 2024 1,414 1,318
Treasury stock, 174,358 shares at March 31, 2025 and December 31, 2024 (17) (17)
Additional paid-in capital 14,344,197 11,722,100
Accumulated deficit (17,092,495) (13,772,239)
Total Stockholders' Deficit (2,746,901) (2,048,838)
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT 9,927,940 9,182,847
Nonrelated party    
Current liabilities    
Other current liabilities 61,710 47,577
Related party    
Current liabilities    
Other current liabilities $ 15,539 $ 1,354