v3.25.1
Derivatives
3 Months Ended 12 Months Ended
Mar. 31, 2025
Dec. 31, 2024
Derivatives [Abstract]    
DERIVATIVES

NOTE 3 — DERIVATIVES

 

Derivative Activities

 

The Company is exposed to volatility in market prices and basis differentials for natural gas, oil and NGLs, which impacts the predictability of its cash flows related to the sale of those commodities. These risks are managed by the Company’s use of certain derivative financial instruments. The Company has historically used crude diff swaps, fixed price swaps, and costless collars. As of March 31, 2025, the Company’s derivative financial instruments consisted of costless collars and crude diff swaps, which are described below:

 

Costless Collars

 

Arrangements that contain a fixed floor price (“purchased put option”) and a fixed ceiling price (“sold call option”) based on an index price which, in aggregate, have no net cost. At the contract settlement date, (1) if the index price is higher than the ceiling price, the Company pays the counterparty the difference between the index price and ceiling price, (2) if the index price is between the floor and ceiling prices, no payments are due from either party, and (3) if the index price is below the floor price, the Company will receive the difference between the floor price and the index price.

 

Additionally, the Company will occasionally purchase an additional call option at a higher strike price than the aforementioned fixed ceiling price. Often this is accomplished in conjunction with the costless collar at no additional cost. If an additional call option is utilized, at the contract settlement date, (1) if the index price is higher than the sold call strike price but lower than the purchased option strike price, then the Company pays the difference between the index price and the sold call strike price, (2) if the index price is higher than the purchased call price, then the Company pays the difference between the purchased call option and the sold call option, and the Company receives payment of the difference between the index price and the purchased option strike price, (3) if the index price is between the purchased put strike price and the sold call strike price, no payments are due from either party, (4) if the index price is below the floor price, the Company will receive the difference between the floor price and the index price.

 

The Company had no agreements in place classified as costless collars as of March 31, 2025 or December 31, 2024.

 

Crude price differential swaps

 

The Company has entered into commodity swap contracts that are effective over the next 1 to 24 months and are used to hedge against location price risk of the respective commodity resulting from supply and demand volatility and protect cash flows against price fluctuations.

 

The following table reflects the weighted-average price of open commodity swap contracts as of March 31, 2025:

 

Commodity Swaps 
       Weighted 
   Volume   average 
Period  (Bbls/month)   price ($/Bbl) 
Q2 2025   5,000   $70.21 
Q3-Q4 2025   5,000   $70.21 

The following table reflects the weighted-average price of open commodity swap contracts as of December 31, 2024:

 

Commodity Swaps 
       Weighted 
   Volume   average 
Period  (Bbls/month)   price ($/Bbl) 
Q1-Q4 2024   5,000   $70.21 
Q1-Q4 2025   5,000   $70.21 

 

Derivative Assets and Liabilities

 

As of March 31, 2025 and December 31, 2024, the Company is conducting derivative activities with one counterparty, which is secured by the lender in the Company’s bank credit facility. The Company believes the counterparty is acceptable credit risk, and the credit worthiness of the counterparty is subject to periodic review. The assets and liabilities are netted given that all positions are held by a single counterparty and subject to a master netting arrangement. The combined fair value of derivatives included in the accompanying consolidated balance sheets as of March 31, 2025 and December 31, 2024 is summarized below.

 

   As of March 31, 2025 
   Gross fair
value
   Amounts
netted
   Net fair
value
 
Commodity derivatives:            
Short-term derivative asset  $189,116   $(24,931)  $164,185 
Long-term derivative asset   -        - 
Short-term derivative liability   (24,931)   24,931    - 
Long-term derivative liability   
 
        - 
Total derivative liability            $164,185 

 

   As of December 31, 2024 
   Gross fair value   Amounts netted   Net fair value 
Commodity derivatives:            
Short-term derivative asset  $151,303   $(44,906)  $106,397 
Long-term derivative asset            
Short-term derivative liability   (44,906)   (44,906)    
Long-term derivative liability            
Total derivative asset            $106,397 

 

The effects of the Company’s derivatives on the consolidated statements of operations are summarized below:

 

   Three
Months Ended
March 31,
2025
   Three
Months Ended
March 31,
2024
 
Total gain (loss) on unsettled derivatives  $57,788   $(1,860,093)
Total gain (loss) on settled derivatives   (142,859)   (137,154)
Net gain (loss) on derivatives  $(85,071)  $(1,997,247)

NOTE 4 — DERIVATIVES

 

Derivative Activities

 

The Company is exposed to volatility in market prices and basis differentials for natural gas, oil and NGLs, which impacts the predictability of its cash flows related to the sale of those commodities. These risks are managed by the Company’s use of certain derivative financial instruments. The company has historically used crude diff swaps, fixed price swaps, and costless collars. As of December 31, 2023, the Company’s derivative financial instruments consisted of costless collars and crude diff swaps, which are described below:

 

Costless Collars

 

Arrangements that contain a fixed floor price (“purchased put option”) and a fixed ceiling price (“sold call option”) based on an index price which, in aggregate, have no net cost. At the contract settlement date, (1) if the index price is higher than the ceiling price, the Company pays the counterparty the difference between the index price and ceiling price, (2) if the index price is between the floor and ceiling prices, no payments are due from either party, and (3) if the index price is below the floor price, the Company will receive the difference between the floor price and the index price.

 

Additionally, the Company will occasionally purchase an additional call option at a higher strike price than the aforementioned fixed ceiling price. Often this is accomplished in conjunction with the costless collar at no additional cost. If an additional call option is utilized, at the contract settlement date, (1) if the index price is higher than the sold call strike price but lower than the purchased option strike price, then the Company pays the difference between the index price and the sold call strike price, (2) if the index price is higher than the purchased call price, then the company pays the difference between the purchased call option and the sold call option, and the company receives payment of the difference between the index price and the purchased option strike price, (3) if the index price is between the purchased put strike price and the sold call strike price, no payments are due from either party, (4) if the index price is below the floor price, the Company will receive the difference between the floor price and the index price.

 

The Company had no agreements in place classified as costless collars as of December 31, 2024

The following table sets forth the derivative volumes by period as of December 31, 2023 for the Company:

 

   Price collars 
Period  Volume
(Bbls/month)
   Weighted
average
floor price
($/Bbl)
   Weighted
average
ceiling price
($/Bbl)
   Weighted
average
sold call
($/Bbl)
 
Q1-Q2 2024   9,000   $70.00   $91,90   $91.90 
Q3-Q4 2024   9,000   $70.00   $85.50   $85.50 

 

Crude price differential swaps

 

During the year ended December 31, 2023, the Company has entered into commodity swap contracts that are effective over the next 1 to 24 months and are used to hedge against location price risk of the respective commodity resulting from supply and demand volatility and protect cash flows against price fluctuations.

 

The following table reflects the weighted-average price of open commodity swap contracts as of December 31, 2024:

 

Commodity Swaps 
       Weighted 
   Volume   average 
Period  (Bbls/month)   price ($/Bbl) 
Q1-Q4 2024   5,000   $70.21 
Q1-Q4 2025   5,000   $70.21 

 

The following table reflects the weighted-average price of open commodity swap contracts as of December 31, 2023:

 

Commodity Swaps 
       Weighted 
   Volume   average 
Period  (Bbls/month)   price ($/Bbl) 
Q1-Q4 2024   3,000   $71.30 
Q1-Q4 2025   3,000   $67.96 

 

Derivative Assets and Liabilities

 

As of December 31, 2024 and 2023, the Company is conducting derivative activities with one counterparty, which is secured by the lender in the Company’s bank credit facility. The Company believes the counterparty is acceptable credit risk, and the credit worthiness of the counterparty is subject to periodic review. The assets and liabilities are netted given that all positions are held by a single counterparty and subject to a master netting arrangement. The combined fair value of derivatives included in the accompanying consolidated balance sheets as of December 31, 2024 and 2023 is summarized below.

 

   As of December 31, 2024 (Successor) 
   Gross fair
value
   Amounts
netted
   Net fair
value
 
Commodity derivatives:            
Short-term derivative asset  $151,303   $(44,906)  $106,397 
Long-term derivative asset            
Short-term derivative liability   (44,906)   (44,906)    
Long-term derivative liability            
Total derivative asset            $106,397 
   As of December 31, 2023 (Successor) 
   Gross fair
value
   Amounts
netted
   Net fair
value
 
Commodity derivatives:            
Short-term derivative asset  $583,035   $(191,547)  $391,488 
Long-term derivative asset   76,199        76,199 
Short-term derivative liability   (191,547)   (191,547)    
Long-term derivative liability            
Total derivative liability            $467,687 

 

The effects of the Company’s derivatives on the consolidated statements of operations are summarized below:

 

   Successor   Predecessor 
   For the
Year ended
December 31,
2024
   November 15,
2023 to
December 31,
2023
   January 1,
2023 to
November 14,
2023
 
Total gain on unsettled derivatives  $(361,290)  $443,349   $1,215,693 
Total loss on settled derivatives   (489,084)   (102,541)   (1,163,736)
Net gain (loss) on derivatives  $(850,374)  $340,808   $51,957