v3.25.1
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
2 Months Ended 3 Months Ended 10 Months Ended 12 Months Ended
Dec. 31, 2023
Mar. 31, 2025
Mar. 31, 2024
Nov. 14, 2023
Dec. 31, 2024
Revenues          
Gain (loss) on derivative instruments, net $ 340,808 $ (85,071) $ (1,997,247)   $ (850,374)
Other revenue 50,738 117,532 130,588   487,109
Total revenues 2,975,661 4,564,598 3,283,099   19,418,919
Expenses          
Production taxes, transportation and processing 226,062 397,216 428,280   1,715,792
Lease operating 1,453,367 1,921,321 2,299,518   8,614,080
Depletion, depreciation and amortization 352,127 97,075 476,074   2,407,098
Accretion of asset retirement obligations 11,062 335,771 33,005   144,988
General and administrative 3,553,117 2,084,545 2,309,824   10,381,095
Acquisition costs 9,999,860      
Total expenses 15,595,595 4,835,928 5,546,701   23,263,053
Operating income (loss) (12,619,934) (271,330) (2,263,602)   (3,844,134)
Other Income (expenses)          
Change in fair value of warrant liability 187,704 (162,520) (624,055)   (804,004)
Change in fair value of convertible note liability   (129,746)   (192,744)
Change in fair value of FPA liability 3,268,581 (349,189)   561,099
Amortization of debt discount (1,191,553) (337,370) (813,181)   (2,361,627)
Interest expense (1,043,312) (1,744,246) (1,860,582)   (7,643,200)
Interest income 6,736 16,675 15,105   58,793
Gain on extinguishment of liabilities 92,294   1,638,138
Loss on sale of assets      
Other Income (expense) 2,937 13,627 723   36,989
Total other income (expenses) 1,231,093 (2,251,286) (3,631,179)   (8,706,556)
Loss before income taxes (11,388,841) (2,522,616) (5,894,781)   (12,550,690)
Income tax provision (benefit) 2,387,639 770,385 1,201,279   3,470,407
Net income (loss) (9,001,202) (1,752,231) (4,693,502)   (9,080,283)
Net income (loss) attributable to noncontrolling interests  
Net income (loss) attributable to HNR Acquisition Corp. $ (9,001,202) $ (1,752,231) $ (4,693,502)   $ (9,080,283)
Weighted average share outstanding, common stock - basic (in Shares) 5,235,131 15,338,289 5,235,131   6,477,052
Weighted average share outstanding, common stock - diluted (in Shares) 5,235,131 15,338,289 5,235,131   6,477,052
Net income (loss) per share of common stock – basic (in Dollars per share) $ (1.72) $ (0.11) $ (0.9)   $ (1.4)
Net income (loss) per share of common stock – diluted (in Dollars per share) $ (1.72) $ (0.11) $ (0.9)   $ (1.4)
Reorganization, Chapter 11, Predecessor, before Adjustment [Member]          
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 convertible note 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)        
Crude oil          
Revenues          
Revenues $ 2,513,197 $ 4,392,605 $ 4,971,150   $ 19,298,698
Crude oil | Reorganization, Chapter 11, Predecessor, before Adjustment [Member]          
Revenues          
Revenues       $ 22,856,521  
Natural gas and natural gas liquids          
Revenues          
Revenues $ 70,918 $ 139,532 $ 178,608   $ 483,486
Natural gas and natural gas liquids | Reorganization, Chapter 11, Predecessor, before Adjustment [Member]          
Revenues          
Revenues       $ 809,553