v3.26.3
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Jun. 30, 2026
Jun. 30, 2025
Revenues        
Revenue   $ 4,632,050   $ 9,137,148
Gain (loss) on derivative instruments, net $ 948,001 889,479 $ (2,631,474) 804,408
Total revenues 6,485,716 4,632,050 7,453,909 9,137,148
Expenses        
Production taxes, transportation and processing 702,775 315,341 1,116,779 712,557
Lease operating 2,511,297 2,359,042 5,039,610 4,549,809
Depreciation, depletion, and amortization expense 2,136,209 458,190 3,927,185 555,265
Accretion of asset retirement obligations 32,864 8,513 64,539 15,505
General and administrative 2,375,349 1,808,345 4,781,920 3,617,235
Total expenses 7,758,494 4,949,431 14,930,033 9,450,371
Operating income (loss) (1,272,778) (317,381) (7,476,124) (313,223)
Other Income (expenses)        
Gain (Loss) on extinguishment of liabilities 0 (914,518) 0 (1,306,337)
Amortization of debt discount (607,562) (332,447) (1,093,830) (669,817)
Interest expense (175,618) (1,649,656) (435,999) (3,393,902)
Interest income 3,283 22,353 5,206 39,028
Other Income (expense) 0 0 0 201
Total other income (expenses) 3,924 (3,172,727) (1,108,439) (5,938,273)
Loss before income taxes (1,268,854) (3,490,108) (8,584,563) (6,251,496)
Income tax benefit 576,270 534,259 2,119,384 1,239,128
Net loss (692,584) (2,955,849) [1] (6,465,179) (5,012,368)
Net loss attributable to noncontrolling interests 0 0 0 28,535
Net income (loss) attributable to EON Resources, Inc. $ (692,584) $ (2,955,849) $ (6,465,179) $ (4,983,833)
Weighted average share outstanding, common stock – basic and diluted (in shares) 55,424,861 22,575,043 54,766,929 18,809,177
Net income (loss) per share of common stock – basic and diluted (in dollars per share) $ (0.01) $ (0.13) $ (0.12) $ (0.26)
Warrant Liabilities [Member]        
Other Income (expenses)        
Change in fair value of derivative $ 0 $ 10,030 $ 0 $ (152,490)
Embedded Derivative Financial Instruments [Member]        
Other Income (expenses)        
Change in fair value of derivative 0 (1,931) 0 (131,677)
Nonembedded Derivative Liabilities [Member]        
Other Income (expenses)        
Change in fair value of derivative       (885,279)
Nonembedded Derivative Liabilities [Member] | Nonrelated Party [Member]        
Other Income (expenses)        
Change in fair value of derivative 348,821 (755,558) (89,816) (885,279)
Nonembedded Derivative Liabilities [Member] | Related Party [Member]        
Other Income (expenses)        
Change in fair value of derivative 435,000 449,000 506,000 562,000
Oil [Member]        
Revenues        
Revenue 5,349,239 3,595,142 9,733,506 7,987,747
Natural Gas, Production [Member]        
Revenues        
Revenue 89,867 42,340 170,158 122,372
Other Revenue [Member]        
Revenues        
Revenue $ 98,609 $ 105,089 $ 181,719 $ 222,621
[1] These adjustments represent the restatements previously disclosed in the Company’s 2024 Form 10-K/A as previously filed with the SEC on April 24, 2026.