v3.26.3
Restatement of Previously Issued Unaudited Interim Condensed Consolidated Financial Statements (Tables)
 6 Months Ended 12 Months Ended
Jun. 30, 2026
Dec. 31, 2025
Restatement of Previously Issued Unaudited Interim Condensed Consolidated Financial StatementsRestatement of Previously Issued Unaudited Interim Condensed Consolidated Financial Statements[Abstract]    
Schedule of Condensed Consolidated Statements of Operations

The impact of the errors on the previously issued unaudited condensed consolidated financial statements is as follows:

 

   Three Months Ended June 30, 2025 
Condensed Consolidated Statements of Operations  As
Reported		   Adjustments   As Restated 
Revenues            
Crude oil  $3,520,740   $74,402   $3,595,142 
Natural gas and natural gas liquids   67,840    (25,500)   42,340 
Total revenues   4,583,148    48,902    4,632,050 
                
Expenses               
Production taxes, transportation and processing   302,850    12,491    315,341 
Lease operating   1,993,454    365,588    2,359,042 
Accretion of asset retirement obligations   95,322    (86,809)   8,513 
General and administrative   1,941,044    (132,699)   1,808,345 
Total expenses   4,790,860    158,571    4,949,431 
Operating income (loss)   (207,712)   (109,669)   (317,381)
Gain on extinguishment of liabilities   207,307    (1,121,825)   (914,518)
Change in fair value of derivative liabilities   
-
    (755,558)   (755,558)
Change in fair value of derivative liabilities - related party   
-
    449,000    449,000 
Interest expense   (1,678,538)   28,882    (1,649,656)
Other income   281,715    (281,715)   
-
 
Total other income (expense)   (1,491,511)   (1,681,216)   (3,172,727)
Income (loss) before income taxes   (1,699,223)   (1,790,885)   (3,490,108)
Income tax (provision) benefit   398,744    135,515    534,259 
Net income (loss)   (1,300,479)   (1,655,370)   (2,955,849)
Net income (loss) attributable to NCI   
-
    
-
    
-
 
Net income (loss) attributable to Eon Resources, Inc.  $(1,300,479)  $(1,655,370)  $(2,955,849)
                
Weighted average share outstanding, common stock - basic and diluted   22,575,043    
-
    22,575,043 
Net income (loss) per share of common stock – basic and diluted  $(0.06)  $(0.07)  $(0.13)
   Six Months Ended June 30, 2025 
Condensed Consolidated Statements of Operations  As
Reported		   Adjustments   As Restated 
Revenues            
Crude oil   7,913,345    74,402    7,987,747 
Natural gas and natural gas liquids  $207,372   $(85,000)  $122,372 
Total revenues   9,147,746    (10,598)   9,137,148 
                
Expenses               
Production taxes, transportation and processing   700,066    12,491    712,557 
Lease operating   3,914,775    635,034    4,549,809 
Accretion of asset retirement obligations   251,538    (236,033)   15,505 
General and administrative   4,025,589    (408,354)   3,617,235 
Total expenses   9,447,233    3,138    9,450,371 
Operating income (loss)   (299,487)   (13,736)   (313,223)
Gain on extinguishment of liabilities   299,601    (1,605,938)   (1,306,337)
Change in fair value of derivative liabilities   
-
    (885,279)   (885,279)
Change in fair value of derivative liabilities - related party   
-
    562,000    562,000 
Interest expense   (3,422,784)   28,882    (3,393,902)
Other income   295,342    (295,141)   201 
Total other income (expense)   (3,742,797)   (2,195,476)   (5,938,273)
Income (loss) before income taxes   (4,042,284)   (2,209,212)   (6,251,496)
Income tax (provision) benefit   1,169,129    69,999    1,239,128 
Net income (loss)   (2,873,155)   (2,139,213)   (5,012,368)
Net income (loss) attributable to NCI   
-
    28,535    28,535 
Net income (loss) attributable to Eon Resources, Inc.  $(2,873,155)  $(2,110,678)  $(4,983,833)
                
Weighted average share outstanding, common stock - basic and diluted   18,809,177    
-
    18,809,177 
Net income (loss) per share of common stock – basic and diluted  $(0.15)  $(0.11)  $(0.26)
  
Schedule of Condensed Consolidated Balance Sheet
   As of June 30, 2025 
Condensed Consolidated Balance Sheet  As
Reported		   Adjustment   As Restated 
             
Accounts receivable - Crude Oil and natural gas sales  $1,433,262   $74,402   $1,507,664 
Prepaid expenses and other current assets   488,183    861,056    1,349,239 
Total current assets   5,875,645    935,458    6,811,103 
Crude oil and natural gas properties, successful efforts method:               
Proved Properties   103,382,842    (1,043,485)   102,339,357 
Total oil and natural gas properties, net   100,068,351    (1,043,485)   99,024,866 
Other noncurrent asset   
-
    213,750    213,750 
Total Assets  $105,963,996   $105,723   $106,069,719 
                
Accounts payable  $6,279,528   $(357,729)  $5,921,799 
Accrued liabilities and other   9,118,446    442,584    9,561,030 
Royalties payable   4,434,575    536,896    4,971,471 
Total current liabilities   27,607,625    621,751    28,229,376 
Asset retirement obligations   1,430,899    (236,033)   1,194,866 
Deferred tax liability   1,523,603    (69,999)   1,453,604 
Derivative liabilities   
-
    728,582    728,582 
Derivative liabilities, related parties   
-
    2,088,000    2,088,000 
Total for non-current liabilities   40,139,959    2,510,550    42,650,509 
Total liabilities   67,747,584    3,132,301    70,879,885 
                
Redeemable common stock   
-
    800,000    800,000 
                
Class A Common Stock   3,435    (40)   3,395 
Additional paid in capital   48,064,746    962,675    49,027,421 
Accumulated deficit   (31,072,183)   (581,448)   (31,653,631)
Total stockholders’ deficit attributable to EON Resources, Inc.   16,995,998    381,187    17,377,185 
Noncontrolling Interest   21,220,414    (4,207,765)   17,012,649 
Total Stockholders’ Equity   38,216,412    (3,826,578)   34,389,834 
Total Liabilities, Mezzanine Equity and Stockholders Equity  $105,963,996   $105,723   $106,069,719 
Condensed Consolidated Balance Sheet  As of March 31, 2025 
   As Reported   Adjustment   As Restated 
             
Crude oil and natural gas properties, successful efforts method:            
Proved Properties  $100,926,091   $(36,870)  $100,889,221 
Total oil and natural gas properties, net   98,069,791    (36,870)   98,032,921 
Total Assets  $103,860,046   $(36,870)  $103,823,176 
                
Accounts payable  $6,599,927   $(319,306)  $6,280,621 
Accrued liabilities and other   8,393,414    (130,614)   8,262,800 
Royalties payable   4,117,471    479,767    4,597,238 
Total current liabilities   33,707,812    29,847    33,737,659 
Asset retirement obligations   1,385,056    (328,779)   1,056,277 
Deferred tax liability   1,922,348    65,516    1,987,864 
Derivative liabilities   
-
    216,646    216,646 
Derivative liabilities, related parties   
-
    2,537,000    2,537,000 
Total for non-current liabilities   37,644,078    2,490,383    40,134,461 
Total liabilities   71,351,890    2,520,230    73,872,120 
                
Redeemable common stock   
-
    800,000    800,000 
                
Class A Common Stock   1,792    (40)   1,752 
Additional paid in capital   41,237,209    (402,772)   40,834,437 
Accumulated deficit   (29,951,259)   1,253,477    (28,697,782)
Total stockholders’ deficit attributable to EON Resources, Inc.   11,287,742    850,665    12,138,407 
Noncontrolling Interest   21,220,414    (4,207,765)   17,012,649 
Total Stockholders’ Equity   32,508,156    (3,357,100)   29,151,056 
Total Liabilities and Stockholders Equity  $103,860,046   $(36,870)  $103,823,176 
Condensed Consolidated Balance Sheet  As of June 30, 2025 
   As Reported   Adjustment   As Restated 
             
Accounts receivable – Crude Oil and natural gas sales  $1,433,262   $74,402   $1,507,664 
Prepaid expenses and other current assets   488,183    861,056    1,349,239 
Total current Assets   5,875,645    935,458    6,811,103 
Crude oil and natural gas properties, successful efforts method:               
Proved Properties   103,382,842    (1,043,485)   102,339,357 
Total oil and natural gas properties, net   100,068,351    (1,043,485)   99,024,866 
Other noncurrent asset   
-
    213,750    213,750 
Total Assets  $105,963,996   $105,723   $106,069,719 
                
Accounts payable  $6,279,528   $(357,729)  $5,921,799 
Accrued liabilities and other   9,118,446    442,584    9,561,030 
Royalties payable   4,434,575    536,896    4,971,471 
Total current liabilities   27,607,625    621,751    28,229,376 
Asset retirement obligations   1,430,899    (236,033)   1,194,866 
Deferred tax liability   1,523,603    (69,999)   1,453,604 
Derivative liabilities   
-
    728,582    728,582 
Derivative liabilities, related parties   
-
    2,088,000    2,088,000 
Total for non-current liabilities   40,139,959    2,510,550    42,650,509 
Total Liabilities   67,747,584    3,132,301    70,879,885 
                
Redeemable common stock   
-
    800,000    800,000 
                
Class A Common Stock   3,435    (40)   3,395 
Additional paid in capital   48,064,746    962,675    49,027,421 
Accumulated deficit   (31,072,183)   (581,448)   (31,653,631)
Total stockholders’ deficit attributable to EON Resources, Inc.   16,995,998    381,187    17,377,185 
Noncontrolling Interest   21,220,414    (4,207,765)   17,012,649 
Total Stockholders’ Equity   38,216,412    (3,826,578)   34,389,834 
Total Liabilities and Stockholders Equity  $105,963,996   $105,723   $106,069,719 
Condensed Consolidated Balance Sheet  As of September 30, 2025 
   As Reported   Adjustment   As Restated 
             
Prepaid expenses and other current assets  $2,631,633   $(1,136,594)  $1,495,039 
Total current Assets   5,317,897    (1,136,594)   4,181,303 
Crude oil and natural gas properties, successful efforts method:               
Proved Properties   87,041,010    7,672    87,048,682 
Total oil and natural gas properties, net   84,177,401    7,672    84,185,073 
Other noncurrent assets   
-
    1,630,000    1,630,000 
Total Assets  $89,515,298   $501,078   $90,016,376 
                
Accounts payable  $5,859,332   $(190,232)  $5,669,100 
Accrued liabilities and other   3,911,147    1,037,318    4,948,465 
Royalties payable   4,023,291    601,491    4,624,782 
Total current liabilities   15,258,502    1,448,577    16,707,079 
Convertible note liability, net of discount   4,392,087    (150,035)   4,242,052 
Deferred tax liability   7,067,245    (248,605)   6,818,640 
Derivative liabilities   
-
    808,133    808,133 
Derivative liabilities, related parties   
-
    2,651,000    2,651,000 
Total for non-current liabilities   13,358,587    3,060,493    16,419,080 
Total Liabilities   28,617,089    4,509,070    33,126,159 
                
Redeemable common stock   
-
    800,000    800,000 
                
Class A Common Stock   4,503    (40)   4,463 
Additional paid in capital   86,104,981    (2,329,019)   83,775,962 
Accumulated deficit   (25,211,275)   (2,478,933)   (27,690,208)
Total stockholders’ deficit attributable to EON Resources, Inc.   60,898,209    (4,807,992)   56,090,217 
Total Stockholders’ Equity   60,898,209    (4,807,992)   56,090,217 
Total Liabilities and Stockholders Equity  $89,515,298   $501,078   $90,016,376 
Schedule of Stockholders’ Equity
                           Total         
                           Stockholders’         
   Class A   Class B   Additional       (Deficit) Equity
Attributable to 
EON		       Total
Stockholders’		 
   Common Stock   Common Stock   Paid-In   Accumulated   Resources   Noncontrolling   (Deficit) 
As previously reported  Shares   Amount   Shares   Amount   Capital   Deficit   Inc.   Interest   Equity 
Balance -December 31, 2024   10,323,205   $1,032    500,000   $50   $31,312,003   $(28,199,028)  $3,114,057   $24,605,414   $27,719,471 
Share-based compensation   325,457    33    -    
-
    368,060    
-
    368,093    
-
    368,093 
Shares issued under equity line of credit   4,770,000    477    -    
-
    4,341,055    
-
    4,341,532    
-
    4,341,532 
Shares issued for conversion of note payables   1,954,514    195    -    
-
    1,786,046    
-
    1,786,241    
-
    1,786,241 
Shares issued to settle accounts payable   45,050    5    -    
-
    45,045    
-
    45,050    
-
    45,050 
Class B exchanged for Class A   500,000    50    (500,000)   (50)   3,385,000    
-
    3,385,000    (3,385,000)   
-
 
Net loss   -    
-
    -    
-
    
-
    (1,752,231)   (1,752,231)   
-
    (1,752,231)
Balance - March 31, 2025   17,918,226    1,792    -    
-
    41,237,209    (29,951,259)   11,287,742    21,220,414    32,508,156 
                                              
Share based compensation   328,800    33    -    
-
    237,652    
-
    237,685    
-
    237,685 
Shares issued under equity line of credit   6,000,000    600    -    
-
    2,682,200    
-
    2,682,800    
-
    2,682,800 
Shares issued for conversion of notes payable   7,999,466    800    -    
-
    2,763,387    
-
    2,764,187    
-
    2,764,187 
Shares issued to settle accounts payable   98,615    10    -    
-
    49,298    
-
    49,308    
-
    49,308 
Shares issued for acquisition of oil and gas leases   1,000,000    100    -    
-
    547,500    
-
    547,600    
-
    547,600 
Shares issued for acquisition of oil and gas equipment   1,000,000    100    -    
-
    547,500    
-
    547,600    
-
    547,600 
Net loss   -    
-
    -    
-
         (1,300,479)   (1,300,479)   
-
    (1,300,479)
Balance - June 30, 2025   34,345,107   $3,435    -   $
-
   $48,064,746   $(31,251,738)  $16,816,443   $21,220,414   $38,036,857 
                                              
Restatement impacts                                             
Balance - December 31, 2024 (a)   (400,000)  $(40)   -   $
-
   $(799,960)  $1,529,230   $729,230   $(4,179,230)  $(3,450,000)
Derivative liability conversion to common stock   -    
-
    -    
-
    397,188    
-
    397,188    
-
    397,188 
Net loss   -    
-
    -    
-
    
-
    (275,753)   (275,753)   (28,535)   (304,288)
Balance - March 31, 2025   (400,000)   (40)   -    
-
    (402,772)   1,253,477    850,665    (4,207,765)   (3,357,100)
Derivative liability conversion to common stock   -    
-
    -    
-
    1,365,447    
-
    1,365,447    
-
    1,365,447 
Net loss   -    
-
    -    
-
         (1,655,370)   (1,655,370)   
-
    (1,655,370)
Balance - June 30, 2025   (400,000)  $(40)   -   $
-
   $962,675   $(401,893)  $560,742   $(4,207,765)  $(3,647,023)
As restated                                    
Balance -December 31, 2024   9,923,205   $992    500,000   $50   $30,512,043   $(26,669,798)  $3,843,287   $20,426,184   $24,269,471 
Share-based compensation   325,457    33    -    
-
    368,060    
-
    368,093    
-
    368,093 
Shares issued under equity line of credit   4,770,000    477    -    
-
    4,341,055    
-
    4,341,532    
-
    4,341,532 
Shares issued for conversion of note payables   1,954,514    195    -    
-
    1,786,046    
-
    1,786,241    
-
    1,786,241 
Shares issued to settle accounts payable   45,050    5    -    
-
    45,045    
-
    45,050    
-
    45,050 
Derivative liability conversion to common stock   -    
-
    -    
-
    397,188    
-
    397,188    
-
    397,188 
Class B exchanged for Class A   500,000    50    (500,000)   (50)   3,385,000    
-
    3,385,000    (3,385,000)   
-
 
Net loss   -    
-
    -    
-
    
-
    (2,027,984)   (2,027,984)   (28,535)   (2,056,519)
Balance - March 31, 2025   17,518,226    1,752    -    
-
    40,834,437    (28,697,782)   12,138,407    17,012,649    29,151,056 
Share based compensation   328,800    33    -    
-
    237,652    
-
    237,685    
-
    237,685 
Shares issued under equity line of credit   6,000,000    600    -    
-
    2,682,200    
-
    2,682,800    
-
    2,682,800 
Shares issued for conversion of notes payable   7,999,466    800    -    
-
    2,763,387    
-
    2,764,187    
-
    2,764,187 
Shares issued to settle accounts payable   98,615    10    -    
-
    49,298    
-
    49,308    
-
    49,308 
Shares issued for acquisition of oil and gas leases   1,000,000    100    -    
-
    547,500    
-
    547,600    
-
    547,600 
Shares issued for acquisition of oil and gas equipment   1,000,000    100    -    
-
    547,500    
-
    547,600    
-
    547,600 
Derivative liability conversion to common stock   -    
-
    -    
-
    1,365,447    
-
    1,365,447    
-
    1,365,447 
Net loss   -    
-
    -    
-
    
 
    (2,955,849)   (2,955,849)   
-
    (2,955,849)
Balance - June 30, 2025   33,945,107   $3,395    -   $
-
   $49,027,421   $(31,653,631)  $17,377,185   $17,012,649   $34,389,834 

 

(a)These adjustments represent the restatements previously disclosed in the Company's 2024 Form 10-K/A as previously filed with the SEC on April 27, 2026.

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

 

                           Total
Stockholders’		         
   Class A   Class B   Additional       Equity
Attributable 
to Eon		       Total 
   Common Stock   Common Stock   Paid-In   Accumulated   Resources   Noncontro4lling   Stockholder’4 
   Shares   Amount   Shares   Amount   Capital   deficit   Inc.   Interest   Equity 
As Previously Reported                                    
Balance – December 31, 2024   9,923,205   $992    500,000   $50   $30,512,043   $(26,669,798)  $3,843,287   $20,426,184   $24,269,471 
Shares issued under equity line of credit   14,770,000    1,477    
-
    
-
    8,500,775    
-
    8,502,252    
-
    8,502,252 
Share-based compensation   1,783,668    178    
-
    
-
    1,154,212    
-
    1,154,390    
-
    1,154,390 
Class B exchanged for Class A   500,000    50    (500,000)   (50)   3,385,000    
-
    3,385,000    (3,385,000)   
-
 
Shares issued for conversion of notes payable   21,120,163    2,112    
-
    
-
    8,483,316    
-
    8,485,428    
-
    8,485,428 
Shares issued for buyout of non-controlling interest   1,500,000    150    
-
    
-
    17,012,499    
-
    17,012,649    (17,012,649)   
-
 
Shares issued to settle accounts payable   143,665    14    
-
    
-
    94,343    
-
    94,357    
-
    94,357 
Shares issued for acquisition of oil and gas equipment   1,000,000    100    
-
    
-
    547,500    
-
    547,600    
-
    547,600 
Shares issued for acquisition of oil and gas leases   1,000,000    100    
-
    
-
    547,500    
-
    547,600    
-
    547,600 
Derivative liability conversion to common stock   -    
-
    -    
-
    3,440,412    
-
    3,440,412    
-
    3,440,412 
Capital Contribution for related party debt extinguishment   -    
-
    -    
-
    13,440,406    
-
    13,440,406    
-
    13,440,406 
Net loss   -    
-
    -    
-
    
-
    (10,098,082)   (10,098,082)   (28,535)   (10,126,617)
Balance – December 31, 2025   51,740,701   $5,173    
-
   $
-
   $87,118,006   $(36,767,880)  $50,355,299   $
-
   $50,355,299 
                                              
Restatement Impacts                                             
Net loss   -    
-
    -    
-
    
-
    2,632,000    2,632,000    
-
    2,632,000 
    
-
    
-
    
-
    
-
    
-
    2,632,000    2,632,000    
-
    2,632,000 
                                              
As Restated                                             
Balance – December 31, 2024   9,923,205   $992    500,000   $50   $30,512,043   $(26,669,798)  $3,843,287   $20,426,184   $24,269,471 
Shares issued under equity line of credit   14,770,000    1,477    
-
    
-
    8,500,775    
-
    8,502,252    
-
    8,502,252 
Share-based compensation   1,783,668    178    
-
    
-
    1,154,212    
-
    1,154,390    
-
    1,154,390 
Class B exchanged for Class A   500,000    50    (500,000)   (50)   3,385,000    
-
    3,385,000    (3,385,000)   
-
 
Shares issued for conversion of notes payable   21,120,163    2,112    
-
    
-
    8,483,316    
-
    8,485,428    
-
    8,485,428 
Shares issued for buyout of non-controlling interest   1,500,000    150    
-
    
-
    17,012,499    
-
    17,012,649    (17,012,649)   
-
 
Shares issued to settle accounts payable   143,665    14    
-
    
-
    94,343    
-
    94,357    
-
    94,357 
Shares issued for acquisition of oil and gas equipment   1,000,000    100    
-
    
-
    547,500    
-
    547,600    
-
    547,600 
Shares issued for acquisition of oil and gas leases   1,000,000    100    
-
    
-
    547,500    
-
    547,600    
-
    547,600 
Derivative liability conversion to common stock   -    
-
    -    
-
    3,440,412    
-
    3,440,412    
-
    3,440,412 
Capital Contribution for related party debt extinguishment   -    
-
    -    
-
    13,440,406    
-
    13,440,406    
-
    13,440,406 
Net loss   -    
-
    -    
-
    
-
    (7,466,082)   (7,466,082)   (28,535)   (7,494,617) 
Balance – December 31, 2025   51,740,701   $5,173    
-
   $
-
   $87,118,006   $(34,135,880)  $52,987,299   $
-
   $52,987,299 
Schedule of Condensed Consolidated Statement of Cash Flows
Condensed Consolidated Statement of Cash Flows  Six Months Ended June 30, 2025 
Operating activities:  As Reported   Adjustment   As Restated 
Net income  $(2,873,155)  $(2,139,213)  $(5,012,368)
Adjustments to reconcile net income to net cash provided by operating activities:               
Accretion of asset retirement obligations   251,538    (236,033)   15,505 
Deferred income tax benefit   (1,169,130)   (69,998)   (1,239,128)
Gain on extinguishment of liabilities   (299,601)   1,605,938    1,306,337 
Change in fair value of derivative liability   
-
    885,279    885,279 
Change in fair value of derivative liability, related party   
-
    (562,000)   (562,000)
Changes in operating assets and liabilities:               
Accounts receivable   130,087    (74,402)   55,685 
Prepaid expenses and other assets   (189,297)   (313,457)   (502,754)
Purchase of plugging & abandonment insurance bonds   
-
    (213,750)   (213,750)
Accounts payable   (1,681,028)   (361,844)   (2,042,872)
Accrued liabilities and other   1,367,083    442,584    1,809,667 
Royalties payable   1,243,404    536,896    1,780,300 
Net cash used in operating activities   (1,796,949)   (500,000)   (2,296,949)
Investing activities:               
Development of crude oil and gas properties   (2,638,532)   500,000    (2,138,532)
Net cash used in investing activities   (2,638,532)   500,000    (2,138,532)
                
Non Cash Investing/Financing               
Accrued purchases of property and equipment   766,104    (4,115)   761,989 
Consolidated Statement of Cash Flows  Year Ended December 31 2025 
   As
Reported		   Adjustments   As
Restated		 
             
Net loss  $(10,126,617)  $2,632,000   $(7,494,617)
Depreciation, depletion, and amortization expense   6,710,092    (3,540,000)   3,170,092 
Deferred income tax benefit   1,266,659    871,000    2,137,659 
Accrued liabilities and other   4,898,434    37,000    4,935,434
Net cash provided by operating activities   (7,645,418)   
-
    (7,645,418)
Schedule of Unaudited Condensed Consolidated Financial Statements  

The impact of the errors on the previously issued unaudited condensed consolidated financial statements is as follows:

 

   Three Months Ended March 31, 2025 
   As Reported   Adjustments   As Restated 
Revenues            
Natural gas and natural gas liquids  $139,532   $(59,500)  $80,032 
Total revenues   4,564,598    (59,500)   4,505,098 
                
Expenses               
Lease operating   1,921,321    269,446    2,190,767 
Accretion of asset retirement obligations   335,771    (328,779)   6,992 
General and administrative   2,084,545    (275,655)   1,808,890 
Total expenses   4,835,928    (334,988)   4,500,940 
Operating income (loss)   (271,330)   275,488    4,158 
Gain on extinguishment of liabilities   92,294    (484,113)   (391,819)
Change in fair value of derivative liabilities   
-
    (129,721)   (129,721)
Change in fair value of derivative liabilities - related party   
-
    113,000    113,000 
Other income   13,627    (13,426)   201 
Total other income (expense)   (2,251,286)   (514,260)   (2,765,546)
Income (loss) before income taxes   (2,522,616)   (238,772)   (2,761,388)
Income tax (provision) benefit   770,385    (65,516)   704,869 
Net income (loss)   (1,752,231)   (304,288)   (2,056,519)
Net income (loss) attributable to NCI   
-
    (28,535)   (28,535)
Net income (loss) attributable to Eon Resources, Inc.  $(1,752,231)  $(275,753)  $(2,027,984)
                
Weighted average share outstanding, common stock - basic and diluted   15,338,289    
-
    15,338,289 
Net income (loss) per share of common stock – basic and diluted  $(0.11)   (0.02)  $(0.13)
   Three Months Ended June 30, 2025 
   As Reported   Adjustments   As Restated 
Revenues            
Crude oil  $3,520,740   $74,402   $3,595,142 
Natural gas and natural gas liquids   67,840    (25,500)   42,340 
Total revenues   4,583,148    48,902    4,632,050 
                
Expenses               
Production taxes, transportation and processing   302,850    12,491    315,341 
Lease operating   1,993,454    365,588    2,359,042 
Accretion of asset retirement obligations   95,322    (86,809)   8,513 
General and administrative   1,941,044    (132,699)   1,808,345 
Total expenses   4,790,860    158,571    4,949,431 
Operating income (loss)   (207,712)   (109,669)   (317,381)
Gain on extinguishment of liabilities   207,307    (1,121,825)   (914,518)
Change in fair value of derivative liabilities   
-
    (755,558)   (755,558)
Change in fair value of derivative liabilities - related party   
-
    449,000    449,000 
Interest expense   (1,678,538)   28,882    (1,649,656)
Other income   281,715    (281,715)   
-
 
Total other income (expense)   (1,491,511)   (1,681,216)   (3,172,727)
Income (loss) before income taxes   (1,699,223)   (1,790,885)   (3,490,108)
Income tax (provision) benefit   398,744    135,515    534,259 
Net income (loss)   (1,300,479)   (1,655,370)   (2,955,849)
Net income (loss) attributable to Eon Resources, Inc.  $(1,300,479)  $(1,655,370)  $(2,955,849)
                
Weighted average share outstanding, common stock - basic and diluted   22,575,043    
-
    22,575,043 
Net income (loss) per share of common stock – basic and diluted  $(0.06)   (0.07)  $(0.13)

 

   Six Months Ended June 30, 2025 
   As Reported   Adjustments   As Restated 
Revenues            
Crude oil  $7,913,345   $74,402   $7,987,747 
Natural gas and natural gas liquids   207,372    (85,000)   122,372 
Total revenues   9,147,746    (10,598)   9,137,148 
                
Expenses               
Production taxes, transportation and processing   700,066    12,491    712,557 
Lease operating   3,914,775    635,034    4,549,809 
Accretion of asset retirement obligations   251,538    (236,033)   15,505 
General and administrative   4,025,589    (408,354)   3,617,235 
Total expenses   9,447,233    3,138    9,450,371 
Operating income (loss)   (299,487)   (13,736)   (313,223)
Gain on extinguishment of liabilities   299,601    (1,605,938)   (1,306,337)
Change in fair value of derivative liabilities   
-
    (885,279)   (885,279)
Change in fair value of derivative liabilities - related party   
-
    562,000    562,000 
Interest expense   (3,422,784)   28,882    (3,393,902)
Other income   295,342    (295,141)   201 
Total other income (expense)   (3,742,797)   (2,195,476)   (5,938,273)
Income (loss) before income taxes   (4,042,284)   (2,209,212)   (6,251,496)
Income tax (provision) benefit   1,169,129    69,999    1,239,128 
Net income (loss)   (2,873,155)   (2,139,213)   (5,012,368)
Net income (loss) attributable to NCI   
-
    (28,535)   (28,535)
Net income (loss) attributable to Eon Resources, Inc.  $(2,873,155)  $(2,110,678)  $(4,983,833)
                
Weighted average share outstanding, common stock - basic and diluted   18,809,177    
-
    18,809,177 
Net income (loss) per share of common stock – basic and diluted  $(0.15)   (0.11)  $(0.26)
   Three Months Ended September 30, 2025 
   As Reported   Adjustments   As Restated 
Revenues            
Crude Oil  $4,351,800   $(117,945)  $4,233,855 
Natural gas and natural gas liquids   132,466    (26,832)   105,634 
Total revenues   4,364,341    (144,777)   4,219,564 
                
Expenses               
Production taxes, transportation and processing   435,539    (12,491)   423,048 
Lease operating   2,545,969    203,248    2,749,217 
General and administrative   2,591,296    54,001    2,645,297 
Total expenses   6,129,063    244,758    6,373,821 
Operating loss   (1,764,722)   (389,535)   (2,154,257)
Amortization of financing costs   (399,697)   (21,526)   (421,223)
Change in fair value of derivative liabilities   
-
    (779,187)   (779,187)
Change in fair value of derivative liabilities - related party   
-
    (563,000)   (563,000)
Interest expense   (1,220,390)   (67,329)   (1,287,719)
Gain on extinguishment of liabilities   1,846,684    (19,481)   1,827,203 
Total other income (expense)   13,650,069    (1,450,523)   12,199,546 
Income (loss) before income taxes   11,885,347    (1,840,058)   10,045,289 
Income tax (provision) benefit   (6,260,472)   178,606    (6,081,866)
Net income (loss)   5,624,875    (1,661,452)   3,963,423 
Net income (loss) attributable to Eon Resources, Inc.  $5,624,875   $(1,661,452)  $3,963,423 
                
Weighted average share outstanding, common stock – basic   38,073,390    
-
    38,073,390 
Weighted average share outstanding, common stock - diluted   54,964,640    
-
    54,964,640 
Net income (loss) per share of common stock – basic  $0.15    (0.05)  $0.10 
Net income (loss) per share of common stock –diluted  $0.10    (0.03)  $0.07 
   Nine Months Ended September 30, 2025 
   As Reported   Adjustments   As Restated 
Revenues            
Crude Oil  $12,265,145   $(43,543)  $12,221,602 
Natural gas and natural gas liquids   339,838    (111,832)   228,006 
Total revenues   13,512,087    (155,375)   13,356,712 
                
Expenses               
Lease operating expenses   6,460,744    838,282    7,299,026 
General and administrative   6,616,885    (354,353)   6,262,532 
Total Expenses   15,340,263    483,929    15,824,192 
Operating loss   (1,828,176)   (639,304)   (2,467,480)
Gain on extinguishment of liabilities   2,146,285    (1,625,419)   520,866 
Amortization of financing costs   (1,069,514)   (21,526)   (1,091,040)
Change in fair value of derivative liabilities   
-
    (1,664,466)   (1,664,466)
Change in fair value of derivative liabilities - related party   
-
    (1,000)   (1,000)
Interest expense   (4,643,174)   (38,447)   (4,681,621)
Other income   295,342    (295,141)   201 
Total other income (expense)   9,907,272    (3,645,999)   6,261,273 
Income (loss) before income taxes   8,079,096    (4,285,303)   3,793,793 
Income tax (provision) benefit   (5,091,343)   248,605    (4,842,738)
Net income (loss)   2,987,753    (4,036,698)   (1,048,945)
Net income (loss) attributable to NCI   
-
    (28,535)   (28,535)
Net income (loss) attributable to Eon Resources, Inc.  $2,987,753   $(4,008,163)  $(1,020,410)
                
Weighted average share outstanding, common stock - basic   25,301,146    
-
    25,301,146 
Weighted average share outstanding, common stock - diluted   47,789,972    (22,488,826)   25,301,146 
Net income (loss) per share of common stock – basic  $0.12    (0.16)  $(0.04)
Net income (loss) per share of common stock – diluted  $0.07    (0.11)  $(0.04)