Additionally, management’s plans to alleviate this substantial doubt include improving profitability through streamlining costs, maintaining active hedge positions for its proven reserve production, and the issuance of additional shares of Class A common stock through.
Additionally, management’s plans to alleviate this substantial doubt include improving profitability through streamlining costs, maintaining active hedge positions for its proven reserve production, and the issuance of additional shares of Class A common stock.
The increase in the DD&A rate per BOE was driven by the increase in the oil and gas properties balance due to the development of the Seven Rivers waterflood interval and the decrease in the reserves balance due to the conveyance of the 10% overriding royalty interest to Pogo Royalty.
The increase in the DD&A rate per BOE was driven by the increase in the oil and gas properties balance due to the development of the Seven Rivers waterflood interval and the decrease in the reserves balance due to the conveyance of the 10% overriding royalty interest to Royalty.
The Permian Basin is located in west Texas and southeastern New Mexico and is characterized by high oil and liquids-rich natural gas content, multiple vertical and horizontal target horizons, extensive production histories, long-lived reserves and historically high drilling success rates. Pogo’s properties are in the Grayburg-Jackson Field in Eddy County, New Mexico, which is a sub-area of the Permian Basin.
The Permian Basin is located in west Texas and southeastern New Mexico and is characterized by high oil and liquids-rich natural gas content, multiple vertical and horizontal target horizons, extensive production histories, long-lived reserves and historically high drilling success rates. our properties are in the Grayburg-Jackson Field in Eddy County, New Mexico, which is a sub-area of the Permian Basin.
The aggregate decrease in accretion expense for the fiscal year ended December 31, 2023 compared to 2022 was driven by changes in certain assumptions, specifically the inflation factor and discount rate as a result of the acquisition date where we revised our estimates as part of its fair value estimates for the acquired business.
The aggregate decrease in accretion expense for the fiscal year ended December 31, 2024 compared to 2023 was driven by changes in certain assumptions, specifically the inflation factor and discount rate as a result of the acquisition date where we revised our estimates as part of its fair value estimates for the acquired business.
In accordance with SEC requirements, we based the 2023 standardized measure on a twelve-month average of commodity prices on the first day of each month in 2023 and prevailing costs on the date of the estimate. Actual future prices and costs may be materially higher or lower than the prices and costs utilized in the estimate.
In accordance with SEC requirements, we based the 2024 standardized measure on a twelve-month average of commodity prices on the first day of each month in 2024 and prevailing costs on the date of the estimate. Actual future prices and costs may be materially higher or lower than the prices and costs utilized in the estimate.
Additionally, because of the conveyance of the 10% ORRI in July 2023, the net production volumes decreased, which increases the “per BOE” amounts. 62 Production Taxes, Transportation and Processing We pay production taxes, transportation and processing costs based on realized oil and natural gas sales.
Additionally, because of the conveyance of the 10% ORRI in July 2023, the net production volumes decreased, which increases the “per BOE” amounts. 55 Production Taxes, Transportation and Processing We pay production taxes, transportation and processing costs based on realized oil and natural gas sales.
See Note 12 of notes to the consolidated financial statements for additional information. Our estimates of proved reserves materially impact depletion expense. If the estimates of proved reserves decline, the rate at which we records depletion expense will increase, reducing future net income.
See Note 13 of notes to the consolidated financial statements for additional information. Our estimates of proved reserves materially impact depletion expense. If the estimates of proved reserves decline, the rate at which we records depletion expense will increase, reducing future net income.
In addition, results of drilling, testing and production after the date of an estimate may justify, positively or negatively, material revisions to the estimate of proved reserves. 66 It should not be assumed that the standardized measure included as of December 31, 2023, is the current market value of our estimated proved reserves.
In addition, results of drilling, testing and production after the date of an estimate may justify, positively or negatively, material revisions to the estimate of proved reserves. It should not be assumed that the standardized measure included as of December 31, 2024, is the current market value of our estimated proved reserves.
See Note 9 of notes to the consolidated financial statements. 67 Forward Purchase Agreement Valuation The Company has determined that the FPA Put Option, including the Maturity Consideration, within the Forward Purchase Agreement is (i) a freestanding financial instrument and (ii) a liability (i.e., an in-substance written put option).
See Note 10 of notes to the consolidated financial statements. 60 Forward Purchase Agreement Valuation The Company has determined that the FPA Put Option, including the Maturity Consideration, within the Forward Purchase Agreement is (i) a freestanding financial instrument and (ii) a liability (i.e., an in-substance written put option).
Further, as of December 31, 2023, the Company owned an interest in approximately 341 gross (341 net) producing wells. The following table sets forth selected operating data for the periods indicated. Average sales prices are derived from accrued accounting data for the relevant period indicated.
Further, as of December 31, 2024, the Company owned an interest in approximately 342 gross (342 net) producing wells. 53 The following table sets forth selected operating data for the periods indicated. Average sales prices are derived from accrued accounting data for the relevant period indicated.
Off Balance Sheet Arrangements As of December 31, 2023 and 2022, the Company did not have any off-balance sheet arrangements, as defined in the rules and regulations of the Securities and Exchange Commission (“SEC”). Contractual Obligations We have contractual commitments under our Senior Secured Term Loan, the Seller Promissory Note and the Private Notes Payable which include periodic interest payments.
Off Balance Sheet Arrangements As of December 31, 2024 and 202, the Company did not have any off-balance sheet arrangements, as defined in the rules and regulations of the Securities and Exchange Commission (SEC). Contractual Obligations We have contractual commitments under our Senior Secured Term Loan, the Seller Promissory Note and the Private Notes Payable which include periodic interest payments.
Production taxes, transportation, and processing as a percent of total oil and natural gas sales are consistent with historical trends. Depletion, Depreciation and Amortization Depletion, depreciation and amortization (“DD&A”) was $1,849,876 on a combined Successor and Predecessor basis for the year ended December 31, 2023, compared to $1,613,402 for the year ended December 31, 2022.
Production taxes, transportation, and processing as a percent of total oil and natural gas sales are consistent with historical trends. Depletion, Depreciation and Amortization Depletion, depreciation and amortization (“DD&A”) was $2,407,098 as of December 31, 2024, compared to $1,849,876 on a combined Successor and Predecessor basis for the year ended December 31, 2023.
Amortization of debt discount was $1,191,553 period from November 15, 2023 to December 31, 2023 (Successor), and attributable to deferred finance costs paid on the Senior Secured Term Loan, and discounts associated with the Private Notes Payable during 2023.
Amortization of debt discount was $2,361,627 as of December 31, 2024 compared to $1,191,553 period from November 15, 2023 to December 31, 2023 (Successor), and attributable to deferred finance costs paid on the Senior Secured Term Loan, and discounts associated with the Private Notes Payable during 2023.
Change in fair value of warrant liabilities The change in fair value of warrant liabilities consisted of a gain of $187,704 for the period from November 15, 2023 to December 31, 2023 for the Successor related to fluctuations in the trading price of the Company’s warrants, a portion of which are accounted for as liabilities due to the redemption provisions in those issued to Private Note holders.
Change in fair value of warrant and convertible note liabilities The change in fair value of warrant liabilities consisted of a loss of $804,004 as of December 31, 2024, compared to a gain of $187,704 for the period from November 15, 2023 to December 31, 2023 for the Successor related to fluctuations in the trading price of the Company’s warrants, a portion of which are accounted for as liabilities due to the redemption provisions in those issued to Private Note holders.
Investing Activities Net cash provided by investing activities in the Successor period was primarily due to Trust Account withdrawals associated with the Closing in November 2023 of $49,362,479, partially offset by the cash paid to the Sellers of Pogo of $30,827,804 at the Closing, net of cash acquired.
Net cash provided by investing activities in the Successor period from November 15, 2023 to December 31, 2023 was primarily due to Trust Account withdrawals associated with the Closing in November 2023 of $49,362,479, partially offset by the cash paid to the Sellers of EON of $30,827,804 at the Closing, net of cash acquired.
On a per unit basis, production expenses increased 53% from $17.79 per BOE for the combined Successor and Predecessor year ended December 31, 2023, to $27.20 per BOE for the combined Successor and Predecessor year ended December 31, 2023, due to increases in proactive maintenance activities, higher labor costs, and increased oil field service and supplies costs.
On a per unit basis, production expenses increased 19% from $27.20 per BOE for the combined Successor and Predecessor year ended December 31, 2023, to $29.59 per BOE for the year ended December 31, 2024, due to increases in proactive maintenance activities, higher labor costs, and increased oil field service and supplies costs.
Additional details are discussed in Note 1 and Note 12 of notes to the consolidated financial statements. Results of Operations For the year ended December 31, 2023, 97% and 3% of sales volumes from the assets were attributable to crude and natural gas, respectively. As of December 31, 2023, the company was continuing development of the Seven River waterflood interval.
Additional details are discussed in Note 1 and Note 13 of notes to the consolidated financial statements. Results of Operations For the year ended December 31, 2024, 86% and 14% of sales volumes from the assets were attributable to crude and natural gas, respectively. As of December 31, 2024, the company was continuing development of the Seven River waterflood interval.
The increase was due to the loss that was recognized as a result of the conveyance of the 10% overriding royalty interest to Pogo Royalty in July 2023. 64 Liquidity and Capital Resources Liquidity Our main sources of liquidity have been internally generated cash flows from operations and credit facility borrowings.
The decrease was due to the loss that was recognized as a result of the conveyance of the 10% overriding royalty interest to Pogo Royalty in July 2023. Liquidity and Capital Resources Liquidity Our main sources of liquidity have been internally generated cash flows from operations, credit facility borrowings and equity line financing sales and issuances.
Our average realized oil price per barrel after reflecting settled derivatives and location differentials was $69.06 for the year ended December 31, 2023 compared to $78.09 for the year ended December 31, 2022.
Our average realized oil price per barrel after reflecting settled derivatives and location differentials was $73.61 for the year ended December 31, 2024 compared to $69.06 for the year ended December 31, 2023.
The aggregate increase in DD&A expense for the year ended December 31, 2023 compared to 2022 was driven by a 33% increase in the DD&A rate per BOE, partially offset by a 21% decrease in production levels.
The aggregate increase in DD&A expense for the year ended December 31, 2024 compared to 2023 was driven by a 48% increase in the DD&A rate per BOE, partially offset by a 28% decrease in production levels.
Production for the comparable periods is set forth in the following table: For the year ended December 31, 2023 2022 Production: Oil (MBbl) 349 397 Natural gas (MMcf) 355 457 Total (MBOE) (1) 373 473 Average daily production: Oil (Bbl) 957 1,088 Natural gas (Mcf) 974 1,252 Total (BOE) (1) 1,022 1,296 (1) Natural gas is converted to BOE at the rate of one-barrel equals six Mcf based upon the approximate relative energy content of oil and natural gas, which is not necessarily indicative of the relationship of oil and natural gas prices.
Production for the comparable periods is set forth in the following table: For the year ended December 31, 2024 2023 Production: Oil (MBbl) 256 349 Natural gas (MMcf) 213 355 Total (MBOE) (1) 291 373 Average daily production: Oil (Bbl) 700 957 Natural gas (Mcf) 585 974 Total (BOE) (1) 798 1,022 (1) Natural gas is converted to BOE at the rate of one-barrel equals six Mcf based upon the approximate relative energy content of oil and natural gas, which is not necessarily indicative of the relationship of oil and natural gas prices.
Derivative Contracts We enter into commodity derivatives instruments to manage the price risk attributable to future oil production. We recorded a gain on derivative contracts of $392,675 on a combined Successor and Predecessor basis for the year ended December 31, 2023 compared to a loss of $4,793,790 for the year ended December 31, 2022 (Predecessor).
Derivative Contracts We enter into commodity derivatives instruments to manage the price risk attributable to future oil production. We recorded a loss on derivative contracts of $850,374 for the year ended December 31, 2024 compared to a gain of $392,765 on a combined Successor and Predecessor basis for the year ended December 31, 2023.
On a combined Successor and Predecessor basis for the year ended December 31, 2023, our average realized oil price per barrel after reflecting settled derivatives was $73.82, compared to $78.09 the year ended December 31, 2022 (Predecessor). As of December 31, 2023, we ended the period with a $467,687 net derivative asset compared to $1,191,354 as of December 31, 2022.
For the year ended December 31, 2024, our average realized oil price per barrel after reflecting settled derivatives was $73.61, compared to $73.82 on a combined Successor and Predecessor basis for the year ended December 31, 2023. As of December 31, 2024, we ended the period with a $106,397 net derivative asset compared to $467,687 as of December 31, 2023.
References to “Predecessor” relate to the financial position and results of operations of HNR Acquisition Corp prior to, and including, November 14, 2023. 59 Selected Factors That Affect Our Operating Results Our revenues, cash flows from operations and future growth depend substantially upon: ● the timing and success of production and development activities; ● the prices for oil and natural gas; ● the quantity of oil and natural gas production from our wells; ● changes in the fair value of the derivative instruments we use to reduce our exposure to fluctuations in the price of oil and natural gas; ● our ability to continue to identify and acquire high-quality acreage and development opportunities; and ● the level of our operating expenses.
Selected Factors That Affect Our Operating Results Our revenues, cash flows from operations and future growth depend substantially upon: ● the timing and success of production and development activities; ● the prices for oil and natural gas; ● the quantity of oil and natural gas production from our wells; ● changes in the fair value of the derivative instruments we use to reduce our exposure to fluctuations in the price of oil and natural gas; ● our ability to continue to identify and acquire high-quality acreage and development opportunities; and ● the level of our operating expenses.
The increase in the Predecessor period from January 1, 2023 to November 15, 2023 compared to the year ended December 31, 2022 was primarily due to an increase in the average amount of the Predecessor’ revolving credit facility outstanding and an increase in the weighted average interest rate. The revolving credit facility was not assumed in the Acquisition.
The interest expense during the Predecessor period from January 1, 2023 to November 15, 2023 was primarily due to an increase in the average amount of the Predecessor’ revolving credit facility outstanding and an increase in the weighted average interest rate. The revolving credit facility was not assumed in the Acquisition.
Lower commodity prices in 2023, resulted in realized losses of $1,266,277 on a combined Successor and Predecessor basis for the year ended December 31, 2023 compared to realized losses of $6,978,790 for the year ended December 31, 2022.
Lower commodity prices in 2024, resulted in realized losses of $489,084 for the year ended December 31, 2024 compared to realized losses of $1,266,277 on a combined Successor and Predecessor basis for the year ended December 31, 2023.
Accretion expense was $2.32 per BOE for the on a combined Successor and Predecessor basis for the year ended December 31, 2023, compared to $3.33 per BOE for the year ended December 31, 2022.
Accretion expense was $0.50 per BOE for the year ended December 31, 2024, compared to $2.32 per BOE on a combined Successor and Predecessor basis for the year ended December 31, 2023.
Our oil price differential to the NYMEX benchmark price during the years ended December 31, 2023 and 2022, was $(4.95) and $0.88 per barrel, respectively. Our natural gas price differential during the years ended December 31, 2023 and 2022, was $(0.06) and $(2.13) per one thousand cubic feet (“Mcf”), respectively.
Our oil price differential to the NYMEX benchmark price during the years ended December 31, 2024 and 2023, was $(1.03) and $(4.95) per barrel, respectively. Our natural gas price differential during the years ended December 31, 2024 and 2023, was $0.08 and $(0.06) per one thousand cubic feet (“Mcf”), respectively.
DD&A was $4.53 per BOE on a combined Successor and Predecessor basis for the year ended December 31, 2023, compared to $3.41 per BOE for the year ended December 31, 2022.
DD&A was $8.27 per BOE for the year ended December 31, 2024, compared to $4.53 per BOE on a combined Successor and Predecessor basis for the year ended December 31, 2023.
Cash Flows Sources and uses of cash for the years ended December 31, 2023, and 2022, are as follows: Successor Predecessor November 15, 2023 to December 31, 2023 January 1, 2023 to November 14, 2023 Year Ended December 31, 2022 Net cash provided by operating activities $ 484,474 $ 8,190,563 $ 18,651,132 Net cash (used in) provided by investing activities 18,296,176 (6,960,555 ) (20,700,859 ) Net cash (used in) provided by financing activities (17,866,128 ) (3,000,000 ) 3,000,000 Net change in cash and cash equivalents $ 914,522 $ (1,883,607 ) $ 950,273 Operating Activities The decrease in net cash flow provided by operating activities on a combined Successor and Predecessor basis for the year ended December 31, 2023, as compared to 2022 is primarily due to decreased net income as a result of decreased prices and production volumes, and higher general and administrative and acquisition costs associated with public filings and the closing of the Acquisition.
Cash Flows Sources and uses of cash for the years ended December 31, 2024, and 2023, are as follows: Successor Predecessor Year Ended December 31, 2024 November 15, 2023 to December 31, 2023 January 1, 2023 to November 14, 2023 Net cash provided by operating activities $ 3,700,686 $ 484,474 $ 8,190,563 Net cash (used in) provided by investing activities (3,575,062 ) 18,296,176 (6,960,555 ) Net cash used in financing activities (659,520 ) (17,866,128 ) (3,000,000 ) Net change in cash and cash equivalents $ (533,896 ) $ 914,522 $ (1,769,992 ) Operating Activities The decrease in net cash flow provided by operating activities for the year ended December 31, 2024, as compared to 2023 on a combined Successor and Predecessor basis is primarily due to increased net loss as a result of decreased prices and production volumes, and higher general and administrative costs associated with public filings.
On a combined Successor and Predecessor basis, for the year ended December 31, 2023, our oil and natural gas sales decreased 34% from the year ended December 31, 2022, driven by a 24% decrease in realized prices, excluding the effect of settled commodity derivatives, and an 21% decrease in production volumes.
For the year ended December 31, 2024, our oil and natural gas sales decreased 15% from the year ended December 31, 2023 on a combined Successor and Predecessor basis, driven by a 28% decrease in production volumes offset by a 6% increase in realized prices, excluding the effect of settled commodity derivatives.
Accretion of Asset Retirement Obligations Accretion expense was $859,102 on a combined Successor and Predecessor basis for the year ended December 31, 2023, compared to $1,575,296 for the year ended December 31, 2022.
Accretion of Asset Retirement Obligations Accretion expense was $144,988 as of December 31, 2024, compared to $859,102 on a combined Successor and Predecessor basis for the year ended December 31, 2023.
The following table lists average NYMEX prices for oil and natural gas for the years ended December 31, 2023, and 2022. For the years ended December 31, 2023 2022 Average NYMEX Prices (1) Oil (per Bbl) $ 77.64 $ 94.79 Natural gas (per Mcf) $ 2.54 $ 6.42 (1) Based on average NYMEX closing prices.
The following table lists average NYMEX prices for oil and natural gas for the years ended December 31, 2024 and 2023. For the years ended December 31, 2024 2023 Average NYMEX Prices (1) Oil (per Bbl) $ 76.55 $ 77.64 Natural gas (per Mcf) $ 2.19 $ 2.54 (1) Based on average NYMEX closing prices.
For the year ended December 31, 2023, the average NYMEX oil pricing was $77.64 per barrel of oil or 18% lower than the average NYMEX price per barrel for the year ended December 31, 2022. Our settled derivatives decreased our realized oil price per barrel by $3.63 and $17.58 in the years ended December 31, 2023, and 2022, respectively.
For the year ended December 31, 2024, the average NYMEX oil pricing was $76.55 per barrel of oil or 1% lower than the average NYMEX price per barrel for the year ended December 31, 2023. Our settled derivatives decreased our realized oil price per barrel by $1.91 and $3.63 in the years ended December 31, 2024, and 2023, respectively.
Successor Predecessor November 15, 2023 to December 31, 2023 January 1, 2023 to November 14, 2023 Year Ended December 31, 2022 Revenues Crude oil $ 2,513,197 $ 22,856,521 $ 37,982,367 Natural gas and natural gas liquids 70,918 809,553 1,959,411 Gain (loss) on derivative instruments, net 340,808 51,957 (4,793,790 ) Other revenue 50,738 520,451 255,952 Total revenues 2,975,661 24,238,482 35,403,940 Average sales prices: Oil (per Bbl) $ 65.11 $ 73.58 $ 95.66 Effect on gain (loss) of settled oil derivatives on average price (per Bbl) (2.66 ) 0.17 (17.58 ) Oil net of settled oil derivatives (per Bbl) 62.45 73.75 78.09 Natural gas (per Mcf) 2.41 2.48 4.29 Realized price on a BOE basis excluding settled commodity derivatives 59.40 64.84 84.41 Effect of gain (loss) on settled commodity derivatives on average price (per BOE) (2.36 ) (3.19 ) (14.75 ) Realized price on a BOE basis including settled commodity derivatives $ 57.04 $ 61.66 $ 69.66 Expenses Production taxes, transportation and processing 226,062 2,117,800 3,484,477 Lease operating 1,453,367 8,692,752 8,418,739 Depletion, depreciation and amortization 352,127 1,497,749 1,613,402 Accretion of asset retirement obligations 11,062 848,040 1,575,296 General and administrative 3,553,117 3,700,267 2,953,202 Acquisition costs 9,999,860 - - Total expenses 15,595,595 16,856,608 18,045,116 Costs and expenses (per BOE): Production taxes, transportation, and processing $ 5.20 $ 5.80 $ 7.36 Lease operating expenses 33.41 23.82 17.79 Depreciation, depletion, and amortization expense 8.09 4.10 3.41 Accretion of asset retirement obligations 0.25 2.32 3.33 General and administrative 81.67 10.14 6.24 Net producing wells at period-end 341 341 342 61 Oil and Natural Gas Sales Our revenues vary from year to year primarily as a result of changes in realized commodity prices and production volumes.
Successor Successor Predecessor For the year ended December 31, 2024 November 15, 2023 to December 31, 2023 January 1, 2023 to November 14, 2023 Revenues Crude oil $ 19,298,698 $ 2,513,197 $ 22,856,521 Natural gas and natural gas liquids 483,486 70,918 809,553 Gain (loss) on derivative instruments, net (850,374 ) 340,808 51,957 Other revenue 487,109 50,738 520,451 Total revenues 19,418,919 2,975,661 24,238,482 Average sales prices: Oil (per Bbl) $ 75.52 $ 65.11 $ 73.58 Effect on gain (loss) of settled oil derivatives on average price (per Bbl) (1.91 ) (2.66 ) 0.17 Oil net of settled oil derivatives (per Bbl) 73.61 62.45 73.75 Natural gas (per Mcf) 2.27 2.41 2.48 Realized price on a BOE basis excluding settled commodity derivatives 67.96 59.40 64.84 Effect of gain (loss) on settled commodity derivatives on average price (per BOE) (1.68 ) (2.36 ) (3.19 ) Realized price on a BOE basis including settled commodity derivatives $ 66.28 $ 57.04 $ 61.66 Expenses Production taxes, transportation and processing 1,715,792 226,062 2,117,800 Lease operating 8,614,080 1,453,367 8,692,752 Depletion, depreciation and amortization 2,407,098 352,127 1,497,749 Accretion of asset retirement obligations 144,988 11,062 848,040 General and administrative 10,381,095 3,553,117 3,700,267 Acquisition costs - 9,999,860 - Total expenses 23,263,053 15,595,595 16,856,608 Costs and expenses (per BOE): Production taxes, transportation, and processing $ 5.89 $ 5.20 $ 5.80 Lease operating expenses 29.59 33.41 23.82 Depreciation, depletion, and amortization expense 8.27 8.09 4.10 Accretion of asset retirement obligations 0.50 0.25 2.32 General and administrative 35.66 81.67 10.14 Net producing wells at period-end 342 341 341 54 Oil and Natural Gas Sales Our revenues vary from year to year primarily as a result of changes in realized commodity prices and production volumes.
The increase for general and administrative expenses is primarily due to increased cost of outsourced legal, professional, and accounting services as a result of the transaction disclosed in Note 1 in the notes to the consolidated financial statements and the costs of being a public company.
The increase for general and administrative expenses is primarily due to increased cost of outsourced legal, professional, and accounting services as a result of the transaction disclosed in Note 1 in the notes to the consolidated financial statements and the costs of being a public company, and includes stock-based compensation expense of $2,778,991 for the year ended December 31, 2024.
General and Administrative General and administrative expenses were $7,253,384 on a combined Successor and Predecessor basis for the year ended December 31, 2023, compared to $2,953,202 for the year ended December 31, 2022.
General and Administrative General and administrative expenses were $10,381,095 as of December 31, 2024 compared to $7,253,384 on a combined Successor and Predecessor basis for the year ended December 31, 2023.
Production taxes, transportation and processing costs were $2,343,862 on a combined Successor and Predecessor basis for the year ended December 31, 2023, compared to $3,484,477 for the year ended December 31, 2022. As a percentage of oil and natural gas sales, these costs were 9% in both periods.
Production taxes, transportation and processing costs were $1,715,792 for the year ended December 31, 2024 compared to $2,343,862 on a combined Successor and Predecessor basis for the year ended December 31, 2023. As a percentage of oil and natural gas sales, these costs were 8.7% and 8.9% for the years ended December 31, 2024 and 2023 respectively.
These conditions raise substantial doubt about our ability to continue as a going concern within one year after the date that the financial statements are issued. The Company had positive cash flow from operations of $8,675,037 for the year ended December 31, 2023 on a pro forma basis of the combined Successor and Predecessor periods.
These conditions raise substantial doubt about our ability to continue as a going concern within one year after the date that the financial statements are issued. The Company had positive cash flow from operations of $3,700,686 for the year ended December 31, 2024.
Acquisition costs Acquisition costs were $9,999,860 during the Successor period from November 15, 2023 to December 31, 2023, and included an aggregate of $7,854,660 in costs related to the Forward Purchase Agreement and the Non-Redemption Agreements, due diligence and broker fees related to closing the Purchase. 63 Interest Expense and amortization of debt discount Interest expense was $1,043,312 for the period from November 15, 2023 to December 31, 2023 (Successor), $1,834,208 for the period from January 1, 2023 to November 14, 2023 (Predecessor), compared to $1,076,060 for the year ended December 31, 2022.
Acquisition costs There were no acquisition costs as of December 31, 2024, compared to $9,999,860 during the Successor period from November 15, 2023 to December 31, 2023, and included an aggregate of $7,854,660 in costs related to the Forward Purchase Agreement and the Non-Redemption Agreements, due diligence and broker fees related to closing the Purchase. 56 Interest Expense and amortization of debt discount Interest expense was $7,643,200 as of December 31, 2024, compared to $1,043,312 for the period from November 15, 2023 to December 31, 2023 (Successor), $1,834,208 for the period from January 1, 2023 to November 14, 2023 (Predecessor), The Successor period interest expense is driven by the Senior Secured Term loan entered into as part of the Closing, and the Private Notes Payable.
The average NYMEX natural gas pricing for the year ended December 31, 2023, was $2.54 per Mcf, or 60% lower than the average NYMEX price per Mcf for the year ended December 31, 2022. 60 Pogo Royalty Overriding Royalty Interest Transaction Effective July 1, 2023, the Predecessor transferred to Pogo Royalty, a related party, an assigned and undivided overriding royalty interest (“ORRI”) equal in amount to ten percent (10%) of Pogo Resources, LLC’s and LH Operating, LLC’s interest all oil, gas and minerals in, under and produced from each lease.
Pogo Royalty Overriding Royalty Interest Transaction Effective July 1, 2023, the Predecessor transferred to Pogo Royalty, a related party, an assigned and undivided overriding royalty interest (“ORRI”) equal in amount to ten percent (10%) of Pogo Resources, LLC’s and LH Operating, LLC’s interest all oil, gas and minerals in, under and produced from each lease.
The lower average price in the combined year ended December 31, 2023 compared to 2022, was driven by lower average NYMEX oil and natural gas prices. Realized production from oil and gas properties decreased due to an increase in well downtime and due to the July 1, 2023 conveyance of the 10% overriding royalty interest to Pogo Royalty.
The higher average price in the year ended December 31, 2024 compared to the combined year 2023, was driven by higher average NYMEX oil and natural gas prices during the first nine months of the year. Realized production from oil and gas properties decreased due to an increase in well downtime.
Fluctuations in our price differentials and realizations are due to several factors such as gathering and transportation costs, takeaway capacity relative to production levels, regional storage capacity, gain/loss on derivative contracts and seasonal refinery maintenance temporarily depressing demand.
Fluctuations in our price differentials and realizations are due to several factors such as gathering and transportation costs, takeaway capacity relative to production levels, regional storage capacity, gain/loss on derivative contracts and seasonal refinery maintenance temporarily depressing demand. 52 Market Conditions The price that we receive for the oil and natural gas we produce is largely a function of market supply and demand.
Change in fair value of forward purchase agreement The change in fair value of forward purchase agreement consisted of a gain of $3,268,581 for the period from November 15, 2023 to December 31, 2023 for the Successor related to the inputs used in the Company’s fair value estimate of the FPA Put Option.
Change in fair value of forward purchase agreement The change in fair value of forward purchase agreement consisted of a gain of $561,099 for the year ended December 31, 2024, for the Successor related to the inputs used in the Company’s fair value estimate of the FPA Put Option.
Market Conditions The price that we receive for the oil and natural gas we produce is largely a function of market supply and demand. Because our oil and gas revenues are heavily weighted toward oil, we are more significantly impacted by changes in oil prices than by changes in the price of natural gas.
Because our oil and gas revenues are heavily weighted toward oil, we are more significantly impacted by changes in oil prices than by changes in the price of natural gas.
Our proved reserve information included in this filing as of December 31, 2023 and 2022, was prepared by independent petroleum engineers. Because these estimates depend on many assumptions, all of which may substantially differ from future actual results, proved reserve estimates will be different from the quantities of oil and gas that are ultimately recovered.
Because these estimates depend on many assumptions, all of which may substantially differ from future actual results, proved reserve estimates will be different from the quantities of oil and gas that are ultimately recovered.
The key inputs to the fair value estimate include the Company’s stock price, which declined during the Successor period, and the likelihood, timing and price of a potential dilutive offering.
The key inputs to the fair value estimate include the Company’s stock price, which declined during the Successor period, and the likelihood, timing and price of a potential dilutive offering. Gain on extinguishment of liabilities The Company recognized a gain on extinguishment of liabilities of $1,638,138 during the year ended December 31, 2024.
The Company’s assets as mentioned above consist of contiguous leasehold positions of approximately 13,700 gross (13,700 net) acres with an average working interest of 100%. We operate 100% of the net acreage across the Company’s assets, all of which is net operated acreage of vertical wells with average depths of approximately 3,810 feet.
We operate 100% of the net acreage across the Company’s assets, all of which is net operated acreage of vertical wells with average depths of approximately 3,810 feet.
As of December 31, 2023, we had $3,505,454 of cash and cash equivalents on hand, of which $2,600,000 is in an escrow account pursuant to the requirements of the Senior Secured Term Loan. At December 31, 2023, we had $3,505,454 in cash and a working capital deficit of $13,300,601.
A total of $9,080,910 of this is due within one year. As of December 31, 2024, we had $2,971,558 of cash and cash equivalents on hand, of which approximately $2,600,000 is in an escrow account pursuant to the requirements of the Senior Secured Term Loan. At December 31, 2024 we had a working capital deficit of $31,213674.
Cash flows used in investing activities in the Predecessor period ending November 14, 2023 consisted of $6,769,557 of cash paid for oil and gas property costs, which was a decrease from $16,891,856 in the year ended December 31, 2022, primarily due to significant expenditures in the previous year to upgrade certain wells and meet compliance requirements. 65 Financing Activities Net cash used by financing activities during the Successor period were primarily related to the redemptions of common stock of Public Shares at Closing of $44,737,839, partially offset by the net proceeds from the Senior Secured Term Loan of $27,191,008.
Cash flows used in investing activities in the Predecessor period ending November 14, 2023 consisted of $6,769,557 of cash paid for oil and gas property costs, primarily due to significant expenditures in the previous year to upgrade certain wells and meet compliance requirements. 58 Financing Activities Net cash used in financing activities for the year ended December 31, 2024 was primarily due to repayments of long-term debt offset by the proceeds from the sale of common stock under the Common Stock Purchase Agreement.
Proved Reserve Estimates Estimates of our proved reserves included in this report are prepared in accordance with GAAP and SEC guidelines.
Critical Accounting Estimates The following is a discussion of our most critical accounting estimates, judgements and uncertainties that are inherent in the Company’s application of GAAP. Proved Reserve Estimates Estimates of our proved reserves included in this report are prepared in accordance with GAAP and SEC guidelines.
Loss on asset sales Loss on asset sales was $816,011 on a combined Successor and Predecessor basis for the year ended December 31, 2023, compared to $0 for the year ended December 31, 2022.
The Company also recognized a loss of $192,744 from the change in fair value of its convertible note liabilities during the year ended December 31, 2024. Loss on asset sales Loss on asset sales was $816,011 on a combined Successor and Predecessor basis for the year ended December 31, 2023, compared to $0 for the year ended December 31, 2024.
The accuracy of a proved reserve estimate is a function of: ● the quality and quantity of available data; ● the interpretation of that data; ● the accuracy of various mandated economic assumptions; and ● the judgment of the persons preparing the estimate.
The accuracy of a proved reserve estimate is a function of: ● the quality and quantity of available data; ● the interpretation of that data; ● the accuracy of various mandated economic assumptions; and ● the judgment of the persons preparing the estimate. 59 Our proved reserve information included in this filing as of December 31, 2024 and 2023, was prepared by independent petroleum engineers.
Our average daily production for the year ended December 31, 2023, was 1,022 barrel of oil equivalent (“BOE”) per day, and for the year ended December 31, 2022, was 1,296 BOE per day. The decrease in production is due to an increase in well downtime and the conveyance of the 10% Override royalty interest to Pogo Royalty.
Our average daily production for the year ended December 31, 2024, was 798 barrel of oil equivalent (“BOE”) per day, and for the year ended December 31, 2023, was 1,022 BOE per day.
We have a three-year Common Stock Purchase Agreement with a maximum funding limit of $150,000,000 that can fund our operations and production growth, and be used to reduce liabilities, subject the Company’s Form S-1 Registration Statement, which is in the review process, being declared effective by the Securities and Exchange Commission (“SEC”).
We have a three-year equity line (ELOC) Common Stock Purchase Agreement with a maximum funding limit of $150,000,000 that can fund our operations and production growth, and be used to reduce liabilities.
Our primary use of capital has been for the development of oil and gas properties and the return of initial invested capital to our owners. We continually monitor potential capital sources for opportunities to enhance liquidity or otherwise improve our financial position.
Our primary use of capital has been for the development of oil and gas properties, payment to vendors, payment of debt obligations [and the return of initial invested capital to our founders].
Lease Operating Expenses Lease operating expenses were $10,146,119 on a combined Successor and Predecessor basis for the year ended December 31, 2023, compared to $8,418,739 for the year ended December 31, 2022.
The revenue is related to providing water services to a third party and the slight decrease is due to lower volumes in 2024 from supply line disruptions during the third quarter of 2024 Lease Operating Expenses Lease operating expenses were $8,614,080 for the year ended December 31,2024, compared to $10,146,119 on a combined Successor and Predecessor basis for the year ended December 31, 2023.
Other Revenue Other revenue was $571,189 on a combined Successor and Predecessor basis for the year ended December 31, 2023, compared to $255,952 for the year ended December 31, 2022 (Predecessor). The increase is due to a full period related to a new contract that the Predecessor entered into to provide water services to a third-party effective September 1, 2022.
Other Revenue Other revenue was $487,109 for the year ended December 31, 2024, compared to $571,189 on a combined Successor and Predecessor basis for the year ended December 31, 2023.
However, we may seek additional access to capital and liquidity. We cannot assure you, however, that any additional capital will be available to us on favorable terms or at all. Our capital expenditures could be curtailed if our cash flows decline from expected levels.
Our capital expenditures could be curtailed if our cash flows decline from expected levels.
As of December 31, 2023, we had outstanding debt of $27,680,703 under our Senior Secured Term Loan, $15,000,000 under the Seller Promissory Note, and $3,469,500 of outstanding private notes payable. A total of $7,627,102 of this is due within one year.
We continually monitor potential capital sources for opportunities to enhance liquidity or otherwise improve our financial position. 57 As of December 31, 2024, we had outstanding debt of $23,641,517 under our Senior Secured Term Loan, $15,000,000 under the Seller Promissory Note, $3,556,750 of outstanding private notes payable, and $948,982 from short term merchant loans.