Magnolia Oil & Gas Corporation(NYSE:MGY)
Magnolia Oil & Gas Corporation engages in the acquisition, development, exploration, and production of oil, natural gas, and natural gas liquids reserves in the United States. The company's properties are located primarily in Karnes County and the Giddings Field in South Texas principally comprising...
Website: http://www.magnoliaoilgas.com
Founded: 1911
Full Time Employees: 45
Sector: Energy
Industry: Oil & Gas E&P
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-07-31 | 2018-06-30 | 2018-03-31 | 2018-02-14 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-02-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | |||||||||||||||||||||||||||||||||||||||
oil revenues | 257,329,000 | 215,618,000 | 230,530,000 | 226,345,000 | 245,534,000 | 246,480,000 | 265,682,000 | 275,331,000 | 259,182,000 | 252,531,000 | 243,588,000 | 223,147,000 | 239,122,000 | 245,304,000 | 317,243,000 | 332,791,000 | 262,667,000 | 218,255,000 | 195,132,000 | 188,096,000 | 146,413,000 | 106,738,000 | 95,677,000 | 60,790,000 | 154,686,000 | 187,972,000 | 207,840,000 | 204,513,000 | 171,654,000 | 101,315,000 | 143,202,000 | ||||||||
natural gas revenues | 51,800,000 | 52,866,000 | 43,169,000 | 42,850,000 | 51,367,000 | 28,406,000 | 22,207,000 | 18,569,000 | 21,095,000 | 26,367,000 | 27,069,000 | 20,847,000 | 27,771,000 | 59,445,000 | 100,124,000 | 85,345,000 | 56,580,000 | 62,461,000 | 42,828,000 | 32,595,000 | 34,764,000 | 23,010,000 | 14,895,000 | 13,168,000 | 16,175,000 | 22,537,000 | 21,243,000 | 22,590,000 | 27,375,000 | 23,543,000 | 14,201,000 | ||||||||
natural gas liquids revenues | 49,382,000 | 49,144,000 | 51,236,000 | 49,786,000 | 53,399,000 | 51,723,000 | 45,246,000 | 42,825,000 | 39,140,000 | 43,730,000 | 45,021,000 | 36,297,000 | 41,489,000 | 44,293,000 | 65,596,000 | 66,513,000 | 58,592,000 | 55,667,000 | 45,619,000 | 30,035,000 | 26,486,000 | 19,487,000 | 10,495,000 | 8,881,000 | 10,504,000 | 19,201,000 | 15,716,000 | 15,855,000 | 19,645,000 | 30,144,000 | 21,153,000 | ||||||||
total revenues | 358,511,000 | 317,628,000 | 324,935,000 | 318,981,000 | 350,300,000 | 326,609,000 | 333,135,000 | 336,725,000 | 319,417,000 | 322,628,000 | 315,678,000 | 280,291,000 | 308,382,000 | 349,042,000 | 482,963,000 | 484,649,000 | 377,839,000 | 336,383,000 | 283,579,000 | 250,726,000 | 207,663,000 | 149,235,000 | 121,067,000 | 82,839,000 | 181,365,000 | 229,710,000 | 244,799,000 | 242,958,000 | 218,674,000 | 155,002,000 | 178,556,000 | ||||||||
yoy | 2.34% | -2.75% | -2.46% | -5.27% | 9.67% | 1.23% | 5.53% | 20.13% | 3.58% | -7.57% | -34.64% | -42.17% | -18.38% | 3.76% | 70.31% | 93.30% | 81.95% | 125.40% | 134.23% | 202.67% | 14.50% | -35.03% | -50.54% | -65.90% | -17.06% | 48.20% | 37.10% | ||||||||||||
qoq | 12.87% | -2.25% | 1.87% | -8.94% | 7.25% | -1.96% | -1.07% | 5.42% | -1.00% | 2.20% | 12.63% | -9.11% | -11.65% | -27.73% | -0.35% | 28.27% | 12.32% | 18.62% | 13.10% | 20.74% | 39.15% | 23.27% | 46.15% | -54.32% | -21.05% | -6.16% | 0.76% | 11.11% | 41.08% | -13.19% | |||||||||
operating expenses | |||||||||||||||||||||||||||||||||||||||
lease operating expenses | 47,751,000 | 47,341,000 | 48,553,000 | 43,590,000 | 47,075,000 | 45,936,000 | 44,444,000 | 44,350,000 | 46,150,000 | 40,431,000 | 35,893,000 | 36,796,000 | 42,371,000 | 35,456,000 | 34,709,000 | 32,604,000 | 28,744,000 | 28,064,000 | 23,593,000 | 21,971,000 | 19,392,000 | 17,917,000 | 18,802,000 | 18,310,000 | 24,163,000 | 23,033,000 | 24,344,000 | 24,895,000 | 21,518,000 | 11,822,000 | 11,016,000 | ||||||||
gathering, transportation and processing | 18,207,000 | 12,296,500 | 17,744,000 | 16,489,000 | 14,953,000 | 6,917,000 | 10,676,000 | 8,455,000 | 8,537,000 | 8,354,750 | 10,297,000 | 10,389,000 | 12,732,000 | 12,879,500 | 19,297,000 | 16,381,000 | 15,840,000 | 6,959,750 | 10,077,000 | 8,963,000 | 8,799,000 | 6,504,000 | 9,270,000 | 7,431,000 | 9,315,000 | 2,207,000 | 5,746,000 | ||||||||||||
taxes other than income | 16,387,000 | 17,161,000 | 20,383,000 | 18,802,000 | 20,105,000 | 15,851,000 | 18,269,000 | 19,844,000 | 17,898,000 | 16,234,000 | 14,823,000 | 15,216,000 | 19,292,000 | 19,114,000 | 26,623,000 | 27,411,000 | 20,882,000 | 17,177,000 | 14,082,000 | 13,812,000 | 10,762,000 | 8,376,000 | 7,331,000 | 5,525,000 | 10,018,000 | 12,903,000 | 13,333,000 | 13,091,000 | 14,401,000 | 5,142,000 | 9,351,000 | ||||||||
exploration expenses | 1,742,000 | 121,000 | 131,000 | 363,000 | 348,000 | 456,000 | 491,000 | 402,000 | 25,000 | 306,000 | 5,128,000 | 11,000 | 1,467,000 | 1,173,000 | 3,408,000 | 5,538,000 | |||||||||||||||||||||||
asset retirement obligations accretion | 1,857,000 | 1,843,000 | 1,838,000 | 1,563,000 | 1,556,000 | 1,617,000 | 1,749,000 | 1,745,000 | 1,618,000 | 1,500,000 | 875,000 | 823,000 | 841,000 | 841,000 | 814,000 | 802,000 | 789,000 | 864,000 | 1,329,000 | 1,405,000 | 1,331,000 | ||||||||||||||||||
depreciation, depletion and amortization | 113,359,000 | 114,205,000 | 110,618,000 | 107,082,000 | 105,853,000 | 105,332,000 | 107,336,000 | 104,743,000 | 97,076,000 | 95,922,000 | 81,158,000 | 77,008,000 | 70,701,000 | 63,821,000 | 68,972,000 | 57,254,000 | 53,106,000 | 53,420,000 | 47,993,000 | 43,332,000 | 42,944,000 | 45,080,000 | 44,731,000 | 50,870,000 | 142,671,000 | 137,630,000 | 143,894,000 | 126,102,000 | 115,946,000 | 89,046,000 | 67,478,000 | ||||||||
general and administrative expenses | 31,444,000 | 24,966,000 | 24,204,000 | 23,278,000 | 24,588,000 | 21,186,000 | 21,158,000 | 22,835,000 | 23,555,000 | 19,239,000 | 19,371,000 | 18,726,000 | 19,766,000 | 17,200,000 | 19,625,000 | 18,530,000 | 17,070,000 | 15,463,000 | 14,695,000 | 24,757,000 | 20,364,000 | 18,446,000 | 16,663,000 | 15,729,000 | 18,080,000 | 16,784,000 | 17,345,000 | 19,106,000 | 16,196,000 | ||||||||||
total operating expenses | 230,747,000 | 223,547,000 | 223,471,000 | 211,167,000 | 214,478,000 | 202,542,000 | 204,123,000 | 202,374,000 | 194,859,000 | 184,540,000 | 167,545,000 | 158,958,000 | 181,449,000 | 151,135,000 | 171,213,000 | 156,390,000 | 141,969,000 | 85,347,000 | 112,086,000 | 121,535,000 | 107,767,000 | ||||||||||||||||||
operating income | 127,764,000 | 94,081,000 | 101,464,000 | 107,814,000 | 135,822,000 | 124,067,000 | 129,012,000 | 134,351,000 | 124,558,000 | 138,088,000 | 148,133,000 | 121,333,000 | 126,933,000 | 197,907,000 | 311,750,000 | 328,259,000 | 235,870,000 | 202,014,000 | 171,493,000 | 129,191,000 | 99,896,000 | 42,665,000 | 21,941,000 | -25,935,000 | -1,964,336,000 | 22,685,000 | 27,669,000 | 43,632,000 | 33,515,000 | -12,435,000 | 40,690,000 | ||||||||
yoy | -5.93% | -24.17% | -21.35% | -19.75% | 9.04% | -10.15% | -12.91% | 10.73% | -1.87% | -30.23% | -52.48% | -63.04% | -46.19% | -2.03% | 81.79% | 154.09% | 136.12% | 373.49% | 681.61% | -598.13% | -105.09% | 88.08% | -20.70% | -159.44% | -5961.07% | -282.43% | -32.00% | ||||||||||||
qoq | 35.80% | -7.28% | -5.89% | -20.62% | 9.47% | -3.83% | -3.97% | 7.86% | -9.80% | -6.78% | 22.09% | -4.41% | -35.86% | -36.52% | -5.03% | 39.17% | 16.76% | 17.80% | 32.74% | 29.33% | 134.14% | 94.45% | -184.60% | -98.68% | -8759.18% | -18.01% | -36.59% | 30.19% | -369.52% | -130.56% | |||||||||
operating margin % | 35.64% | 29.62% | 31.23% | 33.80% | 38.77% | 37.99% | 38.73% | 39.90% | 39.00% | 42.80% | 46.93% | 43.29% | 41.16% | 56.70% | 64.55% | 67.73% | 62.43% | 60.05% | 60.47% | 51.53% | 48.10% | 28.59% | 18.12% | -31.31% | -1083.08% | 9.88% | 11.30% | 17.96% | 15.33% | -8.02% | 22.79% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | |
other expense | -4,313,000 | -229,000 | |||||||||||||||||||||||||||||||||||||
interest expense | -6,004,000 | -5,399,000 | -5,362,000 | -5,604,000 | -5,252,000 | -3,516,000 | -1,149,000 | -1,805,000 | -5,263,000 | -7,017,000 | -9,357,000 | -7,483,000 | -7,474,000 | -8,752,000 | -7,294,000 | -7,353,000 | -7,333,000 | -7,256,000 | -6,757,000 | -6,745,000 | -6,896,000 | -7,299,000 | -7,416,000 | -4,959,000 | |||||||||||||||
other income | -36,000 | -462,000 | -661,000 | -244,000 | 1,215,000 | 304,000 | 7,286,000 | 1,047,000 | 7,717,000 | -479,000 | 9,259,000 | -1,138,000 | -36,000 | -166,000 | 6,538,000 | 207,000 | 37,000 | 142,000 | 135,000 | 3,873,000 | -51,000 | 13,000 | -472,000 | -246,000 | 21,000 | -13,000 | 1,000 | -8,354,000 | -7,019,000 | ||||||||||
total other expense | -6,040,000 | -5,848,000 | -4,037,000 | -6,625,000 | -651,000 | -1,841,000 | -5,429,000 | -479,000 | -9,150,000 | -7,446,000 | -7,955,000 | -10,621,000 | -8,005,000 | ||||||||||||||||||||||||||
income before income taxes | 121,724,000 | 88,220,000 | 95,441,000 | 101,966,000 | 131,785,000 | 110,887,000 | 132,442,000 | 131,882,000 | 117,933,000 | 145,400,000 | 148,688,000 | 129,443,000 | 126,282,000 | 196,066,000 | 306,321,000 | 327,780,000 | 226,720,000 | 194,568,000 | 163,538,000 | 118,570,000 | 91,891,000 | 42,012,000 | 13,356,000 | -32,567,000 | -1,971,125,000 | 15,943,000 | 20,886,000 | 36,448,000 | 26,488,000 | -33,426,000 | 29,021,000 | ||||||||
income tax expense | 20,888,000 | 16,849,000 | 17,208,000 | 20,938,000 | 25,137,000 | 22,179,000 | 26,530,000 | 26,769,000 | 20,336,000 | 31,545,000 | 31,211,000 | 24,847,000 | 19,605,000 | -58,695,000 | 19,358,000 | 27,875,000 | 18,100,000 | 2,423,000 | 3,631,000 | 2,398,000 | 399,000 | -339,000 | -3,176,000 | -75,826,000 | 2,311,000 | 3,529,000 | 5,145,000 | 3,775,000 | 9,488,000 | 3,538,000 | -494,317 | -133,971 | |||||||
net income | 100,836,000 | 71,371,000 | 78,233,000 | 81,028,000 | 106,648,000 | 88,708,000 | 105,912,000 | 105,113,000 | 97,597,000 | 113,855,000 | 117,477,000 | 104,596,000 | 106,677,000 | 254,761,000 | 286,963,000 | 299,905,000 | 208,620,000 | 192,145,000 | 159,907,000 | 116,172,000 | 91,492,000 | 42,012,000 | 13,695,000 | -29,391,000 | -1,895,299,000 | 13,632,000 | 17,357,000 | 31,303,000 | 22,713,000 | -42,914,000 | 25,483,000 | ||||||||
yoy | -5.45% | -19.54% | -26.13% | -22.91% | 9.27% | -22.09% | -9.84% | 0.49% | -8.51% | -55.31% | -59.06% | -65.12% | -48.87% | 32.59% | 79.46% | 158.16% | 128.02% | 357.36% | 1067.63% | -495.26% | -104.83% | 208.19% | -21.10% | -193.89% | -8444.56% | -131.77% | -31.89% | ||||||||||||
qoq | 41.28% | -8.77% | -3.45% | -24.02% | 20.22% | -16.24% | 0.76% | 7.70% | -14.28% | -3.08% | 12.32% | -1.95% | -58.13% | -11.22% | -4.32% | 43.76% | 8.57% | 20.16% | 37.65% | 26.98% | 117.78% | 206.77% | -146.60% | -98.45% | -14003.31% | -21.46% | -44.55% | 37.82% | -152.93% | -268.40% | |||||||||
net income margin % | 28.13% | 22.47% | 24.08% | 25.40% | 30.44% | 27.16% | 31.79% | 31.22% | 30.55% | 35.29% | 37.21% | 37.32% | 34.59% | 72.99% | 59.42% | 61.88% | 55.21% | 57.12% | 56.39% | 46.33% | 44.06% | 28.15% | 11.31% | -35.48% | -1045.02% | 5.93% | 7.09% | 12.88% | 10.39% | -27.69% | 14.27% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | |
less: net income attributable to noncontrolling interest | 1,011,000 | 2,618,000 | 2,777,000 | 2,911,000 | 3,721,000 | 3,110,000 | 6,128,000 | 9,554,000 | 12,511,000 | 15,410,000 | 15,447,000 | 13,104,000 | 10,342,000 | 23,023,000 | 41,486,000 | 49,322,000 | 42,581,000 | 41,916,000 | 40,543,000 | 31,727,000 | 28,248,000 | 14,267,000 | 4,548,000 | -11,119,000 | -668,289,000 | 5,515,000 | 6,810,000 | 12,797,000 | 9,687,000 | 18,775,000 | |||||||||
net income attributable to class a common stock | 99,825,000 | 68,753,000 | 75,456,000 | 78,117,000 | 102,927,000 | 85,598,000 | 99,784,000 | 95,559,000 | 85,086,000 | 98,445,000 | 102,030,000 | 91,492,000 | 96,335,000 | 231,738,000 | 245,477,000 | 250,583,000 | 166,039,000 | 150,229,000 | 119,364,000 | 84,445,000 | 63,244,000 | 27,745,000 | 9,147,000 | -18,272,000 | -1,227,010,000 | 8,117,000 | 7,784,000 | 18,506,000 | 13,026,000 | -86,267,000 | 6,708,000 | ||||||||
net income per share | |||||||||||||||||||||||||||||||||||||||
basic | 0.54 | 0.37 | 0.4 | 0.41 | 0.54 | 0.44 | 0.52 | 0.51 | 0.46 | 0.53 | 0.54 | 0.48 | 0.5 | 1.21 | 1.29 | 1.32 | 0.9 | 0.84 | 0.68 | 0.48 | 0.38 | 0.14 | 0.05 | -0.11 | -7.34 | -249.71 | 50 | 120 | 80 | 40 | |||||||||
diluted | 0.54 | 0.37 | 0.4 | 0.41 | 0.54 | 0.44 | 0.52 | 0.51 | 0.46 | 0.53 | 0.54 | 0.48 | 0.5 | 1.2 | 1.29 | 1.32 | 0.9 | 0.83 | 0.67 | 0.48 | 0.37 | 0.14 | 0.05 | -0.11 | -7.34 | -239.72 | 50 | 120 | 80 | 40 | |||||||||
weighted-average number of common shares outstanding | |||||||||||||||||||||||||||||||||||||||
basic | 183,267 | 185,581 | 184,737 | 186,518 | 188,653 | 186,465 | 187,859 | 184,937 | 182,368 | 188,174 | 187,093 | 189,402 | 191,780 | 187,433 | 188,635 | 188,146 | 182,578 | 174,364 | 174,764 | 175,169 | 166,952 | 166,270 | 166,467 | 166,572 | 167,149 | 161,886 | 166,872,000 | 156,844,000 | 156,322,000 | 154,527,000 | 151,992,000 | 154,527,000 | |||||||
diluted | 183,279 | 185,593 | 184,749 | 186,530 | 188,664 | 186,492 | 187,871 | 184,965 | 182,424 | 188,355 | 187,265 | 189,567 | 192,054 | 187,901 | 189,074 | 188,589 | 183,163 | 175,360 | 175,683 | 176,129 | 169,636 | 166,270 | 170,676 | 166,572 | 167,149 | 167,047 | 167,108,000 | 159,057,000 | 158,140,000 | 158,232,000 | 157,072,000 | 158,232,000 | |||||||
comprehensive income: | |||||||||||||||||||||||||||||||||||||||
other comprehensive income, net of tax: | |||||||||||||||||||||||||||||||||||||||
postretirement benefits | 23 | ||||||||||||||||||||||||||||||||||||||
comprehensive income attributable to class a common stock | 99,848 | ||||||||||||||||||||||||||||||||||||||
total other income | -5,861,000 | -6,023,000 | -13,180,000 | 3,430,000 | -2,469,000 | 7,312,000 | 555,000 | 8,110,000 | -5,501,000 | -8,585,000 | -6,632,000 | -6,789,000 | -6,742,000 | -6,783,000 | -7,184,000 | -7,027,000 | -20,991,000 | -11,669,000 | |||||||||||||||||||||
impairment of oil and natural gas properties | 15,735,000 | 1,381,258,000 | |||||||||||||||||||||||||||||||||||||
interest income | -2,420,750 | -3,856,000 | -2,312,000 | 93,000 | 1,034,000 | 487,000 | 2,608,750 | 2,073,575 | 652,741 | 2,009,949 | 652,741 | ||||||||||||||||||||||||||||
amortization of intangible assets | 7,233,000 | 2,113,000 | 3,626,000 | 3,626,000 | 3,626,000 | 3,626,000 | 3,626,000 | 3,626,000 | 3,626,000 | 3,626,000 | |||||||||||||||||||||||||||||
loss on derivatives | -777,500 | -623,000 | -2,004,000 | -482,000 | -552,000 | -2,208,000 | |||||||||||||||||||||||||||||||||
exploration expense | 610,000 | 317,000 | 62,000 | 2,062,000 | 3,744,000 | 701,000 | 6,462,000 | 556,427,000 | 2,724,000 | 3,924,000 | 3,617,000 | 2,476,000 | 11,499,000 | 11,221,000 | |||||||||||||||||||||||||
income from equity method investee | 54,000 | 1,007,000 | 611,000 | 440,000 | 249,000 | 92,000 | 128,000 | 388,000 | 858,000 | 309,000 | |||||||||||||||||||||||||||||
gathering, transportation, and processing | 8,066,000 | 5,771,000 | 6,788,000 | 8,020,000 | |||||||||||||||||||||||||||||||||||
asset retirement obligation accretion | 1,315,000 | 1,501,000 | 1,464,000 | 1,438,000 | 1,417,000 | 1,394,000 | 1,373,000 | 1,328,000 | 1,493,000 | 391,000 | |||||||||||||||||||||||||||||
transaction related costs | 85,000 | 353,000 | 22,366,000 | ||||||||||||||||||||||||||||||||||||
total operating costs and expenses | 106,570,000 | 99,126,000 | 108,774,000 | 2,145,701,000 | 207,025,000 | 217,130,000 | 199,326,000 | 185,159,000 | 167,437,000 | 137,866,000 | |||||||||||||||||||||||||||||
net income attributable to magnolia | 27,745,000 | 9,147,000 | 8,117,000 | 10,547,000 | |||||||||||||||||||||||||||||||||||
less: non-cash deemed dividend related to warrant exchange | 2,763,000 | ||||||||||||||||||||||||||||||||||||||
gain on derivatives | 260,250 | ||||||||||||||||||||||||||||||||||||||
net income per common share | |||||||||||||||||||||||||||||||||||||||
basic | 0.54 | 0.37 | 0.4 | 0.41 | 0.54 | 0.44 | 0.52 | 0.51 | 0.46 | 0.53 | 0.54 | 0.48 | 0.5 | 1.21 | 1.29 | 1.32 | 0.9 | 0.84 | 0.68 | 0.48 | 0.38 | 0.14 | 0.05 | -0.11 | -7.34 | -249.71 | 50 | 120 | 80 | 40 | |||||||||
diluted | 0.54 | 0.37 | 0.4 | 0.41 | 0.54 | 0.44 | 0.52 | 0.51 | 0.46 | 0.53 | 0.54 | 0.48 | 0.5 | 1.2 | 1.29 | 1.32 | 0.9 | 0.83 | 0.67 | 0.48 | 0.37 | 0.14 | 0.05 | -0.11 | -7.34 | -239.72 | 50 | 120 | 80 | 40 | |||||||||
revenues: | |||||||||||||||||||||||||||||||||||||||
other income: | |||||||||||||||||||||||||||||||||||||||
general & administrative expenses | 3,306,000 | 10,297,000 | |||||||||||||||||||||||||||||||||||||
revenue | |||||||||||||||||||||||||||||||||||||||
professional fees and other expenses | 6,584,300 | 4,014,379 | 421,627 | 171,341 | |||||||||||||||||||||||||||||||||||
travel expenses | 277,692 | 11,457 | 98,625 | 175,988 | 98,625 | ||||||||||||||||||||||||||||||||||
income from operations | -6,861,992 | -4,025,836 | -269,966 | -597,615 | -269,966 | ||||||||||||||||||||||||||||||||||
income from continuing operations | -4,253,242 | 382,775 | 1,412,334 | 382,775 | |||||||||||||||||||||||||||||||||||
income tax benefit | 891,818 | 409,975 | -133,971 | ||||||||||||||||||||||||||||||||||||
net income attributable to common stock | -3,361,424 | 248,804 | 918,017 | 248,804 | |||||||||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||||||||||
basic and diluted | -0.04 | -0.02 | 0.01 | 0.02 | 0.01 | ||||||||||||||||||||||||||||||||||
weighted-average shares of common stock outstanding: | |||||||||||||||||||||||||||||||||||||||
basic and diluted | 81,250,000 | 81,250,000 | 38,302,920 | 62,920,561 | 55,556,769 | 38,302,920 | |||||||||||||||||||||||||||||||||
loss from continuing operations | -1,952,261 | ||||||||||||||||||||||||||||||||||||||
net loss attributable to common stock | -1,542,286 | ||||||||||||||||||||||||||||||||||||||
professional fees and other incomes | 171,341 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 124,372,000 | 266,785,000 | 280,485,000 | 251,761,000 | 247,558,000 | 260,049,000 | 276,139,000 | 275,683,000 | 399,317,000 | 401,121,000 | 618,466,000 | 676,568,000 | 667,284,000 | 675,441,000 | 689,539,000 | 501,891,000 | 346,396,000 | 366,982,000 | 245,023,000 | 190,282,000 | 178,194,000 | 192,561,000 | 148,533,000 | 116,850,000 | 146,492,000 | 182,633,000 | 164,489,000 | 36,715,000 | ||||||||
trade receivables | 160,767,000 | 116,530,000 | ||||||||||||||||||||||||||||||||||
joint interest receivables | 32,064,000 | 33,952,000 | ||||||||||||||||||||||||||||||||||
income tax receivable | 1,325,000 | 24,291,000 | ||||||||||||||||||||||||||||||||||
other current assets | 1,135,000 | 877,000 | 1,518,000 | 2,738,000 | 891,000 | 599,000 | 1,555,000 | 1,691,000 | 951,000 | 435,000 | 507,000 | 881,000 | 1,334,000 | 1,052,000 | 611,000 | 1,150,000 | 1,688,000 | 1,427,000 | 1,567,000 | 2,094,000 | 2,812,000 | 3,601,000 | 4,613,000 | 4,487,000 | 4,146,000 | 4,511,000 | 5,047,000 | 5,662,000 | 6,692,000 | 4,058,000 | 2,033,000 | |||||
total current assets | 319,663,000 | 442,435,000 | 469,489,000 | 416,737,000 | 406,975,000 | 410,824,000 | 415,198,000 | 453,866,000 | 597,535,000 | 591,273,000 | 805,748,000 | 814,840,000 | 820,346,000 | 850,747,000 | 898,960,000 | 750,480,000 | 530,252,000 | 518,793,000 | 376,753,000 | 312,861,000 | 289,218,000 | 281,526,000 | 214,862,000 | 182,504,000 | 229,245,000 | 293,218,000 | 292,255,000 | 230,497,000 | 203,245,000 | 292,359,000 | 211,713,000 | 355,398 | 725,655 | 993,742 | 1,138,019 | 1,996,189 |
property, plant and equipment | ||||||||||||||||||||||||||||||||||||
oil and natural gas properties | 5,232,344,000 | 4,957,292,000 | 4,833,995,000 | 4,663,958,000 | 4,549,181,000 | 4,403,210,000 | 4,265,564,000 | 4,145,348,000 | 3,882,038,000 | 3,743,580,000 | 3,278,221,000 | 3,114,361,000 | 3,059,651,000 | 2,940,011,000 | 2,718,433,000 | 2,594,358,000 | 2,467,167,000 | 2,381,812,000 | 2,308,425,000 | 2,237,851,000 | 2,170,928,000 | 2,130,125,000 | 2,105,774,000 | 2,073,009,000 | 2,050,470,000 | 3,815,221,000 | 3,741,357,000 | 3,653,368,000 | 3,462,223,000 | 3,250,742,000 | 3,081,740,000 | |||||
other | 21,267,000 | 20,618,000 | 20,488,000 | 20,483,000 | 28,702,000 | 18,716,000 | 18,647,000 | 18,598,000 | 10,323,000 | 9,774,000 | 9,615,000 | 9,350,000 | 9,305,000 | 8,991,000 | 8,554,000 | 8,337,000 | 7,173,000 | 7,036,000 | 6,799,000 | 5,120,000 | 4,853,000 | 4,412,000 | 4,063,000 | 3,547,000 | 3,391,000 | 3,087,000 | 2,710,000 | 1,871,000 | 179,000 | 360,000 | ||||||
accumulated depreciation, depletion and amortization | -2,667,132,000 | -2,553,758,000 | -2,439,519,000 | -2,328,886,000 | -2,221,761,000 | -2,115,892,000 | -2,010,535,000 | -1,903,191,000 | -1,798,419,000 | -1,701,333,000 | -1,605,380,000 | -1,524,207,000 | -1,486,704,000 | -1,415,973,000 | -1,352,138,000 | -1,283,118,000 | -1,225,849,000 | -1,172,761,000 | -1,119,349,000 | -1,071,338,000 | -1,027,979,000 | -985,010,000 | -939,888,000 | -895,136,000 | -844,255,000 | -701,551,000 | -563,901,000 | -419,973,000 | -293,858,000 | -177,898,000 | -65,069,000 | |||||
total property, plant and equipment | 2,586,479,000 | 2,424,152,000 | 2,414,964,000 | 2,355,555,000 | 2,356,122,000 | 2,306,034,000 | 2,273,676,000 | 2,260,755,000 | 2,093,942,000 | 2,052,021,000 | 1,682,456,000 | 1,599,504,000 | 1,582,252,000 | 1,533,029,000 | 1,374,849,000 | 1,319,577,000 | 1,248,491,000 | 1,216,087,000 | 1,195,875,000 | 1,171,633,000 | 1,147,802,000 | 1,149,527,000 | 1,169,949,000 | 1,181,420,000 | 1,209,606,000 | 3,116,757,000 | 3,180,166,000 | 3,235,266,000 | 3,168,544,000 | 3,073,204,000 | 3,016,671,000 | |||||
other assets | ||||||||||||||||||||||||||||||||||||
other long-term assets | 38,336,000 | 28,267,000 | 30,022,000 | 32,769,000 | 33,098,000 | 19,318,000 | 20,149,000 | 19,017,000 | 31,472,000 | 18,728,000 | 41,371,000 | 16,229,000 | 20,593,000 | 20,381,000 | 20,737,000 | 10,189,000 | 8,854,000 | 8,161,000 | 8,860,000 | 8,970,000 | 6,130,000 | 6,979,000 | 8,074,000 | 4,552,000 | 3,776,000 | 4,460,000 | 4,773,000 | 5,305,000 | 2,039,000 | |||||||
total assets | 2,944,478,000 | 2,903,092,000 | 2,923,584,000 | 2,860,648,000 | 2,868,614,000 | 2,820,835,000 | 2,810,957,000 | 2,842,864,000 | 2,807,942,000 | 2,756,216,000 | 2,652,493,000 | 2,566,721,000 | 2,576,054,000 | 2,572,585,000 | 2,300,636,000 | 2,086,790,000 | 1,794,614,000 | 1,746,742,000 | 1,585,779,000 | 1,498,345,000 | 1,455,848,000 | 1,453,420,000 | 1,434,279,000 | 1,413,079,000 | 1,490,829,000 | 3,466,406,000 | 3,533,133,000 | 3,531,132,000 | 3,437,973,000 | 3,433,523,000 | 3,300,097,000 | 658,810,997 | 656,553,066 | 653,937,462 | 652,747,926 | 652,648,888 |
liabilities and equity | ||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||
accounts payable | 156,497,000 | 177,568,000 | 181,200,000 | 165,548,000 | 172,396,000 | 181,073,000 | 164,295,000 | 226,930,000 | 219,604,000 | 193,212,000 | 183,341,000 | 166,234,000 | 190,808,000 | 202,846,000 | 214,609,000 | 186,844,000 | 134,652,000 | 127,909,000 | 107,460,000 | 92,134,000 | 74,125,000 | 62,626,000 | 63,475,000 | 64,534,000 | 86,154,000 | 79,428,000 | ||||||||||
other current liabilities | 134,033,000 | 110,462,000 | 137,729,000 | 123,072,000 | 132,721,000 | 109,188,000 | 117,228,000 | 128,029,000 | 130,407,000 | 121,675,000 | 120,364,000 | 96,766,000 | 120,436,000 | 137,427,000 | 127,363,000 | 146,183,000 | 104,082,000 | 90,636,000 | 83,225,000 | 75,815,000 | 51,810,000 | 66,323,000 | 60,987,000 | 55,779,000 | 84,546,000 | 95,780,000 | 3,684,000 | 4,131,000 | 2,468,000 | |||||||
total current liabilities | 290,530,000 | 288,030,000 | 318,929,000 | 288,620,000 | 305,117,000 | 290,261,000 | 281,523,000 | 354,959,000 | 350,011,000 | 314,887,000 | 303,705,000 | 263,000,000 | 311,244,000 | 340,273,000 | 341,972,000 | 333,027,000 | 238,734,000 | 218,545,000 | 190,685,000 | 167,949,000 | 125,935,000 | 128,949,000 | 124,462,000 | 120,313,000 | 170,700,000 | 175,208,000 | 190,311,000 | 201,131,000 | 184,460,000 | 197,361,000 | 178,072,000 | 11,582,073 | 5,962,718 | 1,804,828 | 1,229,470 | 1,799,645 |
long-term liabilities | ||||||||||||||||||||||||||||||||||||
long-term debt | 393,442,000 | 393,251,000 | 393,064,000 | 392,880,000 | 392,700,000 | 392,513,000 | 394,793,000 | 394,131,000 | 393,480,000 | 392,839,000 | 392,209,000 | 391,590,000 | 390,982,000 | 390,383,000 | 389,794,000 | 389,216,000 | 388,647,000 | 388,087,000 | 387,537,000 | 386,996,000 | 391,448,000 | 391,115,000 | 390,787,000 | 390,464,000 | 390,147,000 | 389,835,000 | 389,528,000 | 389,225,000 | 388,928,000 | 388,635,000 | 388,343,000 | |||||
asset retirement obligations, net of current | 187,471,000 | 186,038,000 | 184,349,000 | 164,153,000 | 163,126,000 | 161,295,000 | 159,340,000 | 157,710,000 | 148,689,000 | 148,467,000 | 99,248,000 | 92,820,000 | 96,686,000 | 95,129,000 | 92,652,000 | 91,420,000 | 90,523,000 | 89,715,000 | 96,062,000 | 94,154,000 | 89,209,000 | 88,232,000 | 100,800,000 | 98,491,000 | 97,008,000 | 93,524,000 | 93,102,000 | 91,917,000 | 89,218,000 | 84,979,000 | 43,437,000 | |||||
deferred tax liabilities | 18,525,000 | |||||||||||||||||||||||||||||||||||
other long-term liabilities | 18,629,000 | 36,600,000 | 20,827,000 | 16,649,000 | 18,347,000 | 9,440,000 | 14,729,000 | 17,708,000 | 17,978,000 | 17,355,000 | 10,174,000 | 9,453,000 | 10,065,000 | 6,609,000 | 6,512,000 | 4,570,000 | 4,342,000 | 5,146,000 | 5,978,000 | 6,590,000 | 5,244,000 | 5,702,000 | 6,049,000 | 1,487,000 | 903,000 | 1,476,000 | 2,039,000 | 2,423,000 | 694,000 | |||||||
total long-term liabilities | 618,067,000 | 615,889,000 | 598,240,000 | 573,682,000 | 574,173,000 | 563,248,000 | 568,862,000 | 569,549,000 | 560,147,000 | 558,661,000 | 501,631,000 | 493,863,000 | 497,733,000 | 492,121,000 | 488,958,000 | 485,206,000 | 483,512,000 | 482,948,000 | 489,577,000 | 487,740,000 | 485,901,000 | 485,049,000 | 497,636,000 | 490,442,000 | 491,239,000 | 562,669,000 | 558,869,000 | 545,853,000 | 536,936,000 | 528,207,000 | 479,016,000 | |||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||
equity | ||||||||||||||||||||||||||||||||||||
class a common stock, 0.0001 par value... | 24,000 | 23,000 | 23,000 | 23,000 | 23,000 | 23,000 | 23,000 | 23,000 | 22,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 20,000 | 19,000 | 19,000 | 18,000 | 18,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 16,000 | 16,000 | 16,000 | 16,000 | 305 | 271 | 256 | 262 | 269 |
class b common stock, 0.0001 par value... | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 3,000 | 3,000 | 4,000 | 5,000 | 5,000 | 6,000 | 7,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | ||||||
additional paid-in capital | 1,962,082,000 | 1,903,459,000 | 1,897,184,000 | 1,885,948,000 | 1,878,837,000 | 1,880,243,000 | 1,879,447,000 | 1,815,798,000 | 1,745,157,000 | 1,743,930,000 | 1,738,668,000 | 1,731,059,000 | 1,720,487,000 | 1,719,875,000 | 1,637,279,000 | 1,647,637,000 | 1,649,111,000 | 1,689,500,000 | 1,665,805,000 | 1,684,579,000 | 1,731,234,000 | 1,712,544,000 | 1,709,043,000 | 1,706,121,000 | 1,703,996,000 | 1,703,362,000 | 1,704,652,000 | 1,672,516,000 | 1,636,655,000 | 1,641,237,000 | 8,369,589 | 5,008,203 | 3,465,928 | 4,080,102 | 4,749,305 | |
treasury stock | -960,737,000 | -928,662,000 | -874,713,000 | -822,833,000 | -773,673,000 | -721,279,000 | -665,472,000 | -616,747,000 | -591,175,000 | -538,445,000 | -483,745,000 | -425,604,000 | -380,783,000 | -329,512,000 | -320,204,000 | -257,837,000 | -209,418,000 | -164,599,000 | -112,796,000 | -83,286,000 | -59,239,000 | -38,958,000 | -23,240,000 | -16,760,000 | -16,760,000 | -10,277,000 | -9,722,000 | |||||||||
retained earnings | 1,036,099,000 | 966,747,000 | 925,749,000 | 878,374,000 | 828,607,000 | 754,591,000 | 694,090,000 | 619,000,000 | 547,261,000 | 486,162,000 | 409,230,000 | 329,011,000 | 259,636,000 | 185,669,000 | -1,125,450,000 | -1,153,195,000 | -1,162,342,000 | -1,144,070,000 | 82,940,000 | 74,823,000 | 67,039,000 | 48,533,000 | 35,507,000 | 3,120,000 | -3,371,515 | -10,091 | 1,532,195 | 918,017 | 248,804 | |||||||
accumulated other comprehensive loss | -1,587,000 | -1,610,000 | ||||||||||||||||||||||||||||||||||
noncontrolling interest | 59,215,000 | 58,171,000 | 56,833,000 | 55,529,000 | 53,747,000 | 52,483,000 | 100,281,000 | 196,517,000 | 190,998,000 | 182,981,000 | 175,369,000 | 167,714,000 | 164,136,000 | 198,676,000 | 170,279,000 | 174,780,000 | 228,492,000 | 210,881,000 | 219,100,000 | 234,198,000 | 291,260,000 | 279,547,000 | 275,279,000 | 285,698,000 | 952,478,000 | 1,014,174,000 | 1,044,568,000 | 1,031,364,000 | 1,031,186,000 | 991,959,000 | ||||||
total equity | 2,035,881,000 | 1,999,173,000 | 2,006,415,000 | 1,998,346,000 | 1,989,324,000 | 1,967,326,000 | 1,960,572,000 | 1,918,356,000 | 1,897,784,000 | 1,882,668,000 | 1,847,157,000 | 1,809,858,000 | 1,767,077,000 | 1,740,191,000 | 1,469,706,000 | 1,268,557,000 | 1,072,368,000 | 1,045,249,000 | 905,517,000 | 842,656,000 | 844,012,000 | 839,422,000 | ||||||||||||||
total liabilities and equity | 2,944,478,000 | 2,903,092,000 | 2,923,584,000 | 2,860,648,000 | 2,868,614,000 | 2,810,957,000 | 2,842,864,000 | 2,807,942,000 | 1,746,742,000 | 1,453,420,000 | ||||||||||||||||||||||||||
deferred financing costs | 5,576,000 | 5,939,000 | 6,302,000 | 6,661,000 | 7,022,000 | 2,485,000 | 2,939,000 | 3,388,000 | 3,836,000 | 4,290,000 | 4,744,000 | 5,193,000 | 5,636,000 | 6,090,000 | 6,544,000 | 7,017,000 | 3,701,000 | 4,291,000 | 4,881,000 | 5,465,000 | 6,042,000 | 6,632,000 | 7,222,000 | 7,806,000 | 8,390,000 | 8,980,000 | 9,570,000 | 10,154,000 | 10,731,000 | 11,321,000 | 826,400 | |||||
deferred tax assets | 2,662,000 | 3,170,000 | 49,285,000 | 65,758,000 | 77,637,000 | 99,449,000 | 106,287,000 | 81,605,000 | 90,358,000 | 118,628,000 | 131,404,000 | 147,670,000 | 162,792,000 | |||||||||||||||||||||||
total other assets | 36,505,000 | 39,131,000 | 88,356,000 | 105,517,000 | 103,977,000 | 122,083,000 | 128,243,000 | 116,465,000 | 112,922,000 | 164,289,000 | 152,377,000 | 173,456,000 | 188,809,000 | 26,827,000 | 16,733,000 | 15,871,000 | 11,862,000 | 13,151,000 | 13,851,000 | 18,828,000 | 22,367,000 | |||||||||||||||
accounts receivable | 187,472,000 | 160,330,000 | 157,870,000 | 147,901,000 | 136,207,000 | 175,426,000 | 196,004,000 | 189,705,000 | 186,763,000 | 137,379,000 | 151,571,000 | 170,770,000 | 207,718,000 | 247,402,000 | 179,652,000 | 149,769,000 | 130,100,000 | 119,241,000 | 107,229,000 | 81,559,000 | 61,243,000 | 60,525,000 | 77,744,000 | 105,775,000 | 120,664,000 | 126,940,000 | 107,388,000 | 140,284,000 | 167,174,000 | |||||||
drilling advances | 14,000 | 1,908,000 | 656,000 | 2,275,000 | 1,297,000 | 1,066,000 | 1,263,000 | 12,000 | 12,000 | 12,000 | 157,000 | 3,484,000 | 1,092,000 | 37,000 | 2,516,000 | 615,000 | 63,000 | 1,244,000 | 983,000 | 3,805,000 | 473,000 | 642,000 | 863,000 | 299,000 | 2,055,000 | 1,186,000 | 12,858,000 | 12,259,000 | 5,791,000 | |||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 2,820,835,000 | 2,756,216,000 | 2,652,493,000 | 2,566,721,000 | 2,576,054,000 | 2,572,585,000 | 2,300,636,000 | 2,086,790,000 | 1,794,614,000 | 1,585,779,000 | 1,498,345,000 | 1,455,848,000 | 1,434,279,000 | 1,413,079,000 | 1,490,829,000 | 3,466,406,000 | 3,533,133,000 | 3,531,132,000 | 3,437,973,000 | 3,433,523,000 | ||||||||||||||||
accumulated deficit | -46,069,000 | -291,546,000 | -542,129,000 | -708,168,000 | -858,397,000 | -977,761,000 | -1,062,206,000 | |||||||||||||||||||||||||||||
intangible assets | 7,233,000 | 9,346,000 | 12,973,000 | 16,599,000 | 20,225,000 | 23,851,000 | 27,477,000 | 31,104,000 | 34,730,000 | 38,356,000 | ||||||||||||||||||||||||||
equity method investment | 21,789,000 | 20,782,000 | 20,171,000 | 19,730,000 | 19,482,000 | 19,390,000 | 19,261,000 | 18,873,000 | 18,409,000 | |||||||||||||||||||||||||||
deferred taxes | 3,181,000 | 77,834,000 | 74,200,000 | 62,288,000 | 58,096,000 | 54,593,000 | 47,236,000 | |||||||||||||||||||||||||||||
accounts payable and accrued liabilities | 186,627,000 | 197,000,000 | 181,992,000 | 196,357,000 | 178,072,000 | |||||||||||||||||||||||||||||||
cash | 96,709,000 | 76,307,000 | 135,758,000 | 242,065 | 571,738 | 851,466 | 955,993 | 1,776,071 | ||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||
long-term liabilities: | ||||||||||||||||||||||||||||||||||||
accounts receivable - related party | ||||||||||||||||||||||||||||||||||||
asset retirement obligations | 1,004,000 | |||||||||||||||||||||||||||||||||||
derivative liability | ||||||||||||||||||||||||||||||||||||
long-term derivative liability | ||||||||||||||||||||||||||||||||||||
other long term liabilities | ||||||||||||||||||||||||||||||||||||
parents’ net investment | ||||||||||||||||||||||||||||||||||||
intangibles | 41,983,000 | |||||||||||||||||||||||||||||||||||
additional paid in capital | 1,647,905,000 | |||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 3,300,097,000 | 658,810,997 | 656,553,066 | 653,937,462 | 652,747,926 | 652,648,888 | ||||||||||||||||||||||||||||||
prepaid expenses | 113,333 | 153,917 | 142,276 | 182,026 | 220,118 | |||||||||||||||||||||||||||||||
investments held in trust account | 655,322,929 | 654,912,726 | 652,839,151 | 651,609,907 | 650,652,699 | |||||||||||||||||||||||||||||||
deferred tax asset | 2,306,270 | 914,685 | 104,569 | |||||||||||||||||||||||||||||||||
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||
accrued professional fees, travel and other expenses | 10,556,415 | 5,202,754 | 1,445,005 | |||||||||||||||||||||||||||||||||
sponsor loan | 1,000,000 | |||||||||||||||||||||||||||||||||||
federal income taxes payable | 25,658 | 759,964 | 359,823 | |||||||||||||||||||||||||||||||||
deferred underwriting compensation | 22,750,000 | 22,750,000 | 22,750,000 | 22,750,000 | 22,750,000 | |||||||||||||||||||||||||||||||
total liabilities | 34,332,073 | 28,712,718 | 24,554,828 | 23,979,470 | 24,549,645 | |||||||||||||||||||||||||||||||
class a common stock | 619,478,920 | 622,840,340 | 624,382,630 | 623,768,450 | 623,099,240 | |||||||||||||||||||||||||||||||
stockholders' equity: | ||||||||||||||||||||||||||||||||||||
preferred stock, 0.0001 par value... | ||||||||||||||||||||||||||||||||||||
class f common stock, 0.0001 par value... | 1,625 | 1,625 | 1,625 | 1,625 | 1,625 | |||||||||||||||||||||||||||||||
total stockholders' equity | 5,000,004 | 5,000,008 | 5,000,004 | 5,000,006 | 5,000,003 | |||||||||||||||||||||||||||||||
accrued offering costs | 846,092 | 1,237,590 | ||||||||||||||||||||||||||||||||||
accrued professional fees and other incomes | 383,378 | 562,055 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||
net income | 100,836,000 | 71,371,000 | 78,232,000 | 81,028,000 | 106,648,000 | 88,708,000 | 105,912,000 | 105,113,000 | 97,597,000 | 113,855,000 | 117,477,000 | 104,595,000 | 106,677,000 | 254,761,000 | 286,963,000 | 299,905,000 | 208,620,000 | 192,145,000 | 159,907,000 | 116,172,000 | 91,492,000 | 42,012,000 | 13,695,000 | -29,391,000 | -1,895,299,000 | 13,632,000 | 17,358,000 | 31,302,000 | 22,713,000 | 56,965,000 | |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||
depreciation, depletion and amortization | 113,359,000 | 114,205,000 | 110,617,000 | 107,082,000 | 105,853,000 | 105,332,000 | 107,336,000 | 104,743,000 | 97,076,000 | 95,922,000 | 81,158,000 | 77,009,000 | 70,701,000 | 63,821,000 | 68,971,000 | 57,254,000 | 53,106,000 | 53,420,000 | 47,993,000 | 43,331,000 | 42,944,000 | 45,080,000 | 44,731,000 | 50,871,000 | 142,671,000 | 137,630,000 | 143,894,000 | 126,102,000 | 115,946,000 | 110,412,000 | |
asset retirement obligations accretion | 1,857,000 | 1,843,000 | 1,838,000 | 1,563,000 | 1,556,000 | 1,617,000 | 1,749,000 | 1,745,000 | 1,618,000 | 1,500,000 | 875,000 | 823,000 | 841,000 | 841,000 | 814,000 | 801,000 | 789,000 | 864,000 | 1,329,000 | 1,405,000 | 1,331,000 | ||||||||||
amortization of deferred financing costs | 546,000 | 550,000 | 547,000 | 540,000 | 532,000 | 1,154,000 | 1,116,000 | 1,100,000 | 1,089,000 | 1,083,000 | 1,073,000 | 1,058,000 | 1,042,000 | 1,042,000 | 1,033,000 | 967,000 | 2,812,000 | 1,141,000 | 1,131,000 | 1,108,000 | 910,000 | 918,000 | 913,000 | 901,000 | 896,000 | 897,000 | 892,000 | 881,000 | 871,000 | 891,000 | |
deferred income tax expense | 16,890,000 | 18,180,000 | 49,497,000 | 16,811,000 | 12,342,000 | 18,314,000 | 27,010,000 | 16,240,000 | 8,708,000 | 27,143,000 | 11,949,000 | 20,861,000 | 15,403,000 | ||||||||||||||||||
gain on revaluation of contingent consideration | 0 | -504,000 | |||||||||||||||||||||||||||||
stock based compensation | 12,220,000 | 6,089,000 | 7,315,000 | 7,302,000 | 6,550,000 | 4,502,000 | 4,707,000 | 4,796,000 | 4,658,000 | 4,106,000 | 4,197,000 | 4,091,000 | 3,772,000 | 3,450,000 | 3,462,000 | 3,517,000 | 2,885,000 | 2,593,000 | 2,910,000 | 3,528,000 | 2,705,000 | 1,158,000 | 2,927,000 | 3,065,000 | 2,879,000 | 2,713,000 | 2,829,000 | 3,115,000 | 2,432,000 | ||
other | 843,000 | 342,000 | -228,000 | 2,520,000 | 230,000 | 1,000 | 0 | 0 | 2,921,000 | 1,000 | 0 | -1,000 | -84,000 | 1,331,000 | -1,007,000 | -605,000 | -447,000 | -151,000 | -98,000 | -35,000 | -393,000 | -555,000 | |||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||
accounts receivable | -42,349,000 | 35,686,000 | -27,148,000 | -2,460,000 | -9,968,000 | -13,867,000 | 39,219,000 | 20,701,000 | -9,341,000 | -2,942,000 | -49,384,000 | 13,723,000 | 19,199,000 | 36,948,000 | 39,684,000 | -67,750,000 | -29,883,000 | -19,669,000 | -10,859,000 | -12,012,000 | -25,670,000 | -20,316,000 | -717,000 | 17,218,000 | 28,031,000 | 14,889,000 | 7,604,000 | -19,553,000 | 5,012,000 | ||
accounts payable | -21,071,000 | -5,421,000 | 15,656,000 | -6,847,000 | -8,678,000 | 17,526,000 | -62,642,000 | 7,303,000 | 19,424,000 | 9,871,000 | 17,107,000 | -24,151,000 | -12,038,000 | -11,763,000 | 27,765,000 | 52,192,000 | 6,743,000 | 20,449,000 | 15,325,000 | 18,010,000 | 11,499,000 | -1,008,000 | -1,059,000 | -21,620,000 | 6,726,000 | ||||||
accrued liabilities | -6,568,000 | -8,320,000 | 5,739,000 | 1,373,000 | 11,875,000 | -9,139,000 | 5,626,000 | 11,135,000 | -17,246,000 | 5,126,000 | 3,101,000 | 4,625,000 | -9,461,000 | -10,850,000 | -8,232,000 | 30,126,000 | -2,451,000 | 9,266,000 | 4,821,000 | 6,675,000 | -12,997,000 | 13,011,000 | -1,510,000 | 2,589,000 | -16,547,000 | ||||||
other assets and liabilities | 21,053,000 | -23,743,000 | 3,604,000 | -6,312,000 | -2,841,000 | 1,166,000 | -4,900,000 | -2,671,000 | 1,473,000 | -1,404,000 | -242,000 | 2,936,000 | 4,620,000 | -2,690,000 | -8,724,000 | -356,000 | -1,851,000 | -3,000 | 208,000 | 853,000 | 605,000 | 513,000 | -320,000 | -635,000 | -326,000 | -19,386,000 | -3,143,000 | -638,000 | -611,000 | -853,000 | |
net cash from operating activities | 197,616,000 | 208,396,000 | 247,055,000 | 198,698,000 | 224,490,000 | 222,627,000 | 217,894,000 | 269,397,000 | 210,932,000 | 246,882,000 | 187,311,000 | 201,773,000 | 219,823,000 | 268,002,000 | 410,681,000 | 379,135,000 | 238,869,000 | 260,542,000 | 221,904,000 | 187,878,000 | 118,153,000 | 79,122,000 | 65,157,000 | 30,964,000 | 134,878,000 | 159,008,000 | 179,220,000 | 192,829,000 | 116,562,000 | 214,792,000 | -768,291 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | 197,616,000 | 208,396,000 | 247,055,000 | 198,698,000 | 224,490,000 | 222,627,000 | 217,894,000 | 269,397,000 | 210,932,000 | 246,882,000 | 187,311,000 | 201,773,000 | 219,823,000 | 268,002,000 | 410,681,000 | 379,135,000 | 238,869,000 | 260,542,000 | 221,904,000 | 187,878,000 | 118,153,000 | 79,122,000 | 65,157,000 | 30,964,000 | 134,878,000 | 159,008,000 | 179,220,000 | 192,829,000 | 116,562,000 | 214,792,000 | -768,291 |
cash flows from investing activities | |||||||||||||||||||||||||||||||
acquisitions | -154,990,000 | -2,229,000 | -24,706,000 | -15,509,000 | -24,144,000 | -429,000 | -14,823,000 | -136,813,000 | -13,359,000 | -301,687,000 | -50,455,000 | -7,048,000 | 3,691,000 | -78,377,000 | -7,402,000 | -3,292,000 | -1,055,000 | -1,408,000 | |||||||||||||
additions to oil and natural gas properties | -128,427,000 | -118,974,000 | -119,048,000 | -100,287,000 | -131,168,000 | -134,794,000 | -104,872,000 | -126,077,000 | -120,986,000 | -92,835,000 | -106,667,000 | -86,743,000 | -138,645,000 | -141,629,000 | -116,049,000 | -123,231,000 | -84,230,000 | -73,682,000 | -68,388,000 | -54,190,000 | -40,166,000 | -40,533,000 | -27,674,000 | -35,441,000 | -94,210,000 | -70,176,000 | -97,550,000 | -132,874,000 | -134,435,000 | ||
changes in working capital associated with additions to oil and natural gas properties | 27,447,000 | -18,805,000 | 5,667,000 | -6,440,000 | 9,210,000 | -2,840,000 | -9,832,000 | -9,957,000 | 20,244,000 | -12,105,000 | 17,736,000 | -24,447,000 | -14,977,000 | 23,835,000 | -11,342,000 | 11,548,000 | 13,946,000 | 1,133,000 | 621,000 | 13,558,000 | -1,744,000 | -5,382,000 | 5,409,000 | ||||||||
other investing | 8,352,000 | -96,000 | 11,000 | 5,741,000 | 30,000 | -45,000 | -41,000 | -441,000 | -57,000 | -128,000 | -502,000 | 196,000 | -284,000 | -422,000 | -169,000 | -1,149,000 | 131,000 | 77,000 | -1,661,000 | -239,000 | -416,000 | -306,000 | -497,000 | -145,000 | -200,000 | 5,000 | 1,000 | -445,000 | 197,000 | ||
net cash from investing activities | -247,618,000 | -140,104,000 | -138,076,000 | -116,495,000 | -146,072,000 | -138,108,000 | -129,568,000 | -260,138,000 | -127,308,000 | -384,252,000 | -162,391,000 | -118,042,000 | -150,215,000 | -196,593,000 | -134,962,000 | -116,124,000 | -71,208,000 | -80,000,000 | -70,836,000 | -49,722,000 | -42,884,000 | -19,147,000 | -26,682,000 | -60,359,000 | -163,800,000 | -70,171,000 | -98,867,000 | -171,896,000 | -183,314,000 | -115,749,000 | |
cash flow from financing activities | |||||||||||||||||||||||||||||||
class a common stock repurchases | -33,277,000 | -53,290,000 | -51,249,000 | -48,539,000 | -52,393,000 | -55,242,000 | -48,115,000 | -28,817,000 | -51,201,000 | -53,624,000 | -56,754,000 | -49,098,000 | -45,844,000 | -11,775,000 | -60,983,000 | -48,669,000 | -43,486,000 | -55,325,000 | -25,988,000 | -24,047,000 | -20,281,000 | ||||||||||
class b common stock purchases and cancellations | -19,793,000 | 0 | -12,930,000 | -48,520,000 | 0 | -54,020,000 | -84,733,000 | 0 | |||||||||||||||||||||||
dividends paid | -30,473,000 | -27,755,000 | -28,080,000 | -28,350,000 | -28,911,000 | -25,096,000 | -24,694,000 | -23,820,000 | -24,010,000 | -21,597,000 | -21,796,000 | -22,106,000 | -22,578,000 | -18,978,000 | -19,044,000 | -2,000 | -37,174,000 | -28,000 | |||||||||||||
distributions to noncontrolling interest owners | -911,000 | -829,000 | -829,000 | -1,013,000 | -829,000 | -943,000 | -1,984,000 | -3,369,000 | -2,837,000 | -4,119,000 | -4,347,000 | -3,089,000 | -2,510,000 | -5,510,000 | -7,609,000 | -4,606,000 | -11,637,000 | -1,501,000 | -5,275,000 | -276,000 | -155,000 | -86,000 | -104,000 | -206,000 | -284,000 | -708,000 | |||||
other financing activities | -7,957,000 | -118,000 | -97,000 | -98,000 | -8,776,000 | -2,615,000 | -147,000 | -147,000 | -7,380,000 | -635,000 | -125,000 | -154,000 | -6,833,000 | -724,000 | -213,000 | -219,000 | -5,945,000 | -1,730,000 | -1,821,000 | -97,000 | -1,267,000 | -142,000 | -209,000 | -41,000 | -452,000 | -337,000 | -2,361,000 | 0 | |||
net cash from financing activities | -92,411,000 | -81,992,000 | -80,255,000 | -78,000,000 | -90,909,000 | -100,609,000 | -87,870,000 | -132,893,000 | -85,428,000 | -79,975,000 | -83,022,000 | -74,447,000 | -77,765,000 | -85,507,000 | -88,071,000 | -107,516,000 | -188,247,000 | -58,583,000 | -96,327,000 | -126,068,000 | -89,636,000 | -15,947,000 | -6,792,000 | -247,000 | -7,219,000 | -70,693,000 | -12,573,000 | -531,000 | 7,301,000 | 0 | 158,890 |
net change in cash and cash equivalents | -142,413,000 | -13,700,000 | 28,724,000 | 4,203,000 | -12,491,000 | -16,090,000 | 456,000 | -123,634,000 | -1,804,000 | -217,345,000 | -58,102,000 | 9,284,000 | -8,157,000 | -14,098,000 | 187,648,000 | 155,495,000 | -20,586,000 | 121,959,000 | 54,741,000 | 12,088,000 | -14,367,000 | 44,028,000 | 31,683,000 | -29,642,000 | -36,141,000 | 18,144,000 | -59,451,000 | 99,043,000 | |||
cash and cash equivalents – beginning of period | 266,785,000 | 0 | 0 | 0 | 260,049,000 | 0 | 0 | 0 | 401,121,000 | 0 | 0 | 0 | 675,441,000 | 0 | 0 | 0 | 366,982,000 | 0 | 0 | 0 | 192,561,000 | 0 | 0 | 0 | 182,633,000 | 0 | 135,758,000 | 0 | |||
cash and cash equivalents – end of period | 124,372,000 | -13,700,000 | 28,724,000 | 4,203,000 | 247,558,000 | -16,090,000 | 456,000 | -123,634,000 | 399,317,000 | -217,345,000 | -58,102,000 | 9,284,000 | 667,284,000 | -14,098,000 | 187,648,000 | 155,495,000 | 346,396,000 | 121,959,000 | 54,741,000 | 12,088,000 | 178,194,000 | 44,028,000 | 31,683,000 | -29,642,000 | 146,492,000 | 18,144,000 | 76,307,000 | 99,043,000 | |||
impairment of oil and natural gas properties | 0 | 0 | 0 | 15,735,000 | 0 | 0 | 0 | 1,381,258,000 | |||||||||||||||||||||||
gain on sale of assets | |||||||||||||||||||||||||||||||
loss on extinguishment of debt | |||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | |||||||||||||||||||||||||||||||
redemption of long-term debt | |||||||||||||||||||||||||||||||
cash paid for debt issuance costs | 0 | ||||||||||||||||||||||||||||||
exploration expenses, non-cash | 0 | 2,000 | 123,000 | 0 | 0 | 1,000 | 265,000 | 0 | 4,000 | 5,000 | |||||||||||||||||||||
drilling advances | 1,893,000 | -1,252,000 | 1,620,000 | -978,000 | -231,000 | 197,000 | -1,251,000 | 0 | 0 | 145,000 | 3,327,000 | -2,392,000 | -1,055,000 | 2,479,000 | -1,901,000 | -553,000 | 1,182,000 | -262,000 | 2,823,000 | -3,332,000 | 169,000 | 220,000 | -563,000 | 1,755,000 | -868,000 | 11,672,000 | -599,000 | ||||
loss on revaluation of contingent consideration | -2,652,000 | -1,352,000 | -1,005,000 | 4,205,000 | |||||||||||||||||||||||||||
deposits for acquisitions of oil and natural gas properties | -13,150,000 | ||||||||||||||||||||||||||||||
(gain) on sale of assets | 0 | 0 | |||||||||||||||||||||||||||||
amortization of intangible assets | 0 | 0 | 7,233,000 | 2,113,000 | 3,626,000 | 3,626,000 | 3,627,000 | 3,626,000 | 3,626,000 | 3,626,000 | 3,627,000 | 3,626,000 | |||||||||||||||||||
unrealized loss on derivatives | 0 | -2,043,000 | |||||||||||||||||||||||||||||
(gain) on revaluation of contingent consideration | |||||||||||||||||||||||||||||||
non-compete settlement | 1,000 | 0 | -24,922,000 | -17,152,000 | |||||||||||||||||||||||||||
cash paid for debt modification | 0 | -222,000 | 0 | -5,272,000 | 0 | 0 | |||||||||||||||||||||||||
supplemental cash flow information: | |||||||||||||||||||||||||||||||
supplemental cash items: | |||||||||||||||||||||||||||||||
cash paid for income taxes | 18,800,000 | 23,768,000 | 24,138,000 | 13,000,000 | -1,143,000 | ||||||||||||||||||||||||||
cash paid for interest | 12,588,000 | 1,156,000 | 12,019,000 | 13,327,000 | 508,000 | 12,225,000 | 12,450,000 | 1,592,000 | 12,441,000 | 12,905,000 | 0 | 12,540,000 | |||||||||||||||||||
supplemental non-cash investing and financing activity: | |||||||||||||||||||||||||||||||
accrued capital expenditures | |||||||||||||||||||||||||||||||
supplemental non-cash lease operating activity: | |||||||||||||||||||||||||||||||
right-of-use assets obtained in exchange for operating lease obligations | 4,336,000 | 1,261,000 | 6,412,000 | 1,311,000 | 2,058,000 | 404,000 | 742,000 | 3,634,000 | 53,000 | 3,992,000 | 3,866,000 | 2,516,000 | |||||||||||||||||||
accruals or liabilities for capital expenditures | -24,446,000 | 52,946,000 | -11,342,000 | 11,548,000 | 43,882,000 | 620,000 | 13,558,000 | 14,624,000 | 5,409,000 | -31,562,000 | 47,903,000 | 35,380,000 | 11,144,000 | ||||||||||||||||||
(gain) on sale of equity method investment | |||||||||||||||||||||||||||||||
deferred income tax benefit | |||||||||||||||||||||||||||||||
proceeds from sale of equity method investment | |||||||||||||||||||||||||||||||
deferred taxes | 2,496,000 | 3,414,000 | 4,936,000 | 3,415,000 | 8,635,000 | ||||||||||||||||||||||||||
acquisition of enervest properties | 0 | 0 | |||||||||||||||||||||||||||||
acquisitions, other | -558,000 | 0 | -3,920,000 | -392,000 | -69,390,000 | 0 | -1,318,000 | -38,577,000 | -53,326,000 | -10,880,000 | |||||||||||||||||||||
contributions from noncontrolling interest owners | 0 | ||||||||||||||||||||||||||||||
exploration expense, non-cash | 2,370,000 | 0 | 6,440,000 | 555,189,000 | 618,000 | 53,000 | 0 | 483,000 | |||||||||||||||||||||||
class b common stock purchase and cancellation | -71,750,000 | -50,781,000 | |||||||||||||||||||||||||||||
supplemental non-cash operating activity: | |||||||||||||||||||||||||||||||
loss on derivatives | 482,000 | ||||||||||||||||||||||||||||||
asset retirement obligation accretion | 1,315,000 | ||||||||||||||||||||||||||||||
unrealized (gain) on derivatives | |||||||||||||||||||||||||||||||
contingent consideration change in fair value | 0 | ||||||||||||||||||||||||||||||
proceeds withdrawn from trust account | 0 | ||||||||||||||||||||||||||||||
payment of contingent consideration | 0 | ||||||||||||||||||||||||||||||
parents’ contribution | |||||||||||||||||||||||||||||||
issuance of common stock | 0 | ||||||||||||||||||||||||||||||
proceeds from issuance of long term debt | 0 | ||||||||||||||||||||||||||||||
repayments of deferred underwriting compensation | 0 | ||||||||||||||||||||||||||||||
class a common stock repurchase | 0 | -6,483,000 | |||||||||||||||||||||||||||||
class b common stock repurchase | |||||||||||||||||||||||||||||||
deferred tax expense | 0 | -3,180,000 | -74,654,000 | ||||||||||||||||||||||||||||
equity issuances in connection with acquisitions | |||||||||||||||||||||||||||||||
non-cash deemed dividend related to warrant exchange | |||||||||||||||||||||||||||||||
asset retirement obligations accretion expense | 1,464,000 | 1,438,000 | 1,417,000 | 1,394,000 | 1,373,000 | 1,328,000 | 1,277,000 | ||||||||||||||||||||||||
cash settlements of matured derivative contracts | |||||||||||||||||||||||||||||||
prepaid expenses and other assets | -639,000 | -269,000 | 1,883,000 | -618,000 | -2,269,000 | ||||||||||||||||||||||||||
purchase of and contributions to equity method investment | |||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | 12,593,000 | 22,116,000 | -41,054,000 | 8,617,000 | |||||||||||||||||||||||||||
common stock repurchased | |||||||||||||||||||||||||||||||
non-cash interest expense | 6,048,000 | 4,011,000 | 5,879,000 | ||||||||||||||||||||||||||||
changes in operating assets and liabilities | |||||||||||||||||||||||||||||||
acquisition of enervest properties, final settlement | 0 | 4,250,000 | |||||||||||||||||||||||||||||
noncontrolling interest contributions and distributions | |||||||||||||||||||||||||||||||
net change in cash | -609,401 | ||||||||||||||||||||||||||||||
cash – beginning of period | |||||||||||||||||||||||||||||||
cash – end of period | |||||||||||||||||||||||||||||||
supplemental cash flow information | |||||||||||||||||||||||||||||||
supplemental non-cash investing and financing activity | |||||||||||||||||||||||||||||||
equity issuances in connection with acquisition | |||||||||||||||||||||||||||||||
supplemental non-cash lease operating activities | |||||||||||||||||||||||||||||||
cash flows from operating activities: | |||||||||||||||||||||||||||||||
changes in assets and liabilities, net of amounts acquired: | |||||||||||||||||||||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||
cash flow from financing activities: | |||||||||||||||||||||||||||||||
partner contribution | 7,301,000 | ||||||||||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||
account receivable | 26,890,000 | ||||||||||||||||||||||||||||||
additions to oil and gas properties | |||||||||||||||||||||||||||||||
contingent consideration issued in business combination | |||||||||||||||||||||||||||||||
non-compete agreement | |||||||||||||||||||||||||||||||
equity issuances in connection with business combinations | |||||||||||||||||||||||||||||||
(gain) loss on derivatives | |||||||||||||||||||||||||||||||
net income attributable to common stock | -4,903,710 | ||||||||||||||||||||||||||||||
prepaid expenses | 28,943 | ||||||||||||||||||||||||||||||
deferred tax asset | -2,201,701 | ||||||||||||||||||||||||||||||
accrued professional fees and other expenses | 9,126,120 | ||||||||||||||||||||||||||||||
federal income taxes payable | -334,165 | ||||||||||||||||||||||||||||||
interest on investments held in trust account | -4,682,325 | ||||||||||||||||||||||||||||||
withdrawal of interest from trust account to pay operating expenses and federal income taxes | 2,198,547 | ||||||||||||||||||||||||||||||
proceeds deposited into trust account | |||||||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||
proceeds from sale of shares of class f common stock to sponsor | |||||||||||||||||||||||||||||||
proceeds from sale of units in initial public offering | |||||||||||||||||||||||||||||||
proceeds from sale of private placement warrants to sponsor | |||||||||||||||||||||||||||||||
proceeds of notes payable from sponsor | 1,000,000 | ||||||||||||||||||||||||||||||
payment of underwriters discounts | |||||||||||||||||||||||||||||||
payment of accrued offering costs | -14,710 | ||||||||||||||||||||||||||||||
repayment of notes payable from sponsor | |||||||||||||||||||||||||||||||
deferred financing costs | -826,400 | ||||||||||||||||||||||||||||||
cash at beginning of period | 851,466 | ||||||||||||||||||||||||||||||
cash at end of period | 242,065 | ||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||
cash paid for federal income taxes | 1,234,073 | ||||||||||||||||||||||||||||||
supplemental disclosures of non-cash financing activities: | |||||||||||||||||||||||||||||||
deferred underwriting compensation | |||||||||||||||||||||||||||||||
accrued offering costs | |||||||||||||||||||||||||||||||
accrued professional fees and other incomes | |||||||||||||||||||||||||||||||
• | |||||||||||||||||||||||||||||||
accrued professional fees, travel and other expenses | |||||||||||||||||||||||||||||||
withdrawal of interest from trust account to pay federal income taxes | |||||||||||||||||||||||||||||||
proceeds from sale of class f common stock to sponsor | |||||||||||||||||||||||||||||||
supplemental disclosure of non-cash financing activities: |
