XML 48 R32.htm IDEA: XBRL DOCUMENT v3.24.0.1
Derivatives (Tables)
12 Months Ended
Dec. 31, 2023
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Summary Of Derivative Instruments Contracts

Derivative contracts in place as of December 31, 2023

Fiscal period

 

Contract total volume

 

Index

 

Contract average price

Natural gas costless collars

 

 

 

 

 

 

2024

 

1,455,000 Mmbtu

 

NYMEX Henry Hub

 

$3.57floor/$5.58ceiling

2025

 

540,000 Mmbtu

 

NYMEX Henry Hub

 

$3.21floor/$5.15ceiling

Natural gas fixed price swaps

 

 

 

 

 

 

2024

 

2,172,500 Mmbtu

 

NYMEX Henry Hub

 

$3.40

2025

 

180,000 Mmbtu

 

NYMEX Henry Hub

 

$4.16

Oil Costless Collars

 

 

 

 

 

 

2024

 

23,450 Bbls

 

NYMEX WTI

 

$64.11floor/$76.28ceiling

Oil fixed price swaps

 

 

 

 

 

 

Remaining 2023

 

5,500 Bbls

 

NYMEX WTI

 

$74.48

2024

 

16,350 Bbls

 

NYMEX WTI

 

$67.69

2025

 

7,800 Bbls

 

NYMEX WTI

 

$66.03

Subsequent to December 31, 2023, the Company entered into new derivative contracts as summarized in the table below:

 

 

Production volume

 

 

 

 

Contract period

 

covered per month

 

Index

 

Contract price

Natural gas costless collars

 

 

 

 

 

 

April - September 2025

 

55,000 Mmbtu

 

NYMEX Henry Hub

 

$3.00floor/$3.75ceiling

November 2025 - March 2026

 

100,000 Mmbtu

 

NYMEX Henry Hub

 

$3.50floor/$4.85ceiling

Natural gas fixed price swaps

 

 

 

 

 

 

January - March 2025

 

50,000 Mmbtu

 

NYMEX Henry Hub

 

$3.51

April - October 2025

 

100,000 Mmbtu

 

NYMEX Henry Hub

 

$3.28

Oil costless collars

 

 

 

 

 

 

June - September 2024

 

500 Bbls

 

NYMEX WTI

 

$70.00floor/$78.10ceiling

October - December 2024

 

500 Bbls

 

NYMEX WTI

 

$67.00floor/$77.00ceiling

Oil fixed price swaps

 

 

 

 

 

 

July - October 2024

 

1,500 Bbls

 

NYMEX WTI

 

$69.50

November - December 2024

 

2,000 Bbls

 

NYMEX WTI

 

$69.50

January - March 2025

 

500 Bbls

 

NYMEX WTI

 

$69.50

January - June 2025

 

2,000 Bbls

 

NYMEX WTI

 

$70.90

April - June 2025

 

750 Bbls

 

NYMEX WTI

 

$69.50

July - September 2025

 

500 Bbls

 

NYMEX WTI

 

$69.50

July - December 2025

 

1,500 Bbls

 

NYMEX WTI

 

$68.90

Summary of Gain or Loss on Derivative Contracts, Net Cash receipts in the following table reflect the gain or loss on derivative contracts which settled during the respective periods, and the non-cash gain or loss reflect the change in fair value of derivative contracts as of the end of the respective periods.

 

For the Year Ended

 

 

Three Months Ended

 

 

For the Year Ended

 

 

December 31, 2023

 

 

December 31, 2022

 

 

September 30, 2022

 

Cash received (paid) on settled derivative contracts:

 

 

 

 

 

 

 

 

    Natural gas costless collars

$

1,516,535

 

 

$

(455,040

)

 

$

(1,878,250

)

    Natural gas fixed price swaps(1)

 

1,344,580

 

 

 

(1,896,872

)

 

 

(9,065,100

)

    Oil costless collars

 

24,330

 

 

 

-

 

 

 

-

 

    Oil fixed price swaps(1)

 

(328,387

)

 

 

(566,127

)

 

 

(3,590,210

)

Cash received (paid) on settled derivative contracts, net

$

2,557,058

 

 

$

(2,918,039

)

 

$

(14,533,560

)

Non-cash gain (loss) on derivative contracts:

 

 

 

 

 

 

 

 

    Natural gas costless collars

$

857,675

 

 

$

1,779,405

 

 

$

(1,044,958

)

    Natural gas fixed price swaps

 

3,119,388

 

 

 

4,557,865

 

 

 

(1,954,719

)

    Oil costless collars

 

(702

)

 

 

(120,032

)

 

 

106,157

 

    Oil fixed price swaps

 

326,170

 

 

 

47,803

 

 

 

594,002

 

      Non-cash gain (loss) on derivative contracts, net

$

4,302,531

 

 

$

6,265,041

 

 

$

(2,299,518

)

Gains (losses) on derivative contracts, net

$

6,859,589

 

 

$

3,347,002

 

 

$

(16,833,078

)

 

(1) For the year ended December 31, 2023, three months ended December 31, 2022, and the year ended September 30, 2022, excludes $373,745, $903,461, and $7,522,794, respectively, of cash paid to settle off-market derivative contracts that are not reflected on the Statements of Income. Total cash paid related to off-market derivatives was $560,162, $3,010,661, and $19,260,104, respectively, for the year ended December 31, 2023, three months ended December 31, 2022, and the year ended September 30, 2022 and is reflected in the Financing Activities section of the Statements of Cash Flows. Cash (paid) or received not related to off-market derivatives is reflected in the Operating Activities section of the Statements of Cash Flows.

Summary Of Derivative Contracts

 

 

12/31/2023

 

 

9/30/2022

 

 

 

Fair Value

 

 

Fair Value

 

 

 

Commodity Contracts

 

 

Commodity Contracts

 

 

 

Current Assets

 

 

Current Liabilities

 

 

Non-Current
Assets

 

 

Non-Current
Liabilities

 

 

Current Assets

 

 

Current Liabilities

 

 

Non-Current
Assets

 

 

Non-Current
Liabilities

 

Gross amounts recognized

 

$

3,318,046

 

 

$

197,439

 

 

$

344,614

 

 

$

181,634

 

 

$

924,258

 

 

$

8,798,237

 

 

$

124,983

 

 

$

812,195

 

Offsetting adjustments

 

 

(197,439

)

 

 

(197,439

)

 

 

(181,634

)

 

 

(181,634

)

 

 

(924,258

)

 

 

(924,258

)

 

 

(124,983

)

 

 

(124,983

)

Net presentation on Balance Sheets

 

$

3,120,607

 

 

$

-

 

 

$

162,980

 

 

$

-

 

 

$

-

 

 

$

7,873,979

 

 

$

-

 

 

$

687,212