As filed with the Securitiesand Exchange Commission on August 1, 2025

Registration No. 333-          

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM S-1

 

REGISTRATION STATEMENT

UNDER

THE SECURITIES ACT OF 1933

 

EON Resources Inc.

(Exact name of Registrant as specified in its charter)

 

Delaware   1311   85-4359124
(State or other jurisdiction of   (Primary Standard Industrial   (IRS Employer
incorporation or organization)   Classification Code Number)   Identification No.)

 

3730 Kirby Drive, Suite 1200

Houston, TX

(713) 834-1145

(Address, including zip code, and telephone number,including area code, of Registrant’s principal executive offices)

 

Dante Caravaggio

Chief Executive Officer

3730 Kirby Drive, Suite 1200

Houston, TX

(713) 834-1145

(Name, address, including zip code, and telephonenumber, including area code, of agent for service)

 

Please send copies ofall communications to: 

Matthew Ogurick, Esq.

Pryor Cashman LLP

7 Times Square

New York, New York 10036

(212) 421-4100

 

Approximate date of commencement of proposedsale to the public:

As soon as practicable after the effective dateof this Registration Statement.

 

If any of the securities beingregistered on this Form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act, check the followingbox: ☒

 

If this Form is filed to registeradditional securities for an offering pursuant to Rule 462(b) under the Securities Act, check the following box and list the SecuritiesAct registration statement number of the earlier effective registration statement for the same offering. ☐

 

If this Form is a post-effectiveamendment filed pursuant to Rule 462(c) under the Securities Act, check the following box and list the Securities Act registration statementnumber of the earlier effective registration statement for the same offering. ☐

 

If this Form is a post-effectiveamendment filed pursuant to Rule 462(d) under the Securities Act, check the following box and list the Securities Act registration statementnumber of the earlier effective registration statement for the same offering. ☐

 

Indicate by check mark whetherthe registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerginggrowth company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reportingcompany” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer Accelerated filer
Non-accelerated filer Smaller reporting company
  Emerging growth company

 

If an emerging growth company,indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financialaccounting standards provided pursuant to Section 7(a)(2)(B) of the Securities Act.

 

The Registrant herebyamends this Registration Statement on such date or dates as may be necessary to delay its effective date until the Registrant shall filea further amendment which specifically states that this Registration Statement shall thereafter become effective in accordance with Section8(a) of the Securities Act of 1933, as amended, or until the Registration Statement shall become effective on such date as the Commissionacting pursuant to said Section 8(a) may determine.

 

 

 

 

 

 

The information inthis preliminary prospectus is not complete and may be changed. These securities may not be sold until the registration statement filedwith the Securities and Exchange Commission is effective. This prospectus is not an offer to sell these securities and it is not solicitingan offer to buy these securities in any state where the offer or sale is not permitted.

 

SUBJECT TO COMPLETION

 

PRELIMINARY PROSPECTUS DATED AUGUST 1, 2025

 

EON Resources Inc.

 

Up to 17,498,800 Shares of Class A Common Stock

 

This prospectus relates to the offering from time to time by the sellingsecurityholders named in this prospectus (the “Selling Securityholders”) of up to an aggregate of 17,498,800 shares of ourClass A Common Stock (the “Resale Securities”), consisting of: (i) 2,000,000 shares of Class A Common Stock that were previouslyissued to FK Venture LLC in consideration of (A) certain South Justis Field Assets purchased by the Company pursuant to a Purchase andSale Agreement (“PSA”) dated June 17, 2025 by the Company and the Sellers named therein and (B) services pursuant to a MasterServices Agreement executed contemporaneously with the PSA, (ii) 76,300 shares of Class A Common Stock issued to Howie Energy Holdings,LLC for services to the Company, (iii) 22,500 shares of Class A Common Stock issued to Windspeaker Limited for services to the Company,(iv) up to 2,400,000 shares of Class A Common Stock which may be issued to White Lion Capital, LLC (“White Lion”) upon conversionof a convertible promissory note in the principal amount of $600,000 issued by the Company to White Lion on July 11, 2025 pursuant toa Note Purchase Agreement dated July 11, 2025, (v) up to 3,000,000 shares of Class A Common Stock which are issuable upon exercise of$5,600,000 in convertible promissory notes originally issued by the Company to certain investors between November 2024 and May 2025 andwhich have been subsequently purchased by White Lion from such investors, including from the Company’s CFO and a board member ofthe Company, in private sales transactions, and (vi) up to 10,000,000 shares of Class A Common Stock (the “ELOC Shares”) thatwe may sell to White Lion from time to time at our sole discretion, pursuant to the common stock purchase agreement dated October 17,2022 (as amended, the “Common Stock Purchase Agreement”).

 

On November 15, 2023, we completedthe purchase of equity interests and transactions contemplated thereby (the “Purchase”) as set forth in that certain Amendedand Restated Membership Interest Purchase Agreement, dated August 28, 2023, as amended (the “MIPA”), by and among us, HNRAUpstream, LLC, a newly formed Delaware limited liability company which is managed by us, and is a subsidiary of ours (“OpCo”),and HNRA Partner, Inc., a newly formed Delaware corporation and wholly owned subsidiary of ours (“SPAC Subsidiary”, and togetherwith us and OpCo, “Buyer” and each a “Buyer”), CIC Pogo LP, a Delaware limited partnership (“CIC”),DenCo Resources, LLC, a Texas limited liability company (“DenCo”), Pogo Resources Management, LLC, a Texas limited liabilitycompany (“Pogo Management”), 4400 Holdings, LLC, a Texas limited liability company (“4400” and, together withCIC, DenCo and Pogo Management, collectively, “Seller” and each a “Seller”), and, solely with respect to Section 6.20of the MIPA, HNRAC Sponsors, LLC (the “Sponsor”).

  

We are registering the offerand sale of the Resale Securities to satisfy certain registration rights we have granted. All of the Resale Securities, when sold,will be sold by the Selling Securityholders. We are not selling any Class A Common Stock under this prospectus and will not receive anyof the proceeds from the sale or other disposition of shares by the Selling Securityholders except we may receive proceeds from the saleof the shares to White Lion under the Common Stock Purchase Agreement, from time to time in our discretion after the date the registrationstatement that includes this prospectus is declared effective and after satisfaction of other conditions in the Common Stock PurchaseAgreement. The purchase price to be paid by White Lion for any such shares will equal 96% of the lowest daily volume-weighted averageprice of Class A Common Stock during a period of two consecutive trading days following the applicable Notice Date.

 

 

 

 

White Lion is an underwriterwithin the meaning of Section 2(a)(11) of the Securities Act with respect to the ELOC Shares.

 

The Selling Securityholdersmay sell or otherwise dispose of the securities covered by this prospectus in a number of different ways. We provide more informationabout how the Selling Securityholders may sell or otherwise dispose of their securities in the section entitled “Plan of Distribution”on page 127. Discounts, concessions, commissions and similar selling expenses attributable to the sale of securities covered by this prospectuswill be borne by the Selling Securityholders. We will pay the expenses incurred in registering the shares of Class A Common Stock coveredby this prospectus, including legal and accounting fees. We will not be paying any underwriting discounts or commissions in this offeringto any person.

 

Our Class A Common Stock is listed on NYSE American under the symbol“EONR” and our Public Warrants are listed on NYSE American under the symbol “EONR WS”. On July 31, 2025, the lastreported sale price for our Class A Common Stock was $0.30.

 

As of July 25, 2025, there were 36,225,057 shares of Class A CommonStock outstanding. If all shares being registered hereby were sold, it would comprise approximately 48.3% of our total shares of ClassA Common Stock outstanding. Given the current market price of our Class A Common Stock, certain of the Selling Securityholders who paidless for their shares than such current market price will receive a higher rate of return on any such sales than the public securityholderswho purchased Class A Common Stock in our initial public offering or any Selling Securityholder who paid more for their shares than thecurrent market price.

 

Investing in our ClassA Common Stock involves risks. See “Risk Factors” beginning on page 12.

 

We have not registered thesale of the shares under the securities laws of any state. Brokers or dealers effecting transactions in the shares of Class A Common Stockoffered hereby should confirm that the shares have been registered under the securities laws of the state or states in which sales ofthe shares occur as of the time of such sales, or that there is an available exemption from the registration requirements of the securitieslaws of such states.

 

We have not authorized anyone,including any salesperson or broker, to give oral or written information about this offering, EON Resources Inc., or the shares of ClassA Common Stock offered hereby that is different from the information included in this prospectus. You should not assume that the informationin this prospectus, or any supplement to this prospectus, is accurate at any date other than the date indicated on the cover page of thisprospectus or any supplement to it.

 

We are an “emerginggrowth company,” as defined under the federal securities laws, and, as such, may elect to comply with certain reduced public companyreporting requirements for future filings.

 

Neither the SEC nor anystate securities commission has approved or disapproved of these securities or determined if this prospectus is truthful or complete.Any representation to the contrary is a criminal offense.

 

The date of this prospectus is         2025.

 

 

 

 

TABLE OF CONTENTS

 

    Page 
About this Prospectus   ii
Prospectus Summary   1
Summary Risk Factors   7
About this Offering   9
Summary Historical Financial Information of EON Resources Inc.   10
Risk Factors   12
Special Note Regarding Forward-Looking Statements   41
White Lion Committed Equity Financing   43
Use of Proceeds   46
Business of EON   47
Management’s Discussion and Analysis of Financial Condition and Results of Operations   77
Management   89
Compensation of Executive Officers and Directors   95
Beneficial Ownership of Securities   105
Market Prices and Dividends   107
Certain Relationships and Related Transactions   108
Selling Securityholders   110
Description of Securities   115
Material United States Federal Income Tax Considerations   122
Securities Act Restrictions on Resale of Our Securities   126
Plan of Distribution   127
Legal Matters   131
Experts   131
Where You Can Find More Information   131
Index to Financial Statements   F-1

 

i

 

 

ABOUT THIS PROSPECTUS

 

This prospectus is part ofa registration statement on Form S-1 that we filed with the U.S. Securities Exchange Commission (the “SEC”), under which theSelling Securityholders may, from time to time, sell the Resale Securities offered by them described in this prospectus. We will not receiveany proceeds from the sale by such Selling Securityholders of the securities offered by them described in this prospectus. However, wemay receive proceeds of up to approximately $139.7 million in remaining available proceeds from the sale of the shares to White Lion underthe Common Stock Purchase Agreement, from time to time in our discretion after satisfaction of the conditions in the Common Stock PurchaseAgreement.

 

Neither we nor the SellingSecurityholders have authorized anyone to provide you with any information or to make any representations other than those contained inthis prospectus, any applicable prospectus supplement, or any free writing prospectuses prepared by or on behalf of us or to which wehave referred you. Neither we nor the Selling Securityholders take responsibility for, and can provide no assurance as to the reliabilityof, any other information that others may give you. Neither we nor the Selling Securityholders will make an offer to sell these securitiesin any jurisdiction where such offer or sale is not permitted. No dealer, salesperson, or other person is authorized to give any informationor to represent anything not contained in this prospectus, any applicable prospectus supplement or any related free writing prospectus.You should assume that the information appearing in this prospectus or any prospectus supplement is accurate as of the date on the frontof those documents only, regardless of the time of delivery of this prospectus or any applicable prospectus supplement, or any sale ofa security. Our business, financial condition, results of operations, and prospects may have changed since those dates.

 

The Selling Securityholdersand their permitted transferees may use this registration statement to sell securities from time to time through any means described inthe section entitled “Plan of Distribution.” More specific terms of any securities that the Selling Securityholdersand their permitted transferees offer and sell may be provided in a prospectus supplement that describes, among other things, the specificamounts and prices of the securities being offered and the terms of the offering.

 

We may also provide a prospectussupplement or post-effective amendment to the registration statement to add information to, or update or change information containedin, this prospectus. Any statement contained in this prospectus will be deemed to be modified or superseded for purposes of this prospectusto the extent that a statement contained in such prospectus supplement or post-effective amendment modifies or supersedes such statement.Any statement so modified will be deemed to constitute a part of this prospectus only as so modified, and any statement so supersededwill be deemed not to constitute a part of this prospectus. You should read both this prospectus and any applicable prospectus supplementor post-effective amendment to the registration statement together with the additional information to which we refer you in the sectionof this prospectus entitled “Where You Can Find More Information.”

 

This prospectus contains summariesof certain provisions contained in some of the documents described herein, but reference is made to the actual documents for completeinformation. All of the summaries are qualified in their entirety by the actual documents. Copies of some of the documents referred toherein have been filed, will be filed, or will be incorporated by reference as exhibits to the registration statement of which this prospectusis a part, and you may obtain copies of those documents as described below under “Where You Can Find More Information.”

 

ii

 

 

CERTAIN TERMS

 

Unless otherwise stated in this prospectus,or the context otherwise requires, references to:

 

  “Class A Common Stock” is to our Class A Common Stock, par value $0.0001 per share;

 

  “Class B Common Stock” is to our Class B Common Stock, par value $0.0001 per share;

 

  “founder shares” are to shares of our Class A Common Stock initially purchased by our sponsor in a private placement prior to our Initial Public Offering;

 

  “initial business combination” or “Purchase” refers to the completion of our initial business combination on November 15, 2023, pursuant to the closing of the transactions contemplated by the MIPA whereby we acquired (through our subsidiaries) 100% of the outstanding membership interests of Pogo Resources, LLC, a Texas limited liability company (“Pogo” or the “Target”);
     
  “Initial Public Offering” refers to the Initial Public Offering closed on February 15, 2022;

 

  “initial stockholders” are to our holders of our founder shares prior to our Initial Public Offering (or their permitted transferees);

 

  “management” or our “management team” are to our officers and directors;

 

  “MIPA” means that that certain Amended and Restated Membership Interest Purchase Agreement, dated August 28, 2023, as amended (the “MIPA”), by and among us, HNRA Upstream, LLC, a newly formed Delaware limited liability company which is managed by us, and is a subsidiary of ours (“OpCo”), and HNRA Partner, Inc., a newly formed Delaware corporation and wholly owned subsidiary of ours (“SPAC Subsidiary”, and together with us and OpCo, “Buyer” and each a “Buyer”), CIC Pogo LP, a Delaware limited partnership (“CIC”), DenCo Resources, LLC, a Texas limited liability company (“DenCo”), Pogo Resources Management, LLC, a Texas limited liability company (“Pogo Management”), 4400 Holdings, LLC, a Texas limited liability company (“4400” and, together with CIC, DenCo and Pogo Management, collectively, “Seller” and each a “Seller”), and, solely with respect to Section 6.20 of the MIPA, Sponsor.
     
  “Predecessor” refers to the historical business of Pogo prior to the Purchase on November 15, 2023.
     
  “private placement units” are to the units issued to our sponsor in a private placement simultaneously with the closing of our Initial Public Offering;

 

  “private placement warrants” are to the warrants sold as part of the private placement units, and to any private placement warrants or warrants issued in connection with working capital loans that were sold to third parties, our executive officers, or our directors (or permitted transferees).

 

  “public shares” are to shares of our Class A Common Stock sold as part of the units in our Initial Public Offering (whether they were purchased in our Initial Public Offering or thereafter in the open market);

 

  “public stockholders” are to the holders of our public shares, including our initial stockholders and management team to the extent our initial stockholders and/or members of our management team purchase public shares, provided that each initial stockholder’s and member of our management team’s status as a “public stockholder” shall only exist with respect to such public shares;

 

  “public warrants” are to our redeemable warrants sold as part of the units in our Initial Public Offering (whether they were purchased in our Initial Public Offering or thereafter in the open market);

 

  “Sponsor” refers to HNRAC Sponsors, LLC, a Delaware limited liability company;

 

  “warrants” are to our redeemable warrants, which includes the public warrants as well as the private placement warrants to the extent they are no longer held by the initial purchasers of the private placement units or their permitted transferees;

 

  “EON,” “EONR,” “registrant,” “we,” “us,” “company” or “our company” “Successor” are to EON Resources, Inc. (and the business of Pogo which became the business of the Company after giving effect to the Purchase).

 

iii

 

 

 

PROSPECTUS SUMMARY

 

This summary highlightsinformation contained elsewhere in this prospectus and may not contain all of the information that you should consider before investingin the shares. You are urged to read this prospectus in its entirety, including the information under “Risk Factors” and ourfinancial statements and related notes included elsewhere in this Prospectus. Unless otherwise indicated, the estimates of our proved,probable and possible reserves as of December 31, 2024 and 2023 were prepared by the third-party independent petroleum engineering firmof Haas and Cobb Petroleum Consultants, LLC.

 

Overview

 

EON Resources, Inc. (f/k/aHNR Acquisition Corp), was incorporated in Delaware as a blank check company formed for the purpose of effecting a merger, capital stockexchange, asset acquisition, stock purchase, reorganization or similar business combination with one or more businesses or entities. Priorto closing the Purchase, our efforts were limited to organizational activities, completion of an initial public offering and the evaluationof possible business combinations. On February 15, 2022, we consummated the Initial Public Offering of 7,500,000 units (the “Units”),at $10.00 per Unit, generating proceeds of $75,000,000. Additionally, the underwriter fully exercised its option to purchase 1,125,000additional Units, for which we received cash proceeds of $11,250,000. Simultaneously with the closing of the Initial Public Offering,we consummated the sale of 505,000 private placement units at a price of $10.00 per unit generating proceeds of $5,050,000 in a privateplacement to our Sponsor and EF Hutton (formerly Kingswood Capital Markets) (“EF Hutton”). On April 4, 2022, the Units separatedinto Class A Common Stock and warrants, and ceased trading. On April 4, 2022, the Class A Common Stock and Public Warrants commenced tradingon the NYSE American.

 

We identified Pogo as theinitial target for our initial business combination, and on November 15, 2023, we closed on the acquisition of Pogo. While we were permittedto pursue an acquisition opportunity in any industry or sector, we focused on assets used in exploring, developing, producing, transporting,storing, gathering, processing, fractionating, refining, distributing or marketing of natural gas, natural gas liquids, crude oil or refinedproducts in North America.

 

On September 16, 2024, wefiled a Certificate of Amendment to our Amended and Restated Certificate of Incorporation with the Secretary of State of the State ofDelaware to change our name from “HNR Acquisition Corp” to “EON Resources Inc.”, effective at 11:59PM on September17, 2024. Following the change of our name from HNR Acquisition Corp to EON Resources Inc., effective at the beginning of trading on September18, 2024, our Class A Common Stock began trading on the NYSE American under the symbol “EONR” and our Public Warrants begantrading on the NYSE American under the symbol “EONR WS”. The CUSIP numbers for the Company’s Class A Common Stock andPublic Warrants did not change.

 

Purchase

 

On December 27, 2022,we entered into a Membership Interest Purchase Agreement (the “Original MIPA”) with CIC Pogo LP, a Delaware limited partnership(“CIC”), DenCo Resources, LLC, a Texas limited liability company (“DenCo”), Pogo Resources Management, LLC, aTexas limited liability company (“Pogo Management”), 4400 Holdings, LLC, a Texas limited liability company (“4400”and, together with CIC, DenCo and Pogo Management, collectively, “Seller” and each a “Seller”), and, solely withrespect to Section 7.20 of the Original MIPA, HNRAC Sponsors LLC, a Delaware limited liability company (“Sponsor”). OnAugust 28, 2023, we, HNRA Upstream, LLC, a newly formed Delaware limited liability company which is managed by us, and is a subsidiaryof ours (“OpCo”), and HNRA Partner, Inc., a newly formed Delaware corporation and wholly owned subsidiary of ours (“SPACSubsidiary”, and together with us and OpCo, “Buyer” and each a “Buyer”), entered into an Amended and RestatedMembership Interest Purchase Agreement (the “A&R MIPA”) with Seller, and, solely with respect to Section 6.20 ofthe A&R MIPA, the Sponsor, which amended and restated the Original MIPA in its entirety (as amended and restated, the “MIPA”).Our stockholders approved the transactions contemplated by the MIPA at a special meeting of stockholders that was originally convenedOctober 30, 2023, adjourned, and then reconvened on November 13, 2023 (the “Special Meeting”).

 

On November 15, 2023 (the“Closing Date”), as contemplated by the MIPA:

 

  We filed a Second Amended and Restated Certificate of Incorporation (the “Second A&R Charter”) with the Secretary of State of the State of Delaware, pursuant to which the number of authorized shares of our capital stock, par value $0.0001 per share, was increased to 121,000,000 shares, consisting of (i) 100,000,000 shares of Class A Common Stock, (ii) 20,000,000 shares of Class B Common Stock, and (iii) 1,000,000 shares of preferred stock, par value $0.0001 per share;

 

 

1

 

 

 

  Our shares of common stock were reclassified as Class A Common Stock; the Class B Common Stock has no economic rights but entitles its holder to one vote on all matters to be voted on by stockholders generally; holders of shares of Class A Common Stock and shares of Class B Common Stock will vote together as a single class on all matters presented to our stockholders for their vote or approval, except as otherwise required by applicable law or by the Second A&R Charter;

  

  (A) We contributed to OpCo (i) all of our assets (excluding our interests in OpCo and the aggregate amount of cash required to satisfy any exercise by our stockholders of their Redemption Rights (as defined below)) and (ii) 2,000,000 newly issued shares of Class B Common Stock (such shares, the “Seller Class B Shares”) and (B) in exchange therefor, OpCo issued to us a number of Class A common units of OpCo (the “OpCo Class A Units”) equal to the number of total shares of Class A Common Stock issued and outstanding immediately after the closing (the “Closing”) of the transactions contemplated by the MIPA (following the exercise by our stockholders of their Redemption Rights) (such transactions, the “SPAC Contribution”); and

 

  Immediately following the SPAC Contribution, OpCo contributed $900,000 to SPAC Subsidiary in exchange for 100% of the outstanding common stock of SPAC Subsidiary (the “SPAC Subsidiary Contribution”);

 

  Immediately following the SPAC Subsidiary Contribution, Seller sold, contributed, assigned, and conveyed to (A) OpCo, and OpCo acquired and accepted from Seller, ninety-nine percent (99.0%) of the outstanding membership interests of Pogo Resources, LLC, a Texas limited liability company (“Pogo” or the “Target”), and (B) SPAC Subsidiary, and SPAC Subsidiary purchased and accepted from Seller, one percent (1.0%) of the outstanding membership interest of Target (together with the ninety-nine percent (99.0%) interest, the “Target Interests”), in each case, in exchange for (x) $900,000 of the Cash Consideration (as defined below) in the case of SPAC Subsidiary and (y) the remainder of the Aggregate Consideration (as defined below) in the case of OpCo (such transactions, together with the SPAC Contribution and SPAC Subsidiary Contribution and the other transactions contemplated by the MIPA, the “Purchase”).

 

The “Aggregate Consideration”for the Target Interests was: (a) cash in the amount of $31,074,127 in immediately available funds (the “Cash Consideration”),(b) 2,000,000 Class B common units of OpCo (“OpCo Class B Units”) valued at $10.00 per unit (the “Common Unit Consideration”),which will be equal to and exchangeable into 2,000,000 shares of Class A Common Stock issuable upon exercise of the OpCo Exchange Right(as defined below), as reflected in the amended and restated limited liability company agreement of OpCo that became effective at Closing(the “A&R OpCo LLC Agreement”), (c) the Seller Class B Shares, (d) $15,000,000 payable through a promissory note to Seller(the “Seller Promissory Note”), (e) 1,500,000 preferred units (the “OpCo Preferred Units” and together with theOpco Class A Units and the OpCo Class B Units, the “OpCo Units”) of OpCo (the “Preferred Unit Consideration”,and, together with the Common Unit Consideration, the “Unit Consideration”), and (f) an agreement for Buyer, on or beforeNovember 21, 2023, to settle and pay to Seller $1,925,873 from sales proceeds received from oil and gas production attributable to Pogo,including pursuant to its third party contract with affiliates of Chevron. At Closing, 500,000 Seller Class B Shares (the “EscrowedShare Consideration”) were placed in escrow for the benefit of Buyer pursuant to an escrow agreement and the indemnity provisionsin the MIPA. The Aggregate Consideration is subject to adjustment in accordance with the MIPA.

 

 

2

 

 

 

In connection with the Purchase,holders of 3,323,707 shares of common stock sold in our initial public offering (the “public shares”) properly exercised theirright to have their public shares redeemed (the “Redemption Rights”) for a pro rata portion of the trust account (the “TrustAccount”) which held the proceeds from our initial public offering, funds from our payments to extend the time to consummate a businesscombination and interest earned, calculated as of two business days prior to the Closing, which was approximately $10.95 per share, or$49,362,479 in the aggregate. The remaining balance in the Trust Account (after giving effect to the Redemption Rights) was $12,979,300.

 

Immediately upon the Closing,Pogo Royalty, LLC, a Texas limited liability company, an affiliate of Seller and Seller’s designated recipient of the AggregateConsideration (“Pogo Royalty”), exercised the OpCo Exchange Right as it relates to 200,000 OpCo Class B units (and 200,000shares of Class B Common Stock). After giving effect to the Purchase, the redemption of public shares as described above and the exchangementioned in the preceding sentence, were (i) 5,097,009 shares of Class A Common Stock issued and outstanding, (ii) 1,800,000 shares ofClass B Common Stock issued and outstanding and (iii) no shares of preferred stock issued and outstanding.

 

On February 10, 2025, we enteredinto a Purchase, Sale, Termination and Exchange Agreement (as amended by the Termination Amendments, the “Termination Agreement”),by and among EON, OpCo, SPAC Subsidiary, EON Energy LLC (f/k/a HNRA Royalties, LLC), a Delaware limited liability company and wholly-ownedsubsidiary of EON (“EON Energy”), Pogo Royalty, CIC, DenCo, Pogo Management, and 4400. The closing of the transactions contemplatedby the Termination Agreement (the “Termination Closing”) is subject to the satisfaction of various conditions, including usobtaining financing. On June 2, 2025, the we entered into an Amendment No. 1 to the Termination Agreement, on June 6, 2025, we enteredinto an Amendment No. 2 to the Termination Agreement, and on June 13, 2025, we entered into an Amendment No. 3 to the Termination Agreement(collectively, the “Termination Amendments”).

 

Pursuant to the TerminationAgreement, we agreed to purchase the ORR Interest (as defined herein) from Pogo Royalty for $13,500,000, payable in cash at the TerminationClosing. In addition, at the Termination Closing, Pogo Royalty agreed to waive all outstanding interest accrued under the Seller PromissoryNote, reduce the outstanding principal amount of the Seller Promissory Note to $7,000,000 and settle and discharge the Seller PromissoryNote in exchange for the payment of $7,000,000 in cash; provided, however, that we may instead discharge the Seller Promissory Note atthe Termination Closing by payment of $4,500,000 in cash and the issuance of a promissory note having a principal amount of $2,500,000,bearing interest at a rate of 18% per annum, compounding monthly, maturing 60 days after the Termination Closing, and secured by a firstlien on certain of our surface and well equipment. Pogo Royalty further agreed to assign and transfer the OpCo Preferred Units to OpCoin exchange for the issuance by us of 1,500,000 shares of Class A Common Stock at the Termination Closing.

 

As consideration for enteringinto the Agreement, we agreed to release the Escrowed Share Consideration to Pogo Royalty and to promptly process any exchange noticedelivered by Pogo Royalty to exchange the Escrowed Share Consideration for shares of Class A Common Stock, and Pogo Royalty agreed todeliver such exchange notice within two days of the date of the Termination Agreement. The Termination Agreement contains customary representations,warranties, indemnification provisions closing conditions, and covenants.

 

The Termination Closing iscontingent upon the occurrence of certain conditions, including (i) the availability of financing to EON, (ii) the receipt by Pogo Royaltyof a consent of First International Bank & Trust (“FIBT”) to the Termination Agreement and a written termination agreement,executed by us and FIBT, terminating that certain Subordination Agreement, dated as of November 15, 2023, by and among FIBT, EON and PogoRoyalty, (iii) the receipt by us of any required stockholder consents, (iv) the respective representations and warranties of the partiesbeing true and correct, subject to certain materiality exceptions and (v) the performance by the parties in all material respects of theirrespective obligations under the Termination Agreement.

 

The Termination Agreementmay be terminated at any time by mutual consent of the parties thereto or by any one party if the counterparty is in material breach ofthe Termination Agreement. If the Termination Closing does not occur prior to 5:00 p.m. Central Time on September 15, 2025, the TerminationAgreement will automatically terminate. No assurances can be made that we will satisfy these conditions or that the Closing will otherwiseoccur.

 

 

3

 

 

 

Operating Overview

 

Pogo is an exploration andproduction company that began operations in February 2017. Pogo is based in Dallas, Texas, and a field office in Loco Hills, NewMexico. As of December 31, 2023, Pogo’s operating focus is the Northwest Shelf of the Permian Basin, with a specific emphasison oil and gas producing properties located in the Grayburg-Jackson Field in Eddy County, New Mexico. Pogo is the Operator of Recordof its oil and gas properties, operating its properties through its wholly owned subsidiary, LH Operating LLC. Pogo completed multipleacquisitions in 2018 and 2019. These acquisitions included multiple producing properties in Lea and Eddy counties, New Mexico. In2020, after identifying its core development property, Pogo successfully completed a series of divestures of its non-core properties.Then, with one key asset, its Grayburg-Jackson Field in Eddy County, New Mexico, Pogo focused all of its efforts on developing thisasset. This has been Pogo’s focus for 2022 and 2023.

 

Pogo owns, manages, and operates,through its wholly owned subsidiary, LH Operating, LLC, 100% working interest in a gross 13,700 acres located on the Northwest Shelf ofthe prolific oil and gas producing Permian Basin. Pogo benefits from cash flow growth through continued development of its working interest’sownership, with relatively low capital cost and lease operating expenses. As of December 31, 2024, average net daily production associatedwith Pogo’s working interests was 811 barrel of oil equivalent (“BOE”) per day consisting of 86% oil and 14% naturalgas. Pogo expects to continue to grow its cash flow by production enhancements in its operations on its gross 13,700-acre leasehold. Furthermore,Pogo intends to make additional acquisitions within the Permian Basin, as well as other oil and gas producing regions in the USA, thatmeet its investment criteria for minimum risk, geologic quality, operator capability, remaining growth potential, cash flow generationand, most importantly, rate of return.

 

As of December 31, 2024, 100%of Pogo’s gross 13,700 leasehold acres were located in Eddy County, New Mexico, where 100% of the leasehold working interests ownedby Pogo consist of state and federal lands. Pogo believes the Permian Basin offers some of the most compelling rates of return for Pogoand significant potential for cash flow growth. As a result of compelling rates of return, development activity in the Permian Basin hasoutpaced all other onshore U.S. oil and gas basins since the end of 2016. This development activity has driven basin-level productionto grow faster than production in the rest of the United States.

 

Pogo’s working interestsentitle it to receive an average of 97% of the net revenue from crude oil and natural gas produced from the oil and gas reservoirs underlyingits acreage. Pogo is not under any mandatory obligation to fund drilling and completion costs associated with oil and gas developmentbecause 100% of its lease holdings are held by production. As a working interest owner with significant net earnings, Pogo seeks to fullycapture all remaining oil and gas reserves underlying its leasehold acres by systematically developing its low risk, predictable, provenreserves by means of adding perforations in previously drilled and completed wells, were applicable, and drilling new wells in a predetermineddrilling pattern. Accordingly, Pogo’s development model generates strong margins greater than 60%, at low risk, predictable, productionoutcomes that requires low overhead and is highly scalable. For the year ended December 31, 2024, Pogo’s lifting cost was about$28.92 per barrel of oil equivalent at a realized price of $77.01 per BOE, excluding the impact of settled commodity derivatives. Pogois led by a management team with extensive oil and gas engineering, geologic and land expertise, long-standing industry relationshipsand a history of successfully managing a portfolio of working and leasehold interests, producing crude oil and natural gas assets. Pogointends to capitalize on its management team’s expertise and relationships to increase production and cash flow in the field.

 

Pogo Business Strategies

 

Pogo’s primary businessobjective is to generate discretionary cash flow by maintaining its strong cash flow from the PDP reserves and increasing cash flow bydeveloping predictable, low cost PDNP reserves in its Permian Basin asset. Pogo intends to accomplish this objective by executing thefollowing strategies:

 

Generate strong cashflow supported by means of disciplined development of its PDNP Reserves. As the sole working interest owner, Pogo benefits fromthe continued organic development of its acreage in the Permian Basin. As of December 31, 2024, Pogo, in conjunction with Haas andCobb Petroleum Consultants, LLC (“Cobb”), a third-party engineering consulting firm, has confirmed that EON has 127, low cost,well patterns to be developed during 2025 to 2028. The total costs to complete these 127 well patterns have been predetermined by historicalanalysis. The estimated cost to complete each PDNP pattern is $339,252 and the estimated cost to complete each PUD pattern is $1,187,698.A single well pattern consists of one each producing well with its corresponding or dedicated water injection wells, with each injectionwell situated on four sides of the producing well. Water injection wells are necessary to maintain reservoir pressure in its originalstate and to move the oil in place toward the producing well. Pressure maintenance helps ensure maximum oil and gas recovery. Withoutpressure maintenance, oil recoveries from a producing oil reservoir generally do not exceed 10% of the original oil in place (“OOIP”).With pressure maintenance by re-injecting produced water into the oil reservoir, then Pogo expects to see ultimate oil recoveries 25%or greater of the OOIP. Offsetting oil wells on its leasehold also take advantage of the water injected into the oil reservoir, and isable to convert a high percentage of its revenue to discretionary cash flow. Because Pogo owns 100% working interests it incurs 100% ofthe monthly leasehold operating costs for the production of crude oil and natural gas or capital costs for the drilling and completionof wells on its acreage. Because these wells are shallow oil producers, with vertical depths between 1500 ft and 4000 ft, the monthlyoperating expenses are relatively low.

 

 

4

 

 

 

Focus primarily on thePermian Basin. All of Pogo’s working interests are currently located in the Permian Basin, one of the most prolific oiland gas basins in the United States. Pogo believes the Permian Basin provides an attractive combination of highly-economic andoil-weighted geologic and reservoir properties, opportunities for development with significant inventory of drilling locations andzones to be delineated our top-tier management team.

 

  Business Relations. Leverage expertise and relationships to continue acquiring Permian Basin targets with high working interests in actively producing oil fields from top-tier E&P operators, with predictable, stable cash flow, and with significant growth potential. Pogo has a history of evaluating, pursuing and consummating acquisitions of crude oil and natural gas targets in the Permian Basin and other oil producing basins. Pogo’s management team intends to continue to apply this experience in a disciplined manner when identifying and acquiring working interests. Pogo believes that the current market environment is favorable for oil and gas acquisitions in the Permian Basin and other oil generating basins. Numerous asset packages from sellers presents attractive opportunities for assets that meet Pogo’s target investment criteria. With sellers seeking to monetize their investments, Pogo intends to continue to acquire working interests that have substantial resource potential in the Permian Basin. Pogo expects to focus on acquisitions that complement its current footprint in the Permian Basin while targeting working interests underlying large scale, contiguous acreage positions that have a history of predictable, stable oil and gas production rates, and with attractive growth potential. Furthermore, Pogo seeks to maximize its return on capital by targeting acquisitions that meet the following criteria:

 

  sufficient visibility to production growth;

 

  attractive economics;

 

  de-risked geology supported by stable production;

 

  targets from top-tier E&P operators; and

 

  a geographic footprint that Pogo believes is complementary to its current Permian Basin asset and maximizes its potential for upside reserve and production growth.

 

Maintain conservative andflexible capital structure to support Pogo’s business and facilitate long-term operations. Pogo is committed to maintaininga conservative capital structure that will afford it the financial flexibility to execute its business strategies on an ongoing basis.Pogo believes that internally generated cash flows from its working interests and operations, available borrowing capacity under its revolvingcredit facility, and access to capital markets will provide it with sufficient liquidity and financial flexibility to continue to acquireattractive targets with high working interests that will position it to grow its cash flows in order to distributed to its shareholdersas dividends and/or reinvested to further expand its base of cash flow generating assets. Pogo intends to maintain a conservative leverageprofile and utilize a mix of cash flows from operations and issuance of debt and equity securities to finance future acquisitions.

 

Recent Developments

 

On June 17, 2025, EON Energyentered into a Purchase and Sale Agreement (the “PSA”) with WPP NM, L.L.C. and Northwest Central, L.L.C. (collectively the“SJF Seller”) to acquire all of their respective estates and mineral rights created by the oil and gas leases and mineralestates in the South Justis Field located in the Permian Basin in Lea County, New Mexico (the “SJF Leases”), (ii) all oil,gas, water injection wells, water disposal and other wells located on the SJF Leases or on lands pooled therewith, together with (iii)all of the SJF Seller’s interest in the rights, appurtenances, contracts, personal property, and records related thereto (collectively,the “SJF Assets”). The transactions contemplated by the PSA were consummated at a closing held on June 20, 2025 (the “SJFClosing”).

 

In consideration of EON Energy’spurchase of the SJF Assets, we issued 1,000,000 shares (the “SJF Shares”) of our Class A Common Stock to the Seller, withsuch SJF Shares having an agreed upon deemed value of $1.00 per share. The SJF Shares are subject to adjustments following Closing asfollows: (i) reduction by the proceeds received by the Seller between June 1, 2025 (the “SJF Effective Date”) and the dateof the SJF Closing, (ii) reduction by any ad valorem and similar production taxes payable with respect to the SJF Assets for all periodsending on or prior to the SJF Effective Date to the extent not paid prior to the date of the SJF Closing, (iii) reduction by an amountequal to the Allocated Values (as defined in the PSA) of any SJF Assets affected by a Title Defect (as defined in the PSA), and (iv) increaseby the value of all merchantable oil in storage above the pipeline connection at the SJF Effective Date that is credited to the SJF Assets.

 

Within 60 business days followingthe SJF Closing, EON Energy agreed to cause us to cause the registration of the SJF Shares with the SEC by filing a registration statementon appropriate form (Form S-1 or Form S-3) covering the resale by the SJF Seller of the SJF Shares to permit their resale under Rule 415under the Securities Act. The SJF Shares are also subject to a leak out provision for a one-year period from the date of issuance whichprohibits the SJF Seller from selling the SJF Shares, together with any other shares of Class A Common Stock that the SJF Seller and/orit’s assigns may own, in any one trading day in an amount that would exceed ten percent (10%) of the average daily volume of allshares of Class A Common Stock traded during the immediately preceding 30-day trading period.

 

The PSA also contains customaryrepresentations, warranties and covenants of EON Energy and the SJF Seller. 

 

 

5

 

 

 

On June 17, 2025, LH Operating,LLC entered into a Master Services Agreement (the “MSA”) with Corsair Well Services, LLC (“Corsair”). Pursuantto the MSA, Corsair agreed to provide workover services in the Grayburg-Jackson Oil Field operated by LH Operating, LLC and the SouthJustis Field acquired by EON Energy (the “Corsair Services”) for an initial period of four months, to continue thereafteruntil LH Operating, LLC has no further Credit (as defined below) with Corsair.

 

LH Operating, LLC agreed to(i) prepay an initial $500,000 in cash to Corsair, and (ii) cause us to issue 1,000,000 shares of Class A Common Stock (the “CorsairShares”) to Corsair with an agreed upon deemed value of $1.00 per share, each to be credited to LH Operating, LLC’s accountwith Corsair (the “Credit”). Corsair will provide the Corsair Services without cost or consideration to LH Operating, LLCfor the first 30 days following commencement of the Corsair Services, and thereafter, the Corsair Services will be provided at agreedupon rates against the Credit.

 

If Corsair sells any CorsairShares prior to full application of the Credit, the actual gross price per share received by Corsair for the sale of the Corsair Sharesshall replace the $1.00 per share agreed upon deemed value for purposes of the Credit. In addition, if Corsair sells any Corsair Sharesat prices insufficient to cover the full amount of any invoices due for Services performed, then LHO will pay the Contractor in cash theshortfall between (i) the gross proceeds actually received by Corsair from the sale of Corsair Shares, and (ii) the total amount of unpaidinvoice(s) owed to Corsair.

 

Within 60 business days followingexecution of the MSA, LHO Operating, LLC agreed to cause us to cause the registration of the Corsair Shares with the SEC by filing a registrationstatement on appropriate form (Form S-1 or Form S-3) covering the resale by the Seller of the Corsair Shares to permit their resale underRule 415 under the Securities Act. If the Corsair Shares are not timely registered, then LHO Operating, LLC agreed to pay in cash forany Corsair Services provided and Corsair will be obligated to remit Corsair Shares back to us in the amount of cash paid (using a $1.00per share value). The Corsair Shares are also subject to a leak out provision for a one-year period from the date of issuance which prohibitsCorsair from selling the Corsair Shares, together with any other shares of Class A Common Stock that Corsair and/or it’s assignsmay own, in any one trading day in an amount that would exceed ten percent (10%) of the average daily volume of all shares of Class ACommon Stock traded during the immediately preceding 30-day trading period.

 

On July 11, 2025, the Companyentered into a Note Purchase Agreement (the “NPA”) with White Lion whereby the Company will issue and sell convertible promissorynotes in an aggregate principal amount of up to $1,200,000 (the “Notes”). On July 11, 2025, the Company issued a convertiblepromissory note in the aggregate principal amount of $600,000 to White Lion (the “Initial Note”) pursuant to an initial closingin exchange for funding of $564,000 in cash from White Lion. Pursuant to the NPA, the Company granted White Lion a right until July 11,2026, to conduct a second closing (the “Second Closing”) whereby White Lion may purchase an additional convertible promissorynote in the aggregate principal amount of $600,000 in exchange for funding of $564,000 in cash from White Lion with such convertible promissorynote being on the same terms as the Initial Note (the “Second Note,” and together with the Initial Note, the “Notes”).The Second Closing is subject to customary closing conditions, in addition to White Lion’s right to exercise its right to conducta Second Closing.

 

Pursuant to the NPA, the Companyagreed to file with SEC within 60 days after execution of the NPA, a registration statement on Form S-1 covering the resale of the Notesand any Class A Common Stock of the Company issuable upon conversion of the Notes. In addition, the Company granted a right of first refusaluntil July 11, 2026 to White Lion, whereby, if the outstanding balance on the Notes is greater than $250,000 and the Company intends toenter into a Variable Rate Transaction (as defined in the NPA), the Company must first present the terms of such Variable Rate Transactionto White Lion and White Lion shall have the option, in its sole discretion, to fund all or any portion of the contemplated Variable RateTransaction. Otherwise, the NPA contains customary representations and warranties and covenants.

 

The Initial Note matures onJanuary 7, 2027 and accrues interest at a rate of 5% per annum simple interest on the principal amount of the Initial Note; provided however,that in the event that the resale of the shares of Class A Common Stock issuable upon conversion of the Initial Note have not been effectivelyregistered with the SEC by the six month anniversary of issuance, the interest rate of the Initial Note shall be 10% per annum simpleinterest retroactive to the date of issuance; provided, further that upon the occurrence of an event of default under the Initial Note,interest will accrue on at the highest rate allowable under applicable laws. The Initial Note may not be prepaid by the Company withoutfirst obtaining the written consent of White Lion.

 

White Lion has the right,at any time until complete satisfaction of the amounts owed under the Initial Note, to convert any amounts owed under the Initial Noteinto Class A Common Stock of the Company at a conversion price (the “Conversion Price”) equal to the greater of: (i) $0.25or (ii) the lower of (A) the Fixed Conversion Price (as defined below) or (B) 90% multiplied by the lowest closing price of the ClassA Common Stock during the ten trading days prior to the subject conversion date (representing a discount rate of 10%). The “FixedConversion Price” is the lower of (x) $0.75 or (y) the closing price of the Class A Common Stock on the 60th day following the datethat the SEC has declared the registration statement required by the NPA effective for resales of the shares by White Lion. The ConversionPrice shall be automatically adjusted equitably for stock splits, stock dividends or rights offerings by the Company relating to the Company’ssecurities or the securities of any subsidiary of the Company, as well as combinations, recapitalization, reclassifications, extraordinarydistributions and similar events. At no time may White Lion hold or be required to take more than 4.99% (or up to 9.99% at the electionof White Lion pursuant to the Initial Note) of the outstanding Class A Common Stock.

 

Pursuant to the Initial Note,unless and until an event of default occurs under the Initial Note, White Lion has agreed that it shall not, on any single trading day,sell shares of Class A Common Stock issued upon conversion of the Initial Note in amounts in excess of 7% of the average trading volumeof the Class A Common Stock for the two preceding trading days, unless the trading volume for the given day is greater than 1,000,000shares.

 

The Initial Note containscustomary events of default and is not secured by any assets of the Company.

 

 

6

 

 

 

SUMMARY RISK FACTORS

 

You should carefully readthis prospectus, including the section entitled “Risk Factors.” Certain of the key risks are summarized below.

 

  There is substantial doubt about our ability to continue as a “going concern.”

 

  The Company’s producing properties are located in the Permian Basin, making it vulnerable to risks associated with operating in a single geographic area.

 

  Title to the properties in which EON is acquiring an interest may be impaired by title defects.

 

  EON depends on various services for the development and production activities on the properties it operates. Substantially all EON’s revenue is derived from these producing properties. A reduction in the expected number of wells to be developed on EON’s acreage by or the failure of EON to develop and operate the wells on its acreage could have an adverse effect on its results of operations and cash flows adequately and efficiently.

 

  EON’s identified development activities are susceptible to uncertainties that could materially alter the occurrence or timing of their development activities.

 

  Acquisitions and EON’s development of EON’s leases will require substantial capital, and our company may be unable to obtain needed capital or financing on satisfactory terms or at all.

 

  EON currently plans to enter hedging arrangements with respect to the production of crude oil, and possibly natural gas which is a smaller portion of the reserves. EON will mitigate the exposure to the impact of decreases in the prices by establishing a hedging plan and structure that protects the earnings to a reasonable level, and the debt service requirements.

 

  EON’s estimated reserves are based on many assumptions that may turn out to be inaccurate. Any material inaccuracies in these reserve estimates or underlying assumptions will materially affect the quantities and present value of its reserves.

 

  We believe EON currently has ineffective internal control over its financial reporting.

 

  A substantial majority of EON’s revenues from crude oil and gas producing activities are derived from its operating properties that are based on the price at which crude oil and natural gas produced from the acreage underlying its interests are sold. Prices of crude oil and natural gas are volatile due to factors beyond EON’s control. A substantial or extended decline in commodity prices may adversely affect EON’s business, financial condition, results of operations and cash flows.

 

 

7

 

 

 

  If commodity prices decrease to a level such that EON’s future undiscounted cash flows from its properties are less than their carrying value, EON may be required to take write-downs of the carrying values of its properties.

 

  The unavailability, high cost or shortages of rigs, equipment, raw materials, supplies or personnel may restrict or result in increased costs to develop and operate EON’s properties.

 

  The marketability of crude oil and natural gas production is dependent upon transportation and processing and refining facilities, which EON cannot control. Any limitation in the availability of those facilities could interfere with EON’s ability to market its production and could harm EON’s business.

 

  Drilling for and producing crude oil and natural gas are high-risk activities with many uncertainties that may materially adversely affect EON’s business, financial condition, results of operations and cash flows.

 

  Crude oil and natural gas operations are subject to various governmental laws and regulations. Compliance with these laws and regulations can be burdensome and expensive for EON, and failure to comply could result in EON incurring significant liabilities, either of which may impact its willingness to develop EON’s interests.

 

  Federal and state legislative and regulatory initiatives relating to hydraulic fracturing could cause EON to incur increased costs, additional operating restrictions or delays and have fewer potential development locations.

 

  Purchases made pursuant to the Common Stock Purchase Agreement will be made at a discount to the volume weighted average price of Class A Common Stock, which may result in negative pressure on the stock price.

 

  It is not possible to predict the actual number of shares of Class A Common Stock, if any, we will sell under the Common Stock Purchase Agreement to White Lion or the actual gross proceeds resulting from those sales.

 

  The sale and issuance of Class A Common Stock to White Lion will cause dilution to our existing securityholders, and the resale of the Class A Common Stock acquired by White Lion, or the perception that such resales may occur, could cause the price of our Class A Common Stock to decrease. 

 

 

8

 

 

 

ABOUT THIS OFFERING

 

Shares of Class A Common Stock Offered by the Selling Securityholders   Up to an aggregate of 17,498,800 shares of our Class A Common Stock (the Resale Securities), consisting of: (i) 2,000,000 shares of Class A Common Stock that were previously issued to FK Venture LLC in consideration of (A) certain South Justis Field Assets purchased by the Company pursuant to a Purchase and Sale Agreement (“PSA”) dated June 17, 2025 by the Company and the Sellers named therein and (B) services pursuant to a Master Services Agreement executed contemporaneously with the PSA, (ii) 76,300 shares of Class A Common Stock issued to  Howie Energy Holdings, LLC for services to the Company, (iii) 22,500 shares of Class A Common Stock issued to Windspeaker Limited for services to the Company, (iv) up to 2,400,000 shares of Class A Common Stock which may be issued to White Lion upon conversion of a convertible promissory note in the principal amount of $600,000 issued by the Company to White Lion on July 11, 2025 pursuant to a Note Purchase Agreement dated July 11, 2025, (v) up to 3,000,000 shares of Class A Common Stock which are issuable upon exercise of $5,600,000 in convertible promissory notes originally issued by the Company to certain investors between November 2024 and May 2025 and which have been subsequently purchased by White Lion from such individuals, including from the Company’s CFO and a board member of the Company, in private sales transactions , and (vi) up to 10,000,000 shares of Class A Common Stock (ELOC Shares) that we may sell to White Lion  from time to time at our sole discretion, pursuant to the Common Stock Purchase Agreement dated October 17, 2022.
     
Terms of the Offering   The Selling Securityholders will determine when and how they will dispose of the shares of Class A Common Stock registered under this prospectus for resale.
     
Shares of Common Stock Outstanding    

36,225,057 shares of Class A Common Stock issued and outstanding andno shares of Class B Common Stock issued and outstanding, each as of July 25, 2025.

 

Use of Proceeds   We will not receive any of the proceeds from the resale of the shares offered by the Selling Securityholders. However, we may receive up to approximately $139.7 million in remaining available proceeds from the sale of the shares to White Lion under the Common Stock Purchase Agreement, from time to time in our discretion after the satisfaction of the conditions in the Common Stock Purchase Agreement. We intend to use any proceeds from White Lion that we receive under the Common Stock Purchase Agreement for working capital, strategic and general corporate purposes.  
     
Market for Class A Common Stock   Our Class A Common Stock is currently listed on NYSE American under the symbol “EONR” and our Public Warrants are currently listed on NYSE American under the symbol “EONR WS”. 
     
Risk Factors   See the section titled “Risk Factors” beginning on page 12 of this prospectus and other information included in this prospectus for a discussion of factors that you should consider carefully before deciding to invest in our Class A Common Stock.  

 

 

9

 

 

 

SUMMARY HISTORICAL CONSOLIDATED FINANCIAL INFORMATIONOF EON RESOURCES INC.

 

The following table presentsselected historical consolidated financial data for the periods indicated. The summary historical consolidated financial data as of March31, 2025 and for the three months ended March 31, 2025 are derived from the Company’s unaudited consolidated financial statementsand related notes thereto. The summary historical consolidated financial data as of December 31, 2024 and for the year ended December31, 2024 are derived from the Company’s audited consolidated financial statements and related notes thereto. The summary historicalconsolidated financial data as of and for the period from January 1, 2023 to November 14, 2023 for the Predecessor are derived from Pogo’saudited consolidated financial statements and related notes thereto. The unaudited and audited consolidated financial statements and relatednotes thereto are included elsewhere in this prospectus.

 

The Company’s historicalresults are not necessarily indicative of the results that may be expected for any other period in the future. For a detailed discussionof the summary historical financial data contained in the following table, please read “Management’s Discussion and Analysisof Financial Condition and Results of Operations.” The following table should also be read in conjunction with the historicalfinancial statements of Pogo included elsewhere in this prospectus. Among other things, the historical financial statements include moredetailed information regarding the basis of presentation for the information in the following table.

 

   Successor   Predecessor 
   Three Months
Ended
March 31,
2025
   Year Ended
December 31,
2024
   November 15,
2023 to
December 31,
2023
   January 1,
2023 to
November 14,
2023
 
                 
Revenues                
Crude oil  $4,392,605   $19,298,698   $2,513,197   $22,856,521 
Natural gas and natural gas liquids   139,532    483,486    70,918    809,553 
Gain (loss) on derivative instruments, net   (85,071)   (850,374)   340,808    51,957 
Other revenue   117,532    487,109    50,738    520,451 
Total revenues   4,564,598    19,418,919    2,975,661    24,238,482 
Expenses                    
Production taxes, transportation and processing   397,216    1,715,792    226,062    2,117,800 
Lease operating   1,921,321    8,614,080    1,453,367    8,692,752 
Depletion, depreciation and amortization   97,075    2,407,098    352,127    1,497,749 
Accretion of asset retirement obligations   335,771    144,988    11,062    848,040 
General and administrative   2,084,545    10,381,095    3,553,117    3,700,267 
Acquisition costs   -    -    9,999,860    - 
Total expenses   4,835,928    23,263,053    15,595,595    16,856,608 
Operating income (loss)   (271,330)   (3,844,134)   (12,619,934)   7,381,874 
Other Income (expenses)                    
Change in fair value of warrant liability   (162,520)   (804,004)   187,704    - 
Change in fair value of convertible note liability   (129,746)   (192,744)          
Change in fair value of FPA liability   92,294    561,099    3,268,581    - 
Amortization of debt discount   (337,370)   (2,361,627)   (1,191,553)   - 
Interest expense   (1,744,246)   (7,643,200)   (1,043,312)   (1,834,208)
Interest income   16,675    58,793    6,736    313,401 
Gain on extinguishment of liabilities   -    1,638,138    -    - 
Loss on sale of assets   -    -    -    (816,011)
Other Income (expense)   13,627    36,989    2,937    (74,193)
Total other income (expenses)   (2,251,286)   (8,706,556)   1,231,093    (2,411,011)
Loss before income taxes   (2,522,616)   (12,550,690)   (11,388,841)   4,970,863 
Income tax provision (benefit)   (770,385)   3,470,407    2,387,639    - 
Net income (loss)   (1,752,231)   (9,080,283)   (9,001,202)   4,970,863 
Net income (loss) attributable to noncontrolling interests   -    -    -    - 
Net income (loss) attributable to EON Resources, Inc.  $(1,752,231)  $(9,080,283)  $(9,001,202)  $4,970,863 
                     
Weighted average share outstanding, common stock - basic and diluted   15,338,289    6,477,052    5,235,131    - 
Net income (loss) per share of common stock - basic and diluted  $(0.11)  $(1.40)  $(1.72)  $- 

 

 

10

 

 

 

   Successor   Predecessor 
   Three Months
Ended
March 31,
2025
   Year Ended
December 31,
2024
   November 15,
2023 to
December 31,
2023
   January 1,
2023 to
November 14,
2023
 
Statement of Cash Flows:                
Operating activities  $(1,827,355)  $3,700,686   $484,474   $8,190,563 
Investing activities   (1,117,540)   (3,575,062)   18,296,176    (6,960,555)
Financing activities   3,047,431    (659,520)   (17,866,128)   (3,000,000)
Cash and cash equivalents at end of period  $3,074,094   $2,971,558   $3,505,454   $246,323 

 

   March 31,
2025
   December 31,
2024
   December 31,
2023
 
             
Total current assets  $5,770,255   $5,159,105   $6,812,448 
Total oil and natural gas properties, net   98,069,791    97,525,912    93,837,245 
Other assets   20,000    20,000    76,199 
Total current liabilities   33,707,812    36,390,779    20,113,049 
Total for non-current liabilities   37,644,078    38,594,767    50,006,614 
Total stockholders’ equity   32,508,156    27,719,471    30,606,229 
Noncontrolling interest   21,220,414    24,605,414    33,406,414 

 

 

11

 

 

RISK FACTORS

 

An investment in our inour Class A Common Stock involves a high degree of risk. The risks described below include all material risks to our company or to investorsin this offering that are known to our company. You should carefully consider such risks before participating in this offering. If anyof the following risks actually occur, our business, financial condition and results of operations could be materially harmed. As a result,the trading price of our Class A Common Stock could decline, and you might lose all or part of your investment. When determining whetherto buy our Class A Common Stock, you should also refer to the other information in this prospectus, including our financial statementsand the related notes included elsewhere in this prospectus.

 

In addition to the other informationin this prospectus, you should carefully consider the following factors in evaluating us and our business. This prospectus contains, inaddition to historical information, forward-looking statements that involve risks and uncertainties, some of which are beyond our control.Should one or more of these risks and uncertainties materialize or should underlying assumptions prove incorrect, our actual results coulddiffer materially. Factors that could cause or contribute to such differences include, but are not limited to, those discussed below,as well as those discussed elsewhere in this prospectus, including the documents incorporated by reference.

 

There are risks associatedwith investing in companies such as ours who are primarily engaged in research and development. In addition to risks which could applyto any company or business, you should also consider the business we are in and the following:

 

Risks Related to Our Business

 

There is substantial doubt about our ability to continue as a“going concern.”

 

As of March 31, 2025, we had$3,074,094 in cash and a working capital deficit of $27,937,557. In addition, we had negative cash flow from operations of $1,827,355for the three months ended March 31, 2025 and positive cash flow from operations of $3,700,686 for the year ended December 31, 2024. Thesefactors raise substantial doubt about our ability to continue as a going concern. Management’s plans to alleviate this substantialdoubt 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 the Common Stock Purchase Agreement with White Lion, which can fundour operations and production growth, and be used to reduce our liabilities. While management believes that its plans and the overalloutlook of the oil and gas industry sufficiently alleviate the factors raising substantial doubt about its ability to continue as a goingconcern, there can be no assurance of success.

 

Our producing properties are located inthe Permian Basin, making it vulnerable to risks associated with operating in a single geographic area.

 

All of our producing propertiesare currently geographically concentrated in the Permian Basin. As a result of this concentration, we may be disproportionately exposedto the impact of regional supply and demand factors, delays or interruptions of production from wells in this area caused by governmentalregulation, processing or transportation capacity constraints, availability of equipment, facilities, personnel or services market limitations,natural disasters, adverse weather conditions, plant closures for scheduled maintenance or interruption of the processing or transportationof crude oil and natural gas. In addition, the effect of fluctuations on supply and demand may become more pronounced within specificgeographic crude oil and natural gas producing areas such as the Permian Basin, which may cause these conditions to occur with greaterfrequency or magnify the effects of these conditions. Due to the concentrated nature of Pogo’s portfolio of properties, a numberof our properties could experience any of the same conditions at the same time, resulting in a relatively greater impact on its resultsof operations than they might have on other companies that have a more diversified portfolio of properties. Such delays or interruptionscould have a material adverse effect on our financial condition and results of operations.

 

As a result of our exclusivefocus on the Permian Basin, it may be less competitive than other companies in bidding to acquire assets that include properties bothwithin and outside of that basin. Although we are currently focused on the Permian Basin, it may from time to time evaluate and consummatethe acquisition of asset packages that include ancillary properties outside of that basin, which may result in the dilution of its geographicfocus.

 

Title to the properties in which Pogo isacquiring an interest may be impaired by title defects.

 

We are not required to, andunder certain circumstances it may elect not to, incur the expense of retaining lawyers to examine the title to its operating interests.In such cases, we would rely upon the judgment of oil and gas lease brokers or landmen who perform the fieldwork in examining recordsin the appropriate governmental office before acquiring an operating interest. The existence of a material title deficiency can renderan interest worthless and can materially adversely affect our results of operations, financial condition and cash flows. No assurancecan be given that Pogo will not suffer a monetary loss from title defects or title failure. Additionally, undeveloped acreage has a greaterrisk of title defects than developed acreage. If there are any title defects in properties in which we holds an interest, it may suffera financial loss.

 

12

 

 

We depend on various services for the developmentand production activities on the properties it operates. Substantially all our revenue is derived from these producing properties. A reductionin the expected number of wells to be developed on Pogo’s acreage by or the failure of EON to develop and operate the wells on itsacreage could have an adverse effect on its results of operations and cash flows adequately and efficiently.

 

Our assets consist primarilyof operating interests. The failure of the Company to perform operations adequately or efficiently or to act in ways that are not in ourbest interests could reduce production and revenues. Additionally, certain investors have requested that operators adopt initiatives toreturn capital to investors, which could also reduce the capital available to us for investment in development and production activities.Moreover, should a low commodity price environment incur, we may also opt to reduce development activity that could further reduce productionand revenues.

 

If production on our acreagedecreases due to decreased development activities, because of a low commodity price environment, limited availability of development capital,production-related difficulties or otherwise, our results of operations may be adversely affected. Pogo is not obligated to undertakeany development activities other than those required to maintain their leases on our acreage. In the absence of a specific contractualobligation, any development and production activities will be subject to their reasonable discretion (subject to certain implied obligationsto develop imposed by the laws of some states). Pogo could determine to develop wells on our acreage than is currently expected. The successand timing of development activities on our properties, depends on a number of factors that are largely outside of our control, including:

 

  the capital costs required for development activities on Pogo’s acreage, which could be significantly more than anticipated;

 

  the ability of Pogo to access capital;

 

  prevailing commodity prices;

 

  the availability of suitable equipment, production and transportation infrastructure and qualified operating personnel;

 

  the availability of storage for hydrocarbons, Pogo’s expertise, operating efficiency and financial resources;

 

  Pogo’s expected return on investment in wells developed on Pogo’s acreage as compared to opportunities in other areas;

 

  the selection of technology;

 

  the selection of counterparties for the marketing and sale of production;

 

  and the rate of production of the reserves.

 

We may elect not to undertakedevelopment activities, or may undertake these activities in an unanticipated fashion, which may result in significant fluctuations inour results of operations and cash flows. Sustained reductions in production by us on our properties may also adversely affect or resultsof operations and cash flows. Additionally, if we were to experience financial difficulty, we might not be able to pay invoices to continueits operations, which could have a material adverse impact on our cash flows.

 

13

 

 

Our future success depends on replacingreserves through acquisitions and the exploration and development activities.

 

Producing crude oil and naturalgas wells are characterized by declining production rates that vary depending upon reservoir characteristics and other factors. Our futurecrude oil and natural gas reserves and our production thereof and our cash flows are highly dependent on the successful development andexploitation of our current reserves and its ability to successfully acquire additional reserves that are economically recoverable. Moreover,the production decline rates of our properties may be significantly higher than currently estimated if the wells on its properties donot produce as expected. We may also not be able to find, acquire or develop additional reserves to replace the current and future productionof its properties at economically acceptable terms. If we are not able to replace or grow its oil and natural gas reserves, its business,financial condition and results of operations would be adversely affected.

 

Our failure to successfully identify, completeand integrate acquisitions of properties or businesses could materially and adversely affect its growth, results of operations and cashflows.

 

We depend, in part, on acquisitionsto grow its reserves, production and cash flows. Our decision to acquire a property will depend in part on the evaluation of data obtainedfrom production reports and engineering studies, geophysical and geological analyses and seismic data, and other information, the resultsof which are often inconclusive and subject to various interpretations. The successful acquisition of properties requires an assessmentof several factors, including:

 

  recoverable reserves;

 

  future crude oil and natural gas prices and their applicable differentials;

 

  development plans;

 

  operating costs Pogo’s E&P operators would incur to develop and operate the properties;

 

  and potential environmental and other liabilities that E&P operators may incur.

 

The accuracy of these assessmentsis inherently uncertain and we may not be able to identify attractive acquisition opportunities. In connection with these assessments,we perform a review of the subject properties that it believes to be generally consistent with industry practices, given the nature ofits interests. Our review will not reveal all existing or potential problems, nor will it permit it to become sufficiently familiar withthe properties to assess fully their deficiencies and capabilities. Inspections are often not performed on every well, and environmentalproblems, such as groundwater contamination, are not necessarily observable even when an inspection is undertaken. Even when problemsare identified, the seller may be unwilling or unable to provide effective contractual protection against all or part of the problems.Even if we do identify attractive acquisition opportunities, it may not be able to complete the acquisition or do so on commercially acceptableterms. Unless we further develop our existing properties, we will depend on acquisitions to grow our reserves, production and cash flow.

 

There is intense competitionfor acquisition opportunities in our industry. Competition for acquisitions may increase the cost of, or cause us to refrain from, completingacquisitions. Additionally, acquisition opportunities vary over time. Our ability to complete acquisitions is dependent upon, among otherthings, our ability to obtain debt and equity financing and, in some cases, regulatory approvals. Further, these acquisitions may be ingeographic regions in which Pogo does not currently hold assets, which could result in unforeseen operating difficulties. In addition,if we acquire interests in new states, it may be subject to additional and unfamiliar legal and regulatory requirements. Compliance withregulatory requirements may impose substantial additional obligations on Pogo and its management, cause it to expend additional time andresources in compliance activities and increase its exposure to penalties or fines for non-compliance with such additional legal requirements.Further, the success of any completed acquisition will depend on Pourability to effectively integrate the acquired business into its existingbusiness. The process of integrating acquired businesses may involve unforeseen difficulties and may require a disproportionate amountof our managerial and financial resources. In addition, potential future acquisitions may be larger and for purchase prices significantlyhigher than those paid for earlier acquisitions.

 

No assurance can be giventhat we will be able to identify suitable acquisition opportunities, negotiate acceptable terms, obtain financing for acquisitions onacceptable terms or successfully acquire identified targets. Our failure to achieve consolidation savings, to integrate the acquiredassets into its existing operations successfully or to minimize any unforeseen difficulties could materially and adversely affect itsfinancial condition, results of operations and cash flows. The inability to effectively manage these acquisitions could reduce Our focuson subsequent acquisitions and current operations, which, in turn, could negatively impact its growth, results of operations and cashflows.

 

14

 

 

We may acquire properties that do not produceas projected, and it may be unable to determine reserve potential, identify liabilities associated with such properties or obtain protectionfrom sellers against such liabilities.

 

Acquiring crude oil and naturalgas properties requires us to assess reservoir and infrastructure characteristics, including recoverable reserves, development and operatingcosts and potential environmental and other liabilities. Such assessments are inexact and inherently uncertain. In connection with theassessments, we perform a review of the subject properties, but such a review will not necessarily reveal all existing or potential problems.In the course of due diligence, we may not inspect every well or pipeline. We cannot necessarily observe structural and environmentalproblems, such as pipe corrosion, when an inspection is made. We may not be able to obtain contractual indemnities from the seller forliabilities created prior to its purchase of the property. We may be required to assume the risk of the physical condition of the propertiesin addition to the risk that the properties may not perform in accordance with its expectations.

 

Any acquisitions that we complete will besubject to substantial risks.

 

Even if we makes acquisitionsthat we believes will increase its cash generated from operations, these acquisitions may nevertheless result in a decrease in its cashflows. Any acquisition involves potential risks, including, among other things:

 

  the validity of our assumptions about estimated proved reserves, future production, prices, revenues, capital expenditures, the operating expenses and costs to develop the reserves;

 

  a decrease in our liquidity by using a significant portion of its cash generated from operations or borrowing capacity to finance acquisitions;

 

  a significant increase in our interest expense or financial leverage if it incurs debt to finance acquisitions;

 

  the assumption of unknown liabilities, losses or costs for which we are not indemnified or for which any indemnity it receives is inadequate;

 

  mistaken assumptions about the overall cost of equity or debt;

 

  our ability to obtain satisfactory title to the assets it acquires;

 

  an inability to hire, train or retain qualified personnel to manage and operate our growing business and assets;

 

  and the occurrence of other significant changes, such as impairment of crude oil and natural gas properties, goodwill or other intangible assets, asset devaluation or restructuring charges.

 

Our identified development activities aresusceptible to uncertainties that could materially alter the occurrence or timing of our development activities.

 

The ability of the Companyto perform development activities depends on a number of uncertainties, including the availability of capital, construction of and limitationson access to infrastructure, inclement weather, regulatory changes and approvals, crude oil and natural gas prices, costs, developmentactivity results and the availability of water. Further, any identified potential development activities are in various stages of evaluation,ranging from wells that are ready to be developed to wells that require substantial additional interpretation. The use of technologiesand the study of producing fields in the same area will not enable we to know conclusively prior to development activities whether crudeoil and natural gas will be present or, if present, whether crude oil and natural gas will be present in sufficient quantities to be economicallyviable. Even if enough crude oil or natural gas exist, we may damage the potentially productive hydrocarbon-bearing formation or experiencemechanical difficulties while performing development activities, possibly resulting in a reduction in production from the well or abandonmentof the well. If Pogo performs additional development activities on wells that do not respond or they produce at quantities less than desiredthese wells may materially harm our business.

 

There is no guarantee thatthe conclusions we draw from available data and other wells near the Pogo acreage will be applicable to our development activities. Further,initial production rates reported by us in the areas in which ours reserves are located may not be indicative of future or long-term productionrates. Additionally, actual production from wells may be less than expected. For example, a number of E&P operators have recentlyannounced that newer wells drilled close in proximity to already producing wells have produced less oil and gas than forecast. Becauseof these uncertainties, Pogo does not know if the potential development activities that have been identified will ever be able to producecrude oil and natural gas from these or any other potential development activities. As such, the actual development activities of Pogomay materially differ from those presently identified, which could adversely affect our business, results of operation and cash flows.

 

15

 

 

Acquisitions and development of our leaseswill require substantial capital, and our company may be unable to obtain needed capital or financing on satisfactory terms or at all.

 

The crude oil and naturalgas industry is capital intensive. We made substantial capital expenditures in connection with the acquisition and development of itsproperties. Our company may continue to make substantial capital expenditures in connection with the acquisition and development of properties.Our company will finance capital expenditures primarily with funding from cash generated by operations and borrowings under its revolvingcredit facility.

 

In the future, we may needcapital more than the amounts it retains in its business or borrows under its revolving credit facility. The level of borrowing base availableunder our revolving credit facility is largely based on its estimated proved reserves and its lenders’ price decks and underwritingstandards in the reserve-based lending space and may be reduced to the extent commodity prices decrease and cause underwriting standardsto tighten or the lending syndication market is not sufficiently liquid to obtain lender commitments to a full borrowing base in an amountappropriate for our assets. Furthermore, we cannot assure you that it will be able to access other external capital on terms favorableto it or at all. For example, a significant decline in prices for crude oil and broader economic turmoil may adversely impact our abilityto secure financing in the capital markets on favorable terms. Additionally, our ability to secure financing or access the capital marketscould be adversely affected if financial institutions and institutional lenders elect not to provide funding for fossil fuel energy companiesin connection with the adoption of sustainable lending initiatives or are required to adopt policies that have the effect of reducingthe funding available to the fossil fuel sector. If we are unable to fund its capital requirements, e may be unable to complete acquisitions,take advantage of business opportunities or respond to competitive pressures, any of which could have a material adverse effect on itsresults of operation and free cash flow.

 

We are also dependent on theavailability of external debt, equity financing sources and operating cash flows to maintain its development program. If those financingsources are not available on favorable terms or at all, then We expect the development of its properties to be adversely affected. Ifthe development of our properties is adversely affected, then revenues from our operations may decline. If we issue additional equitysecurities or securities convertible into equity securities, existing stockholders will experience dilution and the new equity securitiescould have rights senior to those of our Class A Common Stock.

 

The widespread outbreak of an illness, pandemic(like COVID-19) or any other public health crisis may have material adverse effects on Pogo’s business, financial position, resultsof operations and/or cash flows.

 

We face risks related to theoutbreak of illnesses, pandemics and other public health crises that are outside of its control and could significantly disrupt its operationsand adversely affect its financial condition. For example, the COVID-19 pandemic has caused a disruption to the oil and natural gasindustry and to our business. The COVID-19 pandemic negatively impacted the global economy, disrupted global supply chains, reducedglobal demand for oil and gas, and created significant volatility and disruption of financial and commodity markets, but has been improvingsince 2020.

 

The degree to which the COVID-19 pandemicor any other public health crisis adversely impacts our operations, financial results and dividend policy will also depend on future developments,which are highly uncertain and cannot be predicted. These developments include, but are not limited to, the duration and spread of thepandemic, its severity, the actions to contain the virus or treat its impact, its impact on the economy and market conditions, and howquickly and to what extent normal economic and operating conditions can resume. While this matter may disrupt its operations in some way,the degree of the adverse financial impact cannot be reasonably estimated at this time.

 

16

 

 

We currently plan to enter hedgingarrangements with respect to the production of crude oil, and possibly natural gas which is a smaller portion of the reserves. We willmitigate the exposure to the impact of decreases in the prices by establishing a hedging plan and structure that protects the earningsto a reasonable level, and the debt service requirements.

 

We currently plan to enterinto hedging arrangements to establish, in advance, a price for the sale of the crude oil and possibly natural gas produced from its properties.The hedging plan and structure will be at a level to balance the debt service requirements and also allow us to realize the benefit ofany short-term increase in the price of crude oil and natural gas. A portion of the crude oil and natural gas produced from its propertieswill not be protected against decreases in the price of crude oil and natural gas, or prolonged periods of low commodity prices. Hedgingarrangements may limit our ability to realize the benefit of rising prices and may result in hedging losses.

 

The intent of the hedgingarrangements is to mitigate the volatility in its cash flows due to fluctuations in the price of crude oil and natural gas. However, thesehedging activities may not be as effective as our company intends in reducing the volatility of its cash flows and, if entered into, aresubject to the risks of the terms of the derivative instruments derivative contract, there may be a change in the expected differentialbetween the underlying commodity price in the derivative instrument and the actual price received, our company’s hedging policiesand procedures may not be properly followed and the steps our company takes to monitor its derivative financial instruments may not detectand prevent violations of its risk management policies and procedures, particularly if deception or other intentional misconduct is involved.Further, our company may be limited in receiving the full benefit of increases in crude oil as a result of these hedging transactions.The occurrence of any of these risks could prevent us from realizing the benefit of a derivative contract.

 

Our estimated reserves are based on manyassumptions that may turn out to be inaccurate. Any material inaccuracies in these reserve estimates or underlying assumptions will materiallyaffect the quantities and present value of its reserves.

 

It is not possible to measureunderground accumulation of crude oil and natural gas in an exact way. Crude oil and natural gas reserve engineering is not an exact scienceand requires subjective estimates of underground accumulations of crude oil and natural gas and assumptions concerning future crude oiland natural gas prices, production levels, ultimate recoveries and operating and development costs. As a result, estimated quantitiesof proved reserves, projections of future production rates and the timing of development expenditures may turn out to be incorrect. Estimatesof our proved reserves and related valuations as of December 31, 2024 and December 31, 2023 were prepared by Cobb. Cobb conducted a detailedreview of all of our properties for the period covered by its reserve report using information provided by Pogo. Over time, Pogo may makematerial changes to reserve estimates taking into account the results of actual drilling, testing and production and changes in prices.In addition, certain assumptions regarding future crude oil and natural gas prices, production levels and operating and development costsmay prove incorrect. For example, due to the deterioration in commodity prices and operator activity in 2020 as a result of the COVID-19pandemic and other factors, the commodity price assumptions used to calculate our reserves estimates declined, which in turn lowered itsproved reserve estimates. A substantial portion of our reserve estimates are made without the benefit of a lengthy production history,which are less reliable than estimates based on a lengthy production history. Any significant variance from these assumptions to actualfigures could greatly affect our estimates of reserves and future cash generated from operations. Numerous changes over time to the assumptionson which our reserve estimates are based, as described above, often result in the actual quantities of crude oil and natural gas thatare ultimately recovered being different from its reserve estimates.

 

Furthermore, the present valueof future net cash flows from our proved reserves is not necessarily the same as the current market value of its estimated reserves. Inaccordance with rules established by the SEC and the Financial Accounting Standards Board (the “FASB”), we base the estimateddiscounted future net cash flows from our proved reserves on the twelve-month average oil and gas index prices, calculated as theunweighted arithmetic average for the first-day-of-the-month price for each month, and costs in effect on the date of the estimate,holding the prices and costs constant throughout the life of the properties. Actual future prices and costs may differ materially fromthose used in the present value estimate, and future net present value estimates using then current prices and costs may be significantlyless than the current estimate. In addition, the 10% discount factor we use when calculating discounted future net cash flows may notbe the most appropriate discount factor based on interest rates in effect from time to time and risks associated with us or the crudeoil and natural gas industry in general.

 

17

 

 

Operating hazards and partially insuredor uninsured risks may result in substantial losses to Pogo and any losses could adversely affect our results of operations and cash flows.

 

The operations of Pogo willbe subject to all of the hazards and operating risks associated with drilling for and production of crude oil and natural gas, includingthe risk of fire, explosions, blowouts, surface cratering, uncontrollable flows of crude oil and natural gas and formation water, pipeor pipeline failures, abnormally pressured formations, casing collapses and environmental hazards such as crude oil spills, natural gasleaks and ruptures or discharges of toxic gases. In addition, their operations will be subject to risks associated with hydraulic fracturing,including any mishandling, surface spillage or potential underground migration of fracturing fluids, including chemical additives. Theoccurrence of any of these events could result in substantial losses to Pogo due to injury or loss of life, severe damage to or destructionof property, natural resources and equipment, pollution or other environmental damage, clean-up responsibilities, regulatory investigationsand penalties, suspension of operations and repairs required to resume operations.

 

Loss of our information and computer systems,including as a result of cyber-attacks, could materially and adversely affect our business.

 

Pogo relies on electronicsystems and networks to control and manage Pogo’s respective businesses. If any of such programs or systems were to fail for anyreason, including as a result of a cyber-attack, or create erroneous information in Pogo’s hardware or software network infrastructure,possible consequences could be significant, including loss of communication links and inability to automatically process commercial transactionor engage in similar automated or computerized business activities. Although Pogo has multiple layers of security to mitigate risks ofcyber-attacks, cyber-attacks on business have escalated in recent years. Moreover, Pogo is becoming increasingly dependent ondigital technologies to conduct certain exploration, development, production and processing activities, including interpreting seismicdata, managing drilling rigs, production activities and gathering systems, conducting reservoir modeling and estimating reserves. TheU.S. government has issued public warnings that indicate that energy assets might be specific targets of cyber security threats.If Pogo becomes the target of cyber-attacks of information security breaches, their business operations may be substantially disrupted,which could have an adverse effect on Pogo’s results of operations. In addition, Pogo’s efforts to monitor, mitigate and managethese evolving risks may result in increased capital and operating costs, and there can be no assurance that such efforts will be sufficientto prevent attacks or breaches from occurring.

 

A terrorist attack or armed conflict couldharm our business.

 

Terrorist activities, anti-terrorist activitiesand other armed conflicts involving the United States or other countries may adversely affect the United States and global economiesand could prevent Pogo from meeting its financial and other obligations. For example, on February 24, 2022, Russia launched a large-scale invasionof Ukraine that has led to significant armed hostilities. As a result, the United States, the United Kingdom, the member states ofthe European Union and other public and private actors have levied severe sanctions on Russia. To date, this conflict has resulted ina decreased supply of hydrocarbons which has resulted in higher commodity prices. The geopolitical and macroeconomic consequences of thisinvasion and associated sanctions cannot be predicted, and such events, or any further hostilities in Ukraine or elsewhere, could severelyimpact the world economy. If any of these events occur, the resulting political instability and societal disruption could reduce overalldemand for crude oil and natural gas potentially putting downward pressure on demand for Pogo’s services and causing a reductionin its revenues. Crude oil and natural gas related facilities, including those of Pogo, could be direct targets of terrorist attacks,and, if infrastructure integral to Pogo is destroyed or damaged, they may experience a significant disruption in their operations. Anysuch disruption could materially adversely affect Pogo’s financial condition, results of operations and cash flows. Costs for insuranceand other security may increase as a result of these threats, and some insurance coverage may become more difficult to obtain, if availableat all.

 

18

 

 

We believe we currently have ineffectiveinternal control over its financial reporting.

 

A material weakness is a deficiency,or combination of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a materialmisstatement of our annual or interim consolidated financial statements may not be prevented or detected on a timely basis. We identifieda material weakness and believe we currently have ineffective internal control over financial reporting, primarily due: to the lack ofsufficient accounting personnel to manage the our financial accounting process, lack of segregation of duties, lack of proper accountingfor complex financial instruments, lack of design and implementation of controls related to oil and gas activities, which combined constituteda material weakness in our internal control over financial reporting.

 

We intend to remediate thesedeficiencies by putting into place proper internal controls and accounting systems to ensure effective internal control over its financialreporting. Completion of remediation does not provide assurance that our remediation or other controls will continue to operate properlyor remain adequate and we cannot assure you that we will not identify additional material weaknesses in our internal control over financialreporting in the future. If we are unable to maintain effective internal control over financial reporting or disclosure controls and procedures,our ability to record, process and report financial information accurately, and to prepare financial statements within the time periodsspecified by the rules and forms of the SEC, could be adversely affected. This failure could negatively affect the market price and tradingliquidity of our stock, cause investors to lose confidence in our reported financial information, subject us to civil and criminal investigationsand penalties and generally materially and adversely impact our business and financial condition.

 

However, completion of remediationdoes not provide assurance that our remediation or other controls will continue to operate properly or remain adequate and we cannot assureyou that we will not identify additional material weaknesses in our internal control over financial reporting in the future. If we areunable to maintain effective internal control over financial reporting or disclosure controls and procedures, our ability to record, processand report financial information accurately, and to prepare financial statements within the time periods specified by the rules and formsof the SEC, could be adversely affected. This failure could negatively affect the market price and trading liquidity of our stock, causeinvestors to lose confidence in our reported financial information, subject us to civil and criminal investigations and penalties andgenerally materially and adversely impact our business and financial condition.

 

We are dependent upon our executive officersand directors and their departure could adversely affect our ability to operate.

 

Our operations are dependentupon a relatively small group of individuals. We believe that our success depends on the continued service of our executive officers anddirectors. In addition, our executive officers and directors are not required to commit any specified amount of time to our affairs and,accordingly, will have conflicts of interest in allocating management time among various business activities. The unexpected loss of theservices of one or more of our directors or executive officers could have a detrimental effect on us.

 

Certain of our executive officers and directorsare now, and all of them may in the future become, affiliated with entities engaged in business activities similar to those conductedby us.

 

Our executive officers anddirectors are, or may in the future become, affiliated with entities that are engaged in business activities similar to our own.

 

Our officers and directorsalso may become aware of business opportunities which may be appropriate for presentation to us and the other entities to which they owecertain fiduciary or contractual duties. Accordingly, they may have conflicts of interest in determining to which entity a particularbusiness opportunity should be presented. These conflicts may not be resolved in our favor and a potential target business may be presentedto another entity prior to its presentation to us. Our Second A&R Charter provides that we renounce our interest in any corporateopportunity offered to any director or officer unless such opportunity is expressly offered to such person solely in his or her capacityas a director or officer of our company and such opportunity is one we are legally and contractually permitted to undertake and wouldotherwise be reasonable for us to pursue.

 

19

 

 

Our executive officers, directors, securityholders and their respective affiliates may have competitive pecuniary interests that conflict with our interests.

 

We have not adopted a policythat expressly prohibits our directors, executive officers, security holders or affiliates from having a direct or indirect pecuniaryor financial interest in any investment to be acquired or disposed of by us or in any transaction to which we are a party or have an interest.We also do not have a policy that expressly prohibits any such persons from engaging for their own account in business activities of thetypes conducted by us. Accordingly, such persons or entities may have a conflict between their interests and ours.

 

Increased costs of capital could adverselyaffect our business.

 

Our business and ability toraise capital and make acquisitions could be harmed by factors such as the availability, terms, and cost of capital, increases in interestrates or a reduction in our credit rating. Changes in any one or more of these factors could cause our cost of doing business to increase,limit its access to capital, limit its ability to pursue acquisition opportunities, and place it at a competitive disadvantage. A significantreduction in the availability of capital could materially and adversely affect our ability to achieve our planned growth and operatingresults.

 

For example, since March 2022,the Federal Reserve has raised its target range for the federal funds rate multiple times, and additional rate hikes may continue to occur.An increase in the interest rates associated with our floating rate debt would increase our debt service costs and affect our resultsof operations and cash flow available for payments of our debt obligations. In addition, an increase in interest rates could adverselyaffect our future ability to obtain financing or materially increase the cost of any additional financing.

 

We may be involved in legal proceedings that could result insubstantial liabilities.

 

Like many crude oil and natural gas companies, we may from time totime be involved in various legal and other proceedings, such as title, royalty or contractual disputes, regulatory compliance mattersand personal injury or property damage matters, in the ordinary course of its business. Such legal proceedings are inherently uncertainand their results cannot be predicted. Regardless of the outcome, such proceedings could have an adverse impact on us because of legalcosts, diversion of management and other personnel and other factors. In addition, it is possible that a resolution of one or more suchproceedings could result in liability, penalties or sanctions, as well as judgments, consent decrees or orders requiring a change in ourbusiness practices, which could materially and adversely affect its business, operating results and financial condition. Accruals forsuch liability, penalties or sanctions may be insufficient. Judgments and estimates to determine accruals or range of losses related tolegal and other proceedings could change from one period to the next, and such changes could be material.

 

20

 

 

Risks Related to Our Industry

 

A substantial majority of our revenues fromcrude oil and gas producing activities are derived from its operating properties that are based on the price at which crude oil and naturalgas produced from the acreage underlying its interests are sold. Prices of crude oil and natural gas are volatile due to factors beyondour control. A substantial or extended decline in commodity prices may adversely affect our business, financial condition, results ofoperations and cash flows.

 

Our revenues, operating results,discretionary cash flows, profitability, liquidity and the carrying value of its interests depend significantly upon the prevailing pricesfor crude oil and natural gas. Historically, crude oil and natural gas prices and their applicable basis differentials have been volatileand are subject to fluctuations in response to changes in supply and demand, market uncertainty and a variety of additional factors thatare beyond our control, including:

 

  the regional, domestic foreign supply of and demand for crude oil and natural gas;

 

  the level of prices and market expectations about future prices of crude oil and natural gas;

 

  the level of global crude oil and natural gas E&P;

 

  the cost of exploring for, developing, producing and delivering crude oil and natural gas;

 

  the price and quantity of foreign imports and U.S. exports of crude oil and natural gas;

 

  the level of U.S. domestic production;

 

  political and economic conditions and events in foreign oil and natural gas producing countries, including embargoes, continued hostilities in the Middle East and other sustained military campaigns, the armed conflict in Ukraine and associated economic sanctions on Russia, conditions in South America, Central America and China and acts of terrorism or sabotage;

 

  global or national health concerns, including the outbreak of an illness pandemic (like COVID-19), which may reduce demand for crude oil and natural gas due to reduced global or national economic activity;

 

  the ability of members of OPEC and its allies and other oil exporting nations to agree to and maintain crude oil price and production controls;

 

  speculative trading in crude oil and natural gas derivative contracts;

 

  the level of consumer product demand;

 

  weather conditions and other natural disasters, such as hurricanes and winter storms, the frequency and impact of which could be increased by the effects of climate change;

 

  technological advances affecting energy consumption, energy storage and energy supply;

 

  domestic and foreign governmental regulations and taxes;

 

  the continued threat of terrorism and the impact of military and other action, including U.S. military operations in the Middle East and economic sanctions such as those imposed by the U.S. on oil and gas exports from Iran;

 

  the proximity, cost, availability and capacity of crude oil and natural gas pipelines and other transportation facilities;

 

  the impact of energy conservation efforts;

 

  the price and availability of alternative fuels; and

 

  overall domestic and global economic conditions.

 

21

 

 

These factors and the volatilityof the energy markets make it extremely difficult to predict future oil and natural gas price movements accurately. Lower commodity pricesmay reduce our operating margins, cash flow and borrowing ability. If we are unable to obtain needed capital or financing on satisfactoryterms, our ability to develop future reserves or make acquisitions could be adversely affected. Also, using lower prices in estimatingproved reserves may result in a reduction in proved and reserve volumes due to economic limits. In addition, sustained periods with oiland natural gas prices at levels lower than current West Texas Intermediate (“WTI”) and Henry Hub strip prices may adverselyaffect our drilling economics, cash flow and our ability to raise capital, which may require us to re-evaluate and postpone or substantiallyrestrict our development program, and result in the reduction of some of our proved undeveloped reserves and related PV-10.

 

Any substantial decline inthe price of crude oil and natural gas, or prolonged period of low commodity prices will materially adversely affect our business, financialcondition, results of operations and cash flows. In addition, lower crude oil and natural gas may reduce the amount of crude oil and naturalgas that can be produced economically, which may reduce our willingness to develop its properties. This may result in Pogo having to makesubstantial downward adjustments to our estimated proved reserves, which could negatively impact its ability to fund its operations. Ifthis occurs or if production estimates change or exploration or development results deteriorate, the successful efforts method of accountingprinciples may require Pogo to write down, as a non-cash charge to earnings, the carrying value of its crude oil and natural gas properties.Pogo could also determine during periods of low commodity prices to shut in or curtail production from wells on our properties. In addition,we could determine during periods of low commodity prices to plug and abandon marginal wells that otherwise may have been allowed to continueto produce for a longer period under conditions of higher prices. Specifically, they may abandon any well if they reasonably believe thatthe well can no longer produce crude oil or natural gas in commercially paying quantities. Pogo may choose to use various derivative instrumentsin connection with anticipated crude oil and natural gas to minimize the impact of commodity price fluctuations. However, we cannot hedgethe entire exposure of our operations from commodity price volatility. To the extent we does not hedge against commodity price volatility,or its hedges are not effective, our results of operations and financial position may be diminished.

 

If commodity prices decrease to a levelsuch that our future undiscounted cash flows from its properties are less than their carrying value, Pogo may be required to take write-downsof the carrying values of its properties.

 

Accounting rules require thatPogo periodically review the carrying value of its properties for possible impairment. Based on specific market factors and circumstancesat the time of prospective impairment reviews, production data, economics and other factors, Pogo may be required to write down the carryingvalue of its properties. Pogo evaluates the carrying amount of its proved oil and natural gas properties for impairment whenever eventsor changes in circumstances indicate that a property’s carrying amount may not be recoverable. If the carrying value exceeds theestimated undiscounted future cash flows Pogo would estimate the fair value of its properties and record an impairment charge for anyexcess of the carrying value of the properties over the estimated fair value of the properties. Factors used to estimate fair value mayinclude estimates of proved reserves, future commodity prices, future production estimates and a commensurate discount rate. The riskthat Pogo will be required to recognize impairments of its crude oil and natural gas properties increases during periods of low commodityprices. In addition, impairments would occur if Pogo were to experience sufficient downward adjustments to its estimated proved reservesor the present value of estimated future net revenues. An impairment recognized in one period may not be reversed in a subsequent period.Pogo may incur impairment charges in the future, which could materially adversely affect its results of operations for the periods inwhich such charges are taken.

 

22

 

 

The unavailability, high cost or shortagesof rigs, equipment, raw materials, supplies or personnel may restrict or result in increased costs to develop and operate Pogo’sproperties.

 

The crude oil and naturalgas industry is cyclical, which can result in shortages of drilling/workover rigs, equipment, raw materials (particularly water and sandand other proppants), supplies and personnel. When shortages occur, the costs and delivery times of rigs, equipment and supplies increaseand demand for, and wage rates of, qualified drilling/workover rig crews also rise with increases in demand. Pogo cannot predict whetherthese conditions will exist in the future and, if so, what their timing and duration will be. In accordance with customary industry practice,Pogo relies on independent third-party service providers to provide many of the services and equipment necessary to drill new developmentwells. If Pogo is unable to secure a sufficient number of drilling/workover rigs at reasonable costs, Pogo’s financial conditionand results of operations could suffer. Shortages of drilling/workover rigs, equipment, raw materials, supplies, personnel, trucking services,tubulars, hydraulic fracturing and completion services and production equipment could delay or restrict Pogo’s development operations,which in turn could have a material adverse effect on Pogo’s financial condition, results of operations and cash flows.

 

The marketability of crude oil and naturalgas production is dependent upon transportation and processing and refining facilities, which Pogo cannot control. Any limitation in theavailability of those facilities could interfere with Pogo’s ability to market its production and could harm Pogo’s business.

 

The marketability of Pogo’sproduction depends in part on the availability, proximity and capacity of pipelines, gathering lines, tanker trucks and other transportationmethods, and processing and refining facilities owned by third parties. Pogo does not control these third-party facilities and Pogo’saccess to them may be limited or denied. Insufficient production from the wells on Pogo’s acreage or a significant disruption inthe availability of third-party transportation facilities or other production facilities could adversely impact Pogo’s abilityto deliver, to market or produce oil and natural gas and thereby cause a significant interruption in Pogo’s operations. If theyare unable, for any sustained period, to implement acceptable delivery or transportation arrangements or encounter production relateddifficulties, they may be required to shut in or curtail production. In addition, the amount of crude oil that can be produced and soldis subject to curtailment in certain other circumstances outside of Pogo’s control, such as pipeline interruptions due to scheduledand unscheduled maintenance, excessive pressure, physical damage or lack of available capacity on these systems, tanker truck availabilityand extreme weather conditions. Also, production from Pogo’s wells may be insufficient to support the construction of pipeline facilities,and the shipment of Pogo’s crude oil and natural gas on third-party pipelines may be curtailed or delayed if it does not meetthe quality specifications of the pipeline owners. The curtailments arising from these and similar circumstances may last from a few daysto several months. In many cases, Pogo is provided only with limited, if any, notice as to when these circumstances will arise andtheir duration. Any significant curtailment in gathering system or transportation, processing or refining-facility capacity, or aninability to obtain favorable terms for delivery of the crude oil and natural gas produced from Pogo’s acreage, could reduce Pogo’sability to market the production from Pogo’s properties and have a material adverse effect on Pogo’s financial condition,results of operations and cash flows. Pogo’s access to transportation options and the prices Pogo receives can also be affectedby federal and state regulation — including regulation of crude oil and natural gas production, transportation and pipelinesafety — as well by general economic conditions and changes in supply and demand.

 

In addition, the third partieson whom Pogo relies for transportation services are subject to complex federal, state, tribal and local laws that could adversely affectthe cost, manner or feasibility of conducting Pogo’s business.

 

23

 

 

Drilling for and producing crude oil andnatural gas are high-risk activities with many uncertainties that may materially adversely affect our business, financial condition, resultsof operations and cash flows.

 

The development drilling activitiesof our properties will be subject to many risks. For example, Pogo will not be able to assure you that wells drilled by the E&P operatorsof its properties will be productive. Drilling for crude oil and natural gas often involves unprofitable efforts, not only from dry wellsbut also from wells that are productive but do not produce sufficient crude oil and natural gas to return a profit at then realized pricesafter deducting drilling, operating and other costs. The seismic data and other technologies used do not provide conclusive knowledgeprior to drilling a well that crude oil and natural gas are present or that a well can be produced economically. The costs of exploration,exploitation and development activities are subject to numerous uncertainties beyond our control and increases in those costs can adverselyaffect the economics of a project. Further, our development drilling and producing operations may be curtailed, delayed, canceled or otherwisenegatively impacted as a result of other factors, including:

 

  unusual or unexpected geological formations;

 

  loss of drilling fluid circulation;

 

  title problems;

 

  facility or equipment malfunctions;

 

  unexpected operational events;

 

  shortages or delivery delays of equipment and services;

 

  compliance with environmental and other governmental requirements; and

 

  adverse weather conditions, including the recent winter storms in February 2021 that adversely affected operator activity and production volumes in the southern United States, including in the Delaware Basin.

 

Any of these risks can causesubstantial losses, including personal injury or loss of life, damage to or destruction of property, natural resources and equipment,pollution, environmental contamination or loss of wells and other regulatory penalties. In the event that planned operations, includingthe drilling of development wells, are delayed or cancelled, or existing wells or development wells have lower than anticipated productiondue to one or more of the factors above or for any other reason, Pogo’s financial condition, results of operations and cash flowsmay be materially adversely affected.

 

Competition in the crude oil and naturalgas industry is intense, which may adversely affect our ability to succeed.

 

The crude oil and naturalgas industry is intensely competitive, and our properties compete with other companies that may have greater resources. Many of thesecompanies explore for and produce crude oil and natural gas, carry on midstream and refining operations, and market petroleum and otherproducts on a regional, national or worldwide basis. In addition, these companies may have a greater ability to continue exploration activitiesduring periods of low crude oil and natural gas market prices. our larger competitors may be able to absorb the burden of present andfuture federal, state, local and other laws and regulations more easily than we can, which would adversely affect our competitive position.Pogo may have fewer financial and human resources than many companies in our industry and may be at a disadvantage in bidding producingcrude oil and natural gas properties. Furthermore, the crude oil and natural gas industry has experienced recent consolidation among someoperators, which has resulted in certain instances of combined companies with larger resources. Such combined companies may compete againstPogo and thus limit our ability to acquire additional properties and add reserves.

 

A deterioration in general economic, business,political or industry conditions would materially adversely affect our results of operations, financial condition and cash flows.

 

Concerns over global economicconditions, energy costs, geopolitical issues, the impacts of the COVID-19 pandemic, inflation, the availability and cost of credit andslow economic growth in the United States have contributed to economic uncertainty and diminished expectations for the global economy.Additionally, acts of protest and civil unrest have caused economic and political disruption in the United States. Meanwhile, continuedhostilities in the Middle East, Ukraine and the occurrence or threat of terrorist attacks in the United States or other countries couldadversely affect the economies of the United States and other countries. Concerns about global economic growth have had a significantadverse impact on global financial markets and commodity prices. An oversupply and decreased demand of crude oil in 2020 led to a severedecline in worldwide crude oil prices in 2020.

 

If the economic climate inthe United States or abroad deteriorates, worldwide demand for petroleum products could further diminish, which could impact the priceat which crude oil and natural gas from our properties are sold, affect the ability of the Company to continue operations and ultimatelymaterially adversely impact our results of operations, financial condition and cash flows.

 

24

 

 

Conservation measures, technological advancesand increasing attention to ESG matters could materially reduce demand for crude oil and natural gas, availability of capital and adverselyaffect our results of operations.

 

Fuel conservation measures,alternative fuel requirements, increasing consumer demand for alternatives to crude oil and natural gas, technological advances in fueleconomy and energy-generation devices could reduce demand for crude oil and natural gas. The impact of the changing demand for crude oiland natural gas services and products may have a material adverse effect on our business, financial condition, results of operations andcash flows. It is also possible that the concerns about the production and use of fossil fuels will reduce the sources of financing availableto Pogo. For example, certain segments of the investor community have developed negative sentiment towards investing in the oil and gasindustry. Recent equity returns in the sector versus other industry sectors have led to lower oil and gas representation in certain keyequity market indices. In addition, some investors, including investment advisors and certain sovereign wealth, pension funds, universityendowments and family foundations, have stated policies to divest from, or not provide funding to, the oil and gas sector based on theirsocial and environmental considerations. Furthermore, organizations that provide information to investors on corporate governance andrelated matters have developed ratings processes for evaluating companies on their approach to environmental, social and governance (“ESG”)matters. Such ratings are used by some investors and other financial institutions to inform their investment, financing and voting decisions,and unfavorable ESG ratings may lead to increased negative sentiment toward oil and gas companies from such institutions. Additionally,the SEC proposed rules on climate change disclosure requirements for public companies which, if adopted as proposed, could result in substantialcompliance costs. Certain other stakeholders have also pressured commercial and investment banks to stop financing oil and gas and relatedinfrastructure projects. Such developments, including environmental activism and initiatives aimed at limiting climate change and reducingair pollution, could result in downward pressure on the stock prices of oil and gas companies, and also adversely affect our availabilityof capital.

 

Risks Related to Environmental and Regulatory Matters

 

Crude oil and natural gas operations aresubject to various governmental laws and regulations. Compliance with these laws and regulations can be burdensome and expensive for Pogo,and failure to comply could result in Pogo incurring significant liabilities, either of which may impact its willingness to develop ourinterests.

 

Our activities on the propertiesin which Pogo holds interests are subject to various federal, state and local governmental regulations that may change from time to timein response to economic and political conditions. Matters subject to regulation include drilling operations, production and distributionactivities, discharges or releases of pollutants or wastes, plugging and abandonment of wells, maintenance and decommissioning of otherfacilities, the spacing of wells, unitization and pooling of properties and taxation. From time to time, regulatory agencies have imposedprice controls and limitations on production by restricting the rate of flow of crude oil and natural gas wells below actual productioncapacity to conserve supplies of crude oil and natural gas. Further actions, including actions focused on addressing climate change, maynegatively impact oil and gas operations and favor renewable energy projects in the United States, which may negatively impact the demandfor oil and natural gas.

 

25

 

 

In addition, the production,handling, storage and transportation of crude oil and natural gas, as well as the remediation, emission and disposal of crude oil andnatural gas wastes, by-products thereof and other substances and materials produced or used in connection with crude oil and natural gasoperations are subject to regulation under federal, state and local laws and regulations primarily relating to protection of worker healthand safety, natural resources and the environment. Failure to comply with these laws and regulations may result in the assessment of sanctionson Pogo, including administrative, civil or criminal penalties, permit revocations, requirements for additional pollution controls andinjunctions limiting or prohibiting some or all of our operations on our properties. Moreover, these laws and regulations have generallyimposed increasingly strict requirements related to water use and disposal, air pollution control, species protection, and waste management,among other matters.

 

Laws and regulations governingE&P may also affect production levels. Pogo must comply with federal and state laws and regulations governing conservation matters,including, but not limited to:

 

  provisions related to the unitization or pooling of the crude oil and natural gas properties;

 

  the establishment of maximum rates of production from wells;

 

  the spacing of wells;

 

  the plugging and abandonment of wells; and

 

  the removal of related production equipment.

 

Additionally, federal andstate regulatory authorities may expand or alter applicable pipeline-safety laws and regulations, compliance with which may requireincreased capital costs for third-party crude oil and natural gas transporters. These transporters may attempt to pass on such coststo Pogo, which in turn could affect profitability on the properties in which Pogo owns an interest.

 

Pogo must also comply withlaws and regulations prohibiting fraud and market manipulations in energy markets. To the extent Pogo’s properties are shipperson interstate pipelines, they must comply with the tariffs of those pipelines and with federal policies related to the use of interstatecapacity.

 

Pogo may be required to makesignificant expenditures to comply with the governmental laws and regulations described above and may be subject to potential fines andpenalties if they are found to have violated these laws and regulations. Pogo believes the trend of more expansive and stricter environmentallegislation and regulations will continue. The laws and regulations that affect Pogo could increase the operating costs of Pogo anddelay production and may ultimately impact Pogo’s ability and willingness to develop its properties.

 

Federal and state legislative and regulatoryinitiatives relating to hydraulic fracturing could cause Pogo to incur increased costs, additional operating restrictions or delays andhave fewer potential development locations.

 

Pogo engages in hydraulicfracturing. Hydraulic fracturing is a common practice that is used to stimulate production of hydrocarbons from tight formations, includingshales. The process involves the injection of water, sand and chemicals under pressure into formations to fracture the surrounding rockand stimulate production. Currently, hydraulic fracturing is generally exempt from regulation under the Underground Injection Controlprogram of the U.S. Safe Drinking Water Act (“SDWA”) and is typically regulated by state oil and gas commissions or similaragencies.

 

However, several federal agencieshave asserted regulatory authority over certain aspects of the process. For example, in June 2016, the Environmental Protection Agency(the “EPA”) published an effluent limit guideline final rule prohibiting the discharge of wastewater from onshore unconventionaloil and gas extraction facilities to publicly owned wastewater treatment plants. Also, from time to time, legislation has been introduced,but not enacted, in the U.S. Congress to provide for federal regulation of hydraulic fracturing and to require disclosure of thechemicals used in the hydraulic fracturing process. This or other federal legislation related to hydraulic fracturing may be consideredagain in the future, though Pogo cannot predict the extent of any such legislation at this time.

 

26

 

 

Moreover, some states andlocal governments have adopted, and other governmental entities are considering adopting, regulations that could impose more stringentpermitting, disclosure and well-construction requirements on hydraulic fracturing operations, including states in which Pogo’sproperties are located. For example, Texas, among others, has adopted regulations that impose new or more stringent permitting, disclosure,disposal and well construction requirements on hydraulic fracturing operations. States could also elect to prohibit high volume hydraulicfracturing altogether. In addition to state laws, local land use restrictions, such as city ordinances, may restrict drilling in generaland/or hydraulic fracturing in particular.

 

Increased regulation and attentiongiven to the hydraulic fracturing process, including the disposal of produced water gathered from drilling and production activities,could lead to greater opposition to, and litigation concerning, crude oil and natural gas production activities using hydraulic fracturingtechniques in areas where Pogo owns properties. Additional legislation or regulation could also lead to operational delays or increasedoperating costs for Pogo in the production of crude oil and natural gas, including from the development of shale plays, or could makeit more difficult for Pogo to perform hydraulic fracturing. The adoption of any federal, state or local laws or the implementation ofregulations regarding hydraulic fracturing could potentially cause a decrease in Pogo’s completion of new crude oil and naturalgas wells and result in an associated decrease in the production attributable to Pogo’s interests, which could have a material adverseeffect on Pogo’s business, financial condition and results of operations.

 

Legislation or regulatory initiatives intendedto address seismic activity could restrict our development and production activities, as well as our ability to dispose of produced watergathered from such activities, which could have a material adverse effect on our future business, which in turn could have a materialadverse effect on our business.

 

State and federal regulatoryagencies have recently focused on a possible connection between hydraulic fracturing related activities, particularly the undergroundinjection of wastewater into disposal wells, and the increased occurrence of seismic activity, and regulatory agencies at all levels arecontinuing to study the possible linkage between oil and gas activity and induced seismicity. For example, in 2015, the United StatesGeological Study (“USGS”) identified eight states, including New Mexico, Oklahoma and Texas, with areas of increased ratesof induced seismicity that could be attributed to fluid injection or oil and gas extraction.

 

In addition, a number of lawsuitshave been filed alleging that disposal well operations have caused damage to neighboring properties or otherwise violated state and federalrules regulating waste disposal. In response to these concerns, regulators in some states are seeking to impose additional requirements,including requirements in the permitting of produced water disposal wells or otherwise to assess the relationship between seismicity andthe use of such wells. For example, the Texas Railroad Commission has previously published a rule governing permitting or re-permittingof disposal wells that would require, among other things, the submission of information on seismic events occurring within a specifiedradius of the disposal well location, as well as logs, geologic cross sections and structure maps relating to the disposal area in question.If the permittee or an applicant of a disposal well permit fails to demonstrate that the produced water or other fluids are confined tothe disposal zone or if scientific data indicates such a disposal well is likely to be or determined to be contributing to seismic activity,then the agency may deny, modify, suspend or terminate the permit application or existing operating permit for that well. The Texas RailroadCommission has used this authority to deny permits for waste disposal wells. In some instances, regulators may also order that disposalwells be shut in. In late 2021, the Texas Railroad Commission issued a notice to operators of disposal wells in the Midland area to reducesaltwater disposal well actions and provide certain data to the commission. Separately, in November 2021, New Mexico implemented protocolsrequiring operators to take various actions within a specified proximity of certain seismic activity, including a requirement to limitinjection rates if a seismic event is of a certain magnitude. As a result of these developments, Pogo may be required to curtail operationsor adjust development plans, which may adversely impact Pogo’s business.

 

Pogo will likely dispose ofproduced water volumes gathered from their production operations by injecting it into wells pursuant to permits issued by governmentalauthorities overseeing such disposal activities. While these permits will be issued pursuant to existing laws and regulations, these legalrequirements are subject to change, which could result in the imposition of more stringent operating constraints or new monitoring andreporting requirements, owing to, among other things, concerns of the public or governmental authorities regarding such gathering or disposalactivities. The adoption and implementation of any new laws or regulations that restrict Pogo’s ability to use hydraulic fracturingor dispose of produced water gathered from drilling and production activities by limiting volumes, disposal rates, disposal well locationsor otherwise, or requiring them to shut down disposal wells, could have a material adverse effect on Pogo’s business, financialcondition and results of operations.

 

27

 

 

Restrictions on the ability of to obtainwater may have an adverse effect on our financial condition, results of operations and cash flows.

 

Water is an essential componentof crude oil and natural gas production during both the drilling and hydraulic fracturing processes. Over the past several years,parts of the country, and in particular Texas, have experienced extreme drought conditions. As a result of this severe drought, some localwater districts have begun restricting the use of water subject to their jurisdiction for hydraulic fracturing to protect local watersupply. Such conditions may be exacerbated by climate change. If Pogo is unable to obtain water to use in their operations from localsources, or if Pogo is unable to effectively utilize flowback water, they may be unable to economically drill for or produce crude oiland natural gas from Pogo’s properties, which could have an adverse effect on Pogo’s financial condition, results of operationsand cash flows.

 

Pogo’s operations are subject to aseries of risks arising from climate change.

 

Climate change continues toattract considerable public and scientific attention. As a result, numerous proposals have been made and are likely to continue to bemade at the international, national, regional and state levels of government to monitor and limit emissions of carbon dioxide, methaneand other “greenhouse gases” (“GHGs”). These efforts have included consideration of cap-and-trade programs,carbon taxes, GHG reporting and tracking programs and regulations that directly limit GHG emissions from certain sources.

 

In the United States, no comprehensiveclimate change legislation has been implemented at the federal level. However, following the U.S. Supreme Court finding that GHG emissionsconstitute a pollutant under the Clean Air Act (the “CAA”), the EPA has adopted regulations that, among other things, establishconstruction and operating permit reviews for GHG emissions from certain large stationary sources, require the monitoring and annual reportingof GHG emissions from certain petroleum and natural gas system sources in the United States, and together with the U.S. Department ofTransportation (the “DOT”), implementing GHG emissions limits on vehicles manufactured for operation in the United States.The regulation of methane from oil and gas facilities has been subject to uncertainty in recent years. In September 2020, the Trump Administrationrevised prior regulations to rescind certain methane standards and remove the transmission and storage segments from the source categoryfor certain regulations. However, subsequently, the U.S. Congress approved, and President Biden signed into law, a resolution under theCongressional Review Act to repeal the September 2020 revisions to the methane standards, effectively reinstating the prior standards.Additionally, in November 2021, the EPA issued a proposed rule that, if finalized, would establish OOOO(b) new source and OOOO(c) first-timeexisting source standards of performance for methane and volatile organic compound emissions for oil and gas facilities. Operators ofaffected facilities will have to comply with specific standards of performance to include leak detection using optical gas imaging andsubsequent repair requirement, and reduction of emissions by 95% through capture and control systems. The EPA issued supplemental rulesregarding methane emissions on December 6, 2022. The IRA established the Methane Emissions Reduction Program, which imposes a charge onmethane emissions from certain petroleum and natural gas facilities, which may apply to our operations in the future and may require usto expend material sums. We cannot predict the scope of any final methane regulatory requirements or the cost to comply with such requirements.Given the long-term trend toward increasing regulation, future federal GHG regulations of the oil and gas industry remain a significantpossibility.

 

28

 

 

Separately, various statesand groups of states have adopted or are considering adopting legislation, regulation or other regulatory initiatives that are focusedon such areas as GHG cap and trade programs, carbon taxes, reporting and tracking programs, and restriction of emissions. For example,New Mexico has adopted regulations to restrict the venting or flaring of methane from both upstream and midstream operations. At the internationallevel, the United Nations-sponsored “Paris Agreement” requires member states to submit non-binding, individually-determinedreduction goals known as Nationally Determined Contributions every five years after 2020. President Biden recommitted the United Statesto the Paris Agreement and, in April 2021, announced a goal of reducing the United States’ emissions by 50-52% below 2005 levelsby 2030. Additionally, at the 26th Conference of the Parties to the United Nations Framework Convention on Climate Change (“COP26”)in Glasgow in November 2021, the United States and the European Union jointly announced the launch of a Global Methane Pledge, an initiativecommitting to a collective goal of reducing global methane emissions by at least 30% from 2020 levels by 2030, including “all feasiblereductions” in the energy sector. However, in January 2025, President Trump withdrew from the Paris Agreement. The full impact ofthese actions cannot be predicted at this time.

 

Governmental, scientific,and public concern over the threat of climate change arising from GHG emissions has resulted in increasing political risks in the UnitedStates, including climate change related pledges made by certain candidates now in public office. Litigation risks are also increasingas a number of entities have sought to bring suit against various oil and natural gas companies in state or federal court, alleging amongother things, that such companies created public nuisances by producing fuels that contributed to climate change or alleging that thecompanies have been aware of the adverse effects of climate change for some time but defrauded their investors or customers by failingto adequately disclose those impacts.

 

There are also increasingfinancial risks for fossil fuel producers as shareholders currently invested in fossil-fuel energy companies may elect in the future toshift some or all of their investments into non-fossil fuel related sectors. Institutional lenders who provide financing to fossil fuelenergy companies also have become more attentive to sustainable lending practices and some of them may elect not to provide funding forfossil fuel energy companies. For example, at COP26, the Glasgow Financial Alliance for Net Zero (“GFANZ”) announced thatcommitments from over 450 firms across 45 countries had resulted in over $130 trillion in capital committed to net zero goals. The varioussub-alliances of GFANZ generally require participants to set short-term, sector-specific targets to transition their financing, investing,and/or underwriting activities to net zero emissions by 2050. There is also a risk that financial institutions will be required to adoptpolicies that have the effect of reducing the funding provided to the fossil fuel sector. In late 2020, the Federal Reserve announcedthat is has joined the Network for Greening the Financial System, a consortium of financial regulators focused on addressing climate-relatedrisks in the financial sector. Subsequently, in November 2021, the Federal Reserve issued a statement in support of the efforts of theNetwork for Greening the Financial System to identify key issues and potential solutions for the climate-related challenges most relevantto central banks and supervisory authorities. Limitation of investments in and financing for fossil fuel energy companies could resultin the restriction, delay or cancellation of drilling programs or development or production activities. Additionally, the SEC announcedits intention to promulgate rules requiring climate disclosures. Although the form and substance of these requirements is not yet known,this may result in additional costs to comply with any such disclosure requirements.

 

The adoption and implementationof new or more stringent international, federal or state legislation, regulations or other regulatory initiatives that impose more stringentstandards for GHG emissions from the oil and natural gas sector or otherwise restrict the areas in which this sector may produce oil andnatural gas or generate the GHG emissions could result in increased costs of compliance or costs of consuming, and thereby reduce demandfor oil and natural gas, which could reduce the profitability of Pogo’s interests. Additionally, political, litigation and financialrisks may result in Pogo restricting or cancelling production activities, incurring liability for infrastructure damages as a result ofclimatic changes, or impairing their ability to continue to operate in an economic manner, which also could reduce the profitability ofits interests. One or more of these developments could have a material adverse effect on Pogo’s business, financial condition andresults of operation.

 

29

 

 

Climate change may also resultin various physical risks, such as the increased frequency or intensity of extreme weather events or changes in meteorological and hydrologicalpatterns, that could adversely impact our operations, as well as those of our operators and their supply chains. Such physical risks mayresult in damage to operators’ facilities or otherwise adversely impact their operations, such as if they become subject to wateruse curtailments in response to drought, or demand for their products, such as to the extent warmer winters reduce the demand for energyfor heating purposes.

 

Increased attention to ESG matters and conservationmeasures may adversely impact our business.

 

Increasing attention to climatechange, societal expectations on companies to address climate change, investor and societal expectations regarding voluntary ESG disclosuresand consumer demand for alternative forms of energy may result in increased costs, reduced demand for our products, reduced profits, andincreased investigations and litigation. Increasing attention to climate change and environmental conservation, for example, may resultin demand shifts for oil and natural gas products and additional governmental investigations and private litigation against Pogo. Additionally,the SEC proposed rules on climate change disclosure requirements for public companies which, if adopted as proposed, could result in substantialcompliance costs. To the extent that societal pressures or political or other factors are involved, it is possible that such liabilitycould be imposed without regard to our causation of, or contribution to, the asserted damage, or to other mitigating factors.

 

Moreover, while Pogo may createand publish voluntary disclosures regarding ESG matters from time to time, many of the statements in those voluntary disclosures are basedon hypothetical expectations and assumptions that may or may not be representative of current or actual risks or events or forecasts ofexpected risks or events, including the costs associated therewith. Such expectations and assumptions are necessarily uncertain and maybe prone to error or subject to misinterpretation given the long timelines involved and the lack of an established single approach toidentifying, measuring and reporting on many ESG matters.

 

In addition, organizationsthat provide information to investors on corporate governance and related matters have developed ratings processes for evaluating companieson their approach to ESG matters. Such ratings are used by some investors to inform their investment and voting decisions. UnfavorableESG ratings and recent activism directed at shifting funding away from companies with energy-related assets could lead to increasednegative investor sentiment toward Pogo and its industry and to the diversion of investment to other industries, which could have a negativeimpact on Pogo’s access to and costs of capital. Also, institutional lenders may decide not to provide funding for fossil fuel energycompanies based on climate change related concerns, which could affect Pogo’s access to capital for potential growth projects.

 

Our results of operations may be materiallyimpacted by efforts to transition to a lower-carbon economy.

 

Concerns over the risk ofclimate change have increased the focus by global, regional, national, state and local regulators on GHG emissions, including carbon dioxideemissions, and on transitioning to a lower-carbon future. A number of countries and states have adopted, or are considering the adoptionof, regulatory frameworks to reduce greenhouse gas emissions. These regulatory measures may include, among others, adoption of cap andtrade regimes, carbon taxes, increased efficiency standards, prohibitions on the sales of new automobiles with internal combustion engines,and incentives or mandates for battery-powered automobiles and/or wind, solar or other forms of alternative energy. Compliance with changesin laws, regulations and obligations relating to climate change could result in increased costs of compliance for Pogo or costs of consumingcrude oil and natural gas for such products, and thereby reduce demand, which could reduce the profitability of Pogo. For example, Pogomay be required to install new emission controls, acquire allowances or pay taxes related to their greenhouse gas emissions, or otherwiseincur costs to administer and manage a GHG emissions program. Additionally, Pogo could incur reputational risk tied to changing customeror community perceptions of its, customers contribution to, or detraction from, the transition to a lower-carbon economy. These changingperceptions could lower demand for oil and gas products, resulting in lower prices and lower revenues as consumers avoid carbon-intensiveindustries, and could also pressure banks and investment managers to shift investments and reduce lending.

 

Separately, banks and otherfinancial institutions, including investors, may decide to adopt policies that restrict or prohibit investment in, or otherwise funding,Pogo based on climate change-related concerns, which could affect its or Pogo’s access to capital for potential growth projects.

 

Approaches to climate changeand transition to a lower-carbon economy, including government regulation, company policies, and consumer behavior, are continuouslyevolving. At this time, Pogo cannot predict how such approaches may develop or otherwise reasonably or reliably estimate their impacton its or its operators’ financial condition, results of operations and ability to compete. However, any long-term materialadverse effect on the oil and gas industry may adversely affect Pogo’s financial condition, results of operations and cash flows.

 

30

 

 

Additional restrictions on development activitiesintended to protect certain species of wildlife may adversely affect our ability to conduct development activities.

 

In the United States, theEndangered Species Act (the “ESA”) restricts activities that may affect endangered or threatened species or their habitats.Similar protections are offered to migratory birds under the Migratory Bird Treaty Act (the “MBTA”). To the extent speciesthat are listed under the ESA or similar state laws, or are protected under the MBTA, live in the areas where Pogo operates, our abilityto conduct or expand operations could be limited, or Pogo could be forced to incur additional material costs. Moreover, our developmentdrilling activities may be delayed, restricted or precluded in protected habitat areas or during certain seasons, such as breeding andnesting seasons. For example, in June 2021, the U.S. Fish & Wildlife Service (the “FWS”) proposed to list two distinctpopulation sections (“DPS”) of the Lesser Prairie Chicken, including one in portions of the Permian Basin, under the ESA (the“southern DPS”). On November 25, 2022, the FWS finalized the proposed rule, listing the southern DPS of the Lesser Prairie-Chickenas endangered and the northern DPS of the Lesser Prairie-Chicken as threatened.

 

Recently, there have alsobeen renewed calls to review protections currently in place for the dunes sagebrush lizard, whose habitat includes parts of the PermianBasin, and to reconsider listing the species under the ESA.

 

In addition, as a result ofone or more settlements approved by the FWS, the agency was required to make a determination on the listing of numerous other speciesas endangered or threatened under the ESA by the end of the FWS’ 2017 fiscal year. The FWS did not meet that deadline, but continuesto evaluate whether to take action with respect to those species. The designation of previously unidentified endangered or threatenedspecies could cause our operations to become subject to operating restrictions or bans, and limit future development activity in affectedareas. The FWS and similar state agencies may designate critical or suitable habitat areas that they believe are necessary for the survivalof threatened or endangered species. Such a designation could materially restrict use of or access to federal, state and private lands.

 

Risks Related to Our Financial and Debt Arrangements

 

Restrictions in our current and future debtagreements and credit facilities could limit our growth and our ability to engage in certain activities.

 

Our current Term Loan (asdefined herein) contains certain customary representations and warranties and various covenants and restrictive provisions that limitour ability to, among other things:

 

  incur or guarantee additional debt;

 

  enter into certain hedging contracts;

 

  pay dividends on, or redeem or repurchase, their equity interests, return capital to the holders of their equity interests, or make other distributions to holders of their equity interests;

 

  amend our organizational documents or certain material contracts;

 

  make certain investments and acquisitions;

 

  incur certain liens or permit them to exist;

 

31

 

 

  enter into certain types of transactions with affiliates;

 

  merge or consolidate with another company;

 

  transfer, sell or otherwise dispose of assets;

 

  enter into certain other lines of business;

 

  repay or redeem certain debt;

 

  use the proceeds from the Term Loan for certain purposes;

 

  allow certain gas imbalances, take-or-pay, or other prepayments;

 

A failure to comply with theprovisions of the Term Loan could result in an event of default, which could enable the Lender to declare, subject to the terms and conditionsof the Term Loan, any outstanding principal of that debt, together with accrued and unpaid interest, to be immediately due and payable.If the payment of the debt is accelerated, cash flows from our operations may be insufficient to repay such debt in full. The Term Loancontains events of default customary for transactions of this nature, including the occurrence of a change of control.

 

If we are unable to comply with the restrictionsand covenants in our debt agreements, there could be an event of default under the terms of such agreements, which could result in anacceleration of repayment.

 

If we are unable to complywith the restrictions and covenants in the Term Loan Agreement, the Seller Promissory Note or any future debt agreement or if we defaultunder the terms of the Term Loan Agreement, the Seller Promissory Note or any future debt agreement, there could be an event of default.Our ability to comply with these restrictions and covenants, including meeting any financial ratios and tests, may be affected by eventsbeyond our control. We cannot assure that we will be able to comply with these restrictions and covenants or meet such financial ratiosand tests. In the event of a default under the Term Loan Agreement, the Seller Promissory Note or any future debt agreement, the lenderscould terminate accelerate the loans and declare all amounts borrowed due and payable. If any of these events occur, our assets mightnot be sufficient to repay in full all of our outstanding indebtedness and we may be unable to find alternative financing. Even if wecould obtain alternative financing, it might not be on terms that are favorable or acceptable to us. Additionally, we may not be ableto amend the Term Loan Agreement, the Seller Promissory Note or any future debt agreement or obtain needed waivers on satisfactory terms.There can be no assurance that, if needed to avoid noncompliance with our debt agreements in the future, we will obtain the necessarywaivers from the applicable lenders on satisfactory terms or at all. As a result, there could be an event of default under such agreements,which could result in an acceleration of repayment.

 

Our debt levels may limit our flexibilityto obtain additional financing and pursue other business opportunities.

 

Our existing and any futureindebtedness could have important consequences to it, including:

 

  our ability to obtain additional financing, if necessary, for working capital, capital expenditures, acquisitions or other purposes may be impaired, or such financing may not be available on terms acceptable to it;

 

  covenants in the Term Loan require, and in any future credit and debt arrangement may require, us to meet financial tests that may affect our flexibility in planning for and reacting to changes in its business, including possible acquisition opportunities;

 

  our access to the capital markets may be limited;

 

32

 

 

  our borrowing costs may increase;

 

  we will use a portion of its discretionary cash flows to make principal and interest payments on its indebtedness, reducing the funds that would otherwise be available for operations, future business opportunities and payment of dividends to its stockholders; and

 

  our debt level will make us more vulnerable than competitors with less debt to competitive pressures or a downturn in its business or the economy generally.

 

Our ability to service ourindebtedness will depend upon, among other things, our future financial and operating performance, which will be affected by prevailingeconomic conditions and financial, business, regulatory and other factors, some of which are beyond its control. If our operating resultsare not sufficient to service its current or future indebtedness, we will be forced to take actions such as reducing distributions, reducingor delaying business activities, acquisitions, investments and/or capital expenditures, selling assets, restructuring or refinancing itsindebtedness, or seeking additional equity capital or bankruptcy protection. We may not be able to effect any of these remedies on satisfactoryterms or at all.

 

Our borrowings under the Term Loan Agreementexpose us to interest rate risk.

 

Our results of operationsare exposed to interest rate risk associated with borrowings under the Term Loan Agreement, which bears interest at rates based on theSecured Overnight Financing Rate (“SOFR”) or an alternative floating interest rate benchmark. In response to inflation, theU.S. Federal Reserve increased interest rates multiple times in 2022 through 2024 and signaled that additional interest rate increasesmay be expected in 2025. Raising or lowering of interest rates by the U.S. Federal Reserve generally causes an increase or decrease, respectively,in SOFR and other floating interest rate benchmarks. As such, if interest rates increase, so will our interest costs. If interest ratescontinue to increase, it may have a material adverse effect on our results of operations and financial condition.

 

Risks Related to Our Common Stock and this Offering

 

Our stock price may be volatile, which could result in substantiallosses to investors and litigation.

 

In addition to changes tomarket prices based on our results of operations and the factors discussed elsewhere in this “Risk Factors” section,the market price of and trading volume for our Class A Common Stock may change for a variety of other reasons, not necessarily relatedto our actual operating performance. The capital markets have experienced extreme volatility that has often been unrelated to the operatingperformance of particular companies. These broad market fluctuations may adversely affect the trading price of our Class A Common Stock.In addition, the average daily trading volume of the securities of small companies can be very low, which may contribute to future volatility.Factors that could cause the market price of our Class A Common Stock to fluctuate significantly include:

 

  the results of operating and financial performance and prospects of other companies in our industry;

 

  strategic actions by us or our competitors, such as acquisitions or restructurings;

 

  announcements of innovations, increased service capabilities, new or terminated customers or new, amended or terminated contracts by our competitors;

 

  the public’s reaction to our press releases, other public announcements, and filings with the Securities and Exchange Commission;

 

  lack of securities analyst coverage or speculation in the press or investment community about us or market opportunities in the telecommunications services and staffing industry;

 

33

 

 

  changes in government policies in the United States and, as our international business increases, in other foreign countries;

 

  changes in earnings estimates or recommendations by securities or research analysts who track our Class A Common Stock or failure of our actual results of operations to meet those expectations;

 

  market and industry perception of our success, or lack thereof, in pursuing our growth strategy;

 

  changes in accounting standards, policies, guidance, interpretations or principles;

 

  any lawsuit involving us, our services or our products;

 

  arrival and departure of key personnel;

 

  sales of Class A Common Stock by us, our investors or members of our management team; and

 

  changes in general market, economic and political conditions in the United States and global economies or financial markets, including those resulting from natural or man-made disasters.

 

Any of these factors, as wellas broader market and industry factors, may result in large and sudden changes in the trading volume of our Class A Common Stock and couldseriously harm the market price of our Class A Common Stock, regardless of our operating performance. This may prevent you from beingable to sell your shares at or above the price you paid for your shares of our Class A Common Stock, if at all. In addition, followingperiods of volatility in the market price of a company’s securities, stockholders often institute securities class action litigationagainst that company. Our involvement in any class action suit or other legal proceeding could divert our senior management’s attentionand could adversely affect our business, financial condition, results of operations and prospects.

 

The sale or availability for sale of substantialamounts of our Class A Common Stock could adversely affect the market price of our Class A Common Stock.

 

Sales of substantial amountsof shares of our Class A Common Stock, or the perception that these sales could occur, could adversely affect the market price of ourClass A Common Stock and could impair our future ability to raise capital through common stock offerings.

 

We have never paid cash dividends on ourClass A Common Stock and do not anticipate paying any cash dividends on our Class A Common Stock.

 

We have never paid cash dividendsand do not anticipate paying any cash dividends on our Class A Common Stock in the foreseeable future. We currently intend to retain anyearnings to finance our operations and growth. As a result, any short-term return on your investment will depend on the market price ofour Class A Common Stock, and only appreciation of the price of our Class A Common Stock, which may never occur, will provide a returnto stockholders. The decision whether to pay dividends will be made by our board of directors in light of conditions then existing, including,but not limited to, factors such as our financial condition, results of operations, capital requirements, business conditions, and covenantsunder any applicable contractual arrangements. Investors seeking cash dividends should not invest in our Class A Common Stock.

 

If equity research analysts do not publishresearch or reports about our business, or if they issue unfavorable commentary or downgrade our Class A Common Stock, the market priceof our Class A Common Stock will likely decline.

 

The trading market for ourClass A Common Stock will rely in part on the research and reports that equity research analysts, over whom we have no control, publishabout us and our business. We may never obtain research coverage by securities and industry analysts. If no securities or industry analystscommence coverage of our company, the market price for our Class A Common Stock could decline. In the event we obtain securities or industryanalyst coverage, the market price of our Class A Common Stock could decline if one or more equity analysts downgrade our Class A CommonStock or if those analysts issue unfavorable commentary, even if it is inaccurate, or cease publishing reports about us or our business.

 

34

 

 

The NYSE American may delist our securitiesfrom trading on its exchange, which could limit investors’ ability to make transactions in our securities and subject us to additionaltrading restrictions.

 

We have listed our ClassA Common Stock and Public Warrants on the NYSE American. Although we have met the minimum initial listing standards set forth in theNYSE American rules, we cannot assure you that our securities will be, or will continue to be, listed on the NYSE American in the future.In order to continue listing our securities on the NYSE American, we must maintain certain financial, distribution and stock price levels.Generally, we must maintain a minimum amount in stockholders’ equity (generally $2,500,000) and a minimum number of holders ofour securities (generally 300 public holders).

 

On April 17, 2024, we receiveda notice from the NYSE American that we were not in compliance with NYSE American listing standards as a result of our failure to timelyfile our Annual Report on Form 10-K for the fiscal year ended December 31, 2023 with the SEC. On May 3, 2024, we filed our Annual Reporton Form 10-K for the fiscal year ended December 31, 2023, and regained compliance with NYSE American rules. Although we believe thatthe failure to timely file our Annual Report on Form 10-K for the fiscal year ended December 31, 2023 was primarily as a result of theadditional time needed to account for the Purchase and we expect to file our required subsequent reports in a timely fashion, there canbe no assurance that we will be able to timely file required reports or meet other continued listing requirements in the future. However,in determining whether to afford a company a cure period prior to commencing suspension or delisting procedures, the NYSE American analyzesall relevant facts including any past history of late filings, and thus the late filing of our Annual Report on Form 10-K for the fiscalyear ended December 31, 2023 could be used as a factor by the NYSE American in any future decision to delist our securities from tradingon its exchange.

 

If the NYSE American delistsour securities from trading on its exchange and we are not able to list our securities on another national securities exchange, we expectour securities could be quoted on an over-the-counter market. If this were to occur, we could face significant material adverseconsequences, including:

 

  a limited availability of market quotations for our securities;

 

  reduced liquidity for our securities;

 

  a determination that our Class A Common Stock is a “penny stock” which will require brokers trading in our Class A Common Stock to adhere to more stringent rules and possibly result in a reduced level of trading activity in the secondary trading market for our securities;

 

  a limited amount of news and analyst coverage; and

 

  a decreased ability to issue additional securities or obtain additional financing in the future.

 

As a result of our prior status as a specialpurpose acquisition company (“SPAC”), regulatory obligations may impact us differently than other publicly traded companies.

 

We became a publicly tradedcompany by completing the Purchase as a special purpose acquisition company (a “SPAC”). As a result of the Purchase, andthe transactions contemplated thereby, our regulatory obligations have, and may continue to impact us differently than other publiclytraded companies. For instance, the SEC and other regulatory agencies may issue additional guidance or apply further regulatory scrutinyto companies like us that have completed a business combination with a SPAC. Managing this regulatory environment, which has and maycontinue to evolve, could divert management’s attention from the operation of our business, negatively impact our ability to raisecapital when needed, or have an adverse effect on the price of our Class A Common Stock.

 

We may redeem your Public Warrants priorto their exercise at a time that is disadvantageous to you, thereby making such warrants worthless.

 

We may redeem your PublicWarrants prior to their exercise at a time that is disadvantageous to you, thereby making such warrants worthless. We have the abilityto redeem outstanding Public Warrants at any time after they become exercisable and prior to their expiration, at a price of $0.01 perwarrant, provided that the closing price of the shares of the Class A Common Stock equals or exceeds $18.00 per share (as adjusted forshare subdivisions, share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within a 30 tradingday period ending on the third trading day prior to the date on which a notice of redemption is sent to the warrantholders. Pleasenote that the closing price of our Class A Common Stock has not exceeded $18.00 per share for any of the 30 trading days prior to thedate of this prospectus. We will not redeem the warrants as described above unless a registration statement under the Securities Actcovering the shares of the Class A Common Stock issuable upon exercise of such warrants is effective and a current prospectus relatingto shares of the Class A Common Stock is available throughout the 30-day redemption period. If and when the Public Warrants becomeredeemable by us, we may exercise our redemption right even if we are unable to register or qualify the underlying securities for saleunder all applicable state securities laws. Redemption of the outstanding Public Warrants could force you (i) to exercise your PublicWarrants and pay the exercise price therefor at a time when it may be disadvantageous for you to do so, (ii) to sell your PublicWarrants at the then-current market price when you might otherwise wish to hold your Public Warrants, or (iii) to accept thenominal redemption price which, at the time the outstanding Public Warrants are called for redemption, is likely to be substantiallyless than the market value of your Public Warrants.

 

35

 

 

The value received upon exerciseof the Public Warrants (1) may be less than the value the holders would have received if they had exercised their Public Warrantsat a later time where the underlying share price is higher and (2) may not compensate the holders for the value of the Public Warrants.The fair value of the Public Warrants that may be retained by redeeming shareholders is $1.1 million based on recent trading prices,and 8,625,000 Public Warrants held by public shareholders.

 

We may amend the terms of the Public Warrantsin a manner that may be adverse to holders of Public Warrants with the approval by the holders of at least 50% of the then-outstanding PublicWarrants. As a result, the exercise price of the warrants could be increased, the exercise period could be shortened and the number ofshares of our Class A Common Stock purchasable upon exercise of a warrant could be decreased, all without a holder’s approval.

 

Our Public Warrants wereissued in registered form under a warrant agreement between Continental Stock Transfer & Trust Company, as warrant agent, andus. The warrant agreement provides that the terms of the warrants may be amended without the consent of any holder (i) to cure anyambiguity or to correct any mistake, including to conform the provisions therein to the descriptions of the terms of the warrants, orto cure, correct or supplement any defective provision, or (ii) to add or change any other provisions with respect to matters orquestions arising under the warrant agreement as the parties to the warrant agreement may deem necessary or desirable and that the partiesdeem to not adversely affect the interests of the registered holders of the warrants. The warrant agreement requires the approval bythe holders of at least 50% of the then-outstanding Public Warrants to make any change that adversely affects the interests of theregistered holders of Public Warrants. Accordingly, we may amend the terms of the Public Warrants in a manner adverse to a holder ifholders of at least 50% of the then-outstanding Public Warrants approve of such amendment. Although our ability to amend the termsof the Public Warrants with the consent of at least 50% of the then-outstanding Public Warrants is unlimited, examples of such amendmentscould be amendments to, among other things, increase the exercise price of the warrants, convert the warrants into cash or stock (ata ratio different than initially provided), shorten the exercise period or decrease the number of shares of our Class A Common Stockpurchasable upon exercise of a warrant.

 

Purchases made pursuant to the Common StockPurchase Agreement will be made at a discount to the volume weighted average price of Class A Common Stock, which may result in negativepressure on the stock price following the Closing of the Purchase.

 

On October 17, 2022, we enteredinto a Common Stock Purchase Agreement (the “Common Stock Purchase Agreement) and a related registration rights agreement (the“White Lion RRA”) with White Lion Capital, LLC (“White Lion”). Pursuant to the Common Stock Purchase Agreement,we have the right, but not the obligation to require White Lion to purchase, from time to time, up to $150,000,000 in aggregate grosspurchase price of newly issued shares of Class A Common Stock, subject to certain limitations and conditions set forth in the CommonStock Purchase Agreement.

 

We are obligated under theCommon Stock Purchase Agreement and the White Lion RRA to file a registration statement with the SEC to register the Class A Common Stockunder the Securities Act of 1933, as amended, for the resale by White Lion of shares of Class A Common Stock that we may issueto White Lion under the Common Stock Purchase Agreement. We have sold approximately $10.3 million in shares of our Class A Common Stockpursuant to the Common Stock Purchase Agreement, and we may receive proceeds of up to approximately $139.7 million remaining under thefacility from the sale of the shares of Class A Common Stock to White Lion under the Common Stock Purchase Agreement. To date, White Lionhas resold 14,800,000 shares, with 2,200,000 shares remaining registered but unissued and not resold pursuant to another registrationstatement on Form S-1 (File no: 333-284447). Therefore, we have filed the registration statement that includes this prospectus with theSEC to register under the Securities Act an additional 10,000,000 shares of Class A Common Stock that we may issue to White Lion underthe Common Stock Purchase Agreement.

 

The purchase price to bepaid by White Lion for any such shares will equal 96% of the lowest daily volume-weighted average price of Class A Common Stockduring a period of two consecutive trading days following the applicable Notice Date.

 

Such purchases will diluteour stockholders and could adversely affect the prevailing market price of our Class A Common Stock and impair our ability to raise capitalthrough future offerings of equity or equity-linked securities, although we intend to carefully control such purchases as to minimizethe impact. Accordingly, the adverse market and price pressures resulting from the purchase and registration of Class A Common Stockpursuant to the Common Stock Purchase Agreement may continue for an extended period of time and continued negative pressure on the marketprice of our Class A Common Stock could have a material adverse effect on our ability to raise additional equity capital.

 

36

 

 

It is not possible to predict the actualnumber of shares of Class A Common Stock, if any, we will sell under the Common Stock Purchase Agreement to White Lion or the actualgross proceeds resulting from those sales.

 

We generally have the rightto control the timing and amount of any sales of the Class A Common Stock to White under the Common Stock Purchase Agreement. Sales ofClass A Common Stock, if any, to White Lion under the Common Stock Purchase Agreement will depend upon market conditions and other factorsto be determined by us. We may ultimately decide to sell to White Lion all, some or none of the Class A Common Stock that may be availablefor us to sell to White Lion pursuant to the Common Stock Purchase Agreement.

 

Because the purchase priceper share of Class A Common Stock to be paid by White Lion will fluctuate based on the market prices of the Class A Common Stock at thetime we elect to sell Class A Common Stock to White Lion pursuant to the Common Stock Purchase Agreement, if any, it is not possiblefor us to predict, as of the date of this prospectus and prior to any such sales, the number of shares of Class A Common Stock that wewill sell to White Lion under the Common Stock Purchase Agreement, the purchase price per share that White Lion will pay for Class ACommon Stock purchased from us under the Common Stock Purchase Agreement, or the aggregate gross proceeds that we will receive from thosepurchases by White Lion under the Common Stock Purchase Agreement.

 

The number of shares of ClassA Common Stock ultimately offered for sale by White Lion is dependent upon the number of shares of Class A Common Stock, if any, we ultimatelyelect to sell to White Lion under the Common Stock Purchase Agreement. However, even if we elect to sell Class A Common Stock to WhiteLion pursuant to the Common Stock Purchase Agreement, White Lion may resell all, some or none of such shares at any time or from timeto time in its sole discretion and at different prices.

 

Because the purchase priceper share to be paid by White Lion for the shares of Class A Common Stock that we may elect to sell to White Lion under the Common StockPurchase Agreement, if any, will fluctuate based on the market prices of our Class A Common Stock for each purchase made pursuant tothe Common Stock, if any, it is not possible for us to predict, as of the date of this prospectus and prior to any such sales, the numberof shares of Class A Common Stock that we will sell to White Lion under the Common Stock Purchase Agreement, the purchase price per sharethat While Lion will pay for shares purchased from us under the Common Stock Purchase Agreement, or the aggregate gross proceeds thatwe will receive from those purchases by White Lion under the Purchase Agreement, if any.

 

Moreover, although the CommonStock Purchase Agreement provides that we may sell up to an aggregate of $150,000,000 of our Class A Common Stock to White Lion (of whichproceeds of approximately $10.3 million from the issuance and sale of 14,800,000 shares have been previously received by the Company,with approximately $139.7 million in available proceeds remaining under the Common Stock Purchase Agreement), we have previously registeredonly 17,000,000 shares of our Class A Common Stock in the Prior Registration Statements and we are registering an additional 10,000,000ELOC Shares hereby. If we elect to sell to White Lion all of the ELOC Shares registered for resale (including the shares registered underthe Prior Registration Statement), depending on the market prices of our Class A Common Stock for each purchase made pursuant to the CommonStock Purchase Agreement, the actual gross proceeds from the sale of the shares may be substantially less than the $150,000,000 totalcommitment available to us under the Common Stock Purchase Agreement. If it becomes necessary for us to issue and sell to White Lion underthe Common Stock Purchase Agreement more shares than the ELOC Shares being registered for resale under this prospectus in order to receiveaggregate gross proceeds equal to $150,000,000 under the Common Stock Purchase Agreement, we must file with the SEC additional registrationstatements to register under the Securities Act the resale by White Lion of any such additional shares of our Class A Common Stock overthe ELOC Shares registered in this Registration Statement that we wish to sell from time to time under the Common Stock Purchase Agreement,which the SEC must declare effective, in each case before we may elect to sell any additional shares of our Class A Common Stock to WhiteLion under the Common Stock Purchase Agreement.

 

Any issuance and sale byus under the Common Stock Purchase Agreement of a substantial amount of shares of Class A Common Stock in addition to the ELOC Sharesbeing registered for resale by White Lion under this prospectus could cause additional substantial dilution to our stockholders. Thenumber of shares of our Class A Common Stock ultimately offered for sale by White Lion is dependent upon the number of shares of ClassA Common Stock, if any, we ultimately sell to White Lion under the Common Stock Purchase Agreement.

 

37

 

 

The sale and issuance of Class A CommonStock to White Lion will cause dilution to our existing securityholders, and the resale of the Class A Common Stock acquired by WhiteLion, or the perception that such resales may occur, could cause the price of our Class A Common Stock to decrease.

 

The purchase price per shareof Class A Common Stock to be paid by White Lion for additional shares of Class A Common Stock that we may elect to sell to White Lionunder the Common Stock Purchase Agreement, if any, will fluctuate based on the market prices of our Class A Common Stock at the timewe elect to sell Class A Common Stock to White Lion pursuant to the Common Stock Purchase Agreement. Depending on market liquidity atthe time, resales of such Class A Common Stock by White Lion may cause the trading price of our Class A Common Stock to decrease.

 

If and when we elect to selladditional shares of Class A Common Stock to White Lion registered hereunder, sales of newly issued Class A Common Stock by us to WhiteLion could result in substantial dilution to the interests of existing holders of our Class A Common Stock. Additionally, the sale ofa substantial number of Class A Common Stock to White Lion, or the anticipation of such sales, could make it more difficult for us tosell equity or equity-related securities in the future at a time and at a price that we might otherwise wish to effect sales.

 

We expect to grant equityawards to employees and directors under our equity incentive plans. We may also raise capital through equity financings in the future.As part of our business strategy, we may make or receive investments in companies, solutions or technologies and issue equity securitiesto pay for any such acquisition or investment. Any such issuances of additional share capital may cause shareholders to experience significantdilution of their ownership interests and the per share value of our Class A Common Stock to decline.

 

Investors who buy shares at different timeswill likely pay different prices.

 

Pursuant to the Common StockPurchase Agreement, we will have discretion, subject to market demand, to vary the timing, prices, and numbers of shares sold to WhiteLion. If and when we do elect to sell additional shares of our Class A Common Stock to White Lion pursuant to the Common Stock PurchaseAgreement, after White Lion has acquired such shares, White Lion may resell all, some or none of such shares at any time or from timeto time in its discretion and at different prices. As a result, investors who purchase shares from White Lion in this offering at differenttimes will likely pay different prices for those shares, and so may experience different levels of dilution and in some cases substantialdilution and different outcomes in their investment results. Investors may experience a decline in the value of the shares they purchasefrom White Lion in this offering as a result of future sales made by us to White Lion at prices lower than the prices such investorspaid for their shares in this offering.

 

Management will have broad discretion asto the use of the proceeds from the sale of shares to White Lion, and uses may not improve our financial condition or market value.

 

Because we have not designatedthe amount of net proceeds from the sale of shares of our Class A Common Stock to be used for any particular purpose, our managementwill have broad discretion as to the application of such net proceeds and could use them for purposes other than those contemplated hereby.Our management may use the net proceeds for corporate purposes that may not improve our financial condition or market value.

 

The JOBS Act permits “emerging growthcompanies” like us to take advantage of certain exemptions from various reporting requirements applicable to other public companiesthat are not emerging growth companies.

 

We qualify as an “emerginggrowth company” as defined in Section 2(a)(19) of the Securities Act, as modified by the JOBS Act. As such, we take advantageof certain exemptions from various reporting requirements applicable to other public companies that are not emerging growth companies,including (a) the exemption from the auditor attestation requirements with respect to internal control over financial reportingunder Section 404 of the Sarbanes-Oxley Act, (b) the exemptions from say-on-pay, say-on-frequency and say-on-golden parachutevoting requirements and (c) reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements.As a result, our stockholders may not have access to certain information they deem important. We will remain an emerging growth companyuntil the earliest of (a) the last day of the fiscal year (i) following February 10, 2027, the fifth anniversaryof our IPO, (ii) in which we have total annual gross revenue of at least $1.235 billion (as adjusted for inflation pursuantto SEC rules from time to time) or (iii) in which we are deemed to be a large accelerated filer, which means the market value ofour Class A Common Stock that is held by non-affiliates exceeds $700 million as of the last business day of our priorsecond fiscal quarter, and (b) the date on which we have issued more than $1.0 billion in non-convertible debt duringthe prior three year period.

 

38

 

 

In addition, Section 107of the JOBS Act provides that an emerging growth company can take advantage of the exemption from complying with new or revised accountingstandards provided in Section 7(a)(2)(B) of the Securities Act as long as we are an emerging growth company. An emerging growthcompany can therefore delay the adoption of certain accounting standards until those standards would otherwise apply to private companies.The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that applyto non-emerging growth companies, but any such election to opt out is irrevocable. We have elected to irrevocably opt out of suchextended transition period, which means that when a standard is issued or revised and it has different application dates for public orprivate companies, we will adopt the new or revised standard at the time public companies adopt the new or revised standard. This maymake comparison of our financial statements with another emerging growth company that has not opted out of using the extended transitionperiod difficult or impossible because of the potential differences in accounting standards used.

 

We cannot predict if investorswill find our Class A Common Stock less attractive because we will rely on these exemptions. If some investors find our Class A CommonStock less attractive as a result, there may be less active trading market for our Class A Common Stock and our stock price may be morevolatile.

 

The Second A&R Charter designates statecourts within the State of Delaware as the exclusive forum for certain types of actions and proceedings that may be initiated by ourstockholders, which could limit stockholders’ ability to obtain a favorable judicial forum for disputes with us or our directors,officers, employees or agents.

 

The Second A&R Charterprovides that, unless we consent in writing to the selection of an alternative forum, (a) the Court of Chancery of the State ofDelaware shall, to the fullest extent permitted by law, be the sole and exclusive forum for (i) any derivative action or proceedingbrought on behalf of the company, (ii) any action asserting a claim of breach of a fiduciary duty owed by, or other wrongdoing by,any current or former director, officer, employee or agent of the company to us or our stockholders, or a claim of aiding and abettingany such breach of fiduciary duty, (iii) any action asserting a claim against us or any of our directors, officers, employees oragents arising pursuant to any provision of the DGCL, the Second A&R Charter (as may be amended, restated, modified, supplementedor waived from time to time), (iv) any action to interpret, apply, enforce or determine the validity of the Second A&R Charter(as may be amended, restated, modified, supplemented or waived from time to time), (v) any action asserting a claim against us orany of our directors, officers, employees or agents that is governed by the internal affairs doctrine or (vi) any action assertingan “internal corporate claim” as that term is defined in Section 115 of the DGCL.

 

In addition, the Second A&RCharter provides that, unless we consent in writing to the selection of an alternative forum, the federal district courts of the United Statesof America shall, to the fullest extent permitted by law, be the sole and exclusive forum for the resolution of any complaint assertinga cause of action arising under the Securities Act and the rules and regulations promulgated thereunder. Notwithstanding the foregoing,the Second A&R Charter provides that the exclusive forum provision will not apply to claims seeking to enforce any liability or dutycreated by the Exchange Act or any other claim for which the U.S. federal courts have exclusive jurisdiction.

 

This choice of forum provisionmay limit a stockholder’s ability to bring a claim in a judicial forum that it finds favorable for disputes with us or any of ourdirectors, officers, other employees or stockholders, which may discourage lawsuits with respect to such claims, although our stockholderswill not be deemed to have waived our compliance with federal securities laws and the rules and regulations thereunder. Alternatively,if a court were to find the choice of forum provision contained in our amended and restated bylaws to be inapplicable or unenforceablein an action, we may incur additional costs associated with resolving such action in other jurisdictions, which could harm our business,operating results and financial condition.

 

The Second A&R Charter contains a waiverof the corporate opportunities doctrine for our directors and officers, and therefore such persons have no obligations to make opportunitiesavailable to us.

 

The “corporate opportunities”doctrine provides that directors and officers of a corporation, as part of their duty of loyalty to the corporation and its shareholders,generally have a fiduciary duty to disclose opportunities to the corporation that are related to its business and are prohibited frompursuing those opportunities unless the corporation determines that it is not going to pursue them. Our amended and restated certificateof incorporation waives the corporate opportunities doctrine. It states that, to the extent allowed by law, the doctrine of corporateopportunity, or any other analogous doctrine, shall not apply with respect to us or any of our officers or directors or any of theirrespective affiliates, in circumstances where the application of any such doctrine would conflict with any fiduciary duties or contractualobligations they may have as of the date of the amended and restated certificate of incorporation or in the future, and we renounce anyexpectancy that any of pir directors or officers will offer any such corporate opportunity of which he or she may become aware to us,except, the doctrine of corporate opportunity shall apply with respect to any of our directors or officers with respect to a corporateopportunity that was offered to such person solely in his or her capacity as a director or officer of the company and (i) such opportunityis one that we are legally and contractually permitted to undertake and would otherwise be reasonable for us to pursue and (ii) thedirector or officer is permitted to refer that opportunity to us without violating any legal obligation.

 

39

 

 

Our directors and officersor their respective affiliates may pursue acquisition opportunities that may be complementary to our business and, as a result of thewaiver described above, those acquisition opportunities may not be available to us. In addition, our directors and officers or theirrespective affiliates may have an interest in pursuing acquisitions, divestitures and other transactions that, in its judgment, couldenhance its investment, even though such transactions might involve risks to you.

 

We are a holding company with no operationsof our own, and we depend on our subsidiaries for cash to fund all of our operations, taxes and other expenses and any dividends thatwe may pay.

 

Our operations are conductedentirely through our subsidiaries. Our ability to generate cash to meet our debt and other obligations, to cover all applicable taxespayable and to declare and pay any dividends on our Class A Common Stock is dependent on the earnings and the receipt of funds throughdistributions from our subsidiaries. Our subsidiaries’ respective abilities to generate adequate cash depends on a number of factors,including development of reserves, successful acquisitions of complementary properties, advantageous drilling conditions, natural gas,oil prices, compliance with all applicable laws and regulations and other factors.

 

Because the currently outstanding sharesof Class A Common Stock that are being registered in this prospectus represent a substantial percentage of our outstanding Class A CommonStock, the sale of such securities could cause the market price of our Class A Common Stock to decline significantly.

 

This prospectus relates to(a) the offer and issuance of up to an aggregate of 17,498,800 shares of our Class A Common Stock (the Resale Securities), consistingof: (i) 2,000,000 shares of Class A Common Stock that were previously issued to FK Venture LLC in consideration of (A) certain SouthJustis Field Assets purchased by the Company pursuant to a Purchase and Sale Agreement (“PSA”) dated June 17, 2025 by theCompany and the Sellers named therein and (B) services pursuant to a Master Services Agreement executed contemporaneously with the PSA,(ii) 76,300 shares of Class A Common Stock issued to Howie Energy Holdings, LLC for services to the Company, (iii) 22,500 shares of ClassA Common Stock issued to Windspeaker Limited for services to the Company, (iv) up to 2,400,000 shares of Class A Common Stock which maybe issued to White Lion upon conversion of a convertible promissory note in the principal amount of $600,000 issued by the Company toWhite Lion on July 11, 2025 pursuant to a Note Purchase Agreement dated July 11, 2025, (v) up to 3,000,000 shares of Class A Common Stockwhich are issuable upon exercise of $5,600,000 in convertible promissory notes originally issued by the Company to certain investorsbetween November 2024 and May 2025 and which have been subsequently purchased by White Lion from such investors, including from the Company’sCFO and a board member of the Company, in private sales transactions , and (vi) up to 10,000,000 shares of Class A Common Stock (ELOCShares) that we may sell to White Lion from time to time at our sole discretion, pursuant to the Common Stock Purchase Agreement datedOctober 17, 2022.

 

The number of shares of Class A Common Stock that the Selling Securityholderscan sell into the public markets pursuant to this prospectus represents a significant amount of our outstanding shares of Class A CommonStock. As of July 25, 2025, there were 36,225,057 shares of Class A Common Stock outstanding. If all shares are being registered herebywere sold, it would comprise approximately 48.3% of our total shares of Class A Common Stock outstanding. Given the substantial numberof shares of Class A Common Stock registered pursuant to this prospectus, the sale of Class A Common Stock by the Selling Securityholders,or the perception in the market that the Selling Securityholders of a large number of shares of Class A Common Stock intend to sell ClassA Common Stock, could increase the volatility of the market price of our Class A Common Stock or result in a significant decline in thepublic trading price of our Class A Common Stock.

 

In addition, even thoughthe current market price of our Class A Common Stock is significantly below the price at the time of our initial public offering, certainSelling Securityholders have an incentive to sell because they have purchased their Class A Common Stock at prices lower than the currenttrading price of the Class A Common Stock, and they may profit even under circumstances in which our public stockholders or certain otherSelling Securityholders would experience losses in connection with their investment.

 

Public stockholders of CommonStock have likely paid significantly more than certain of the Selling Securityholders for their Class A Common Stock and would not expectto see a positive return unless the price of the Class A Common Stock appreciates above the price at which such stockholders purchasedtheir Class A Common Stock. Investors who purchase Class A Common Stock on the NYSE American following the Purchase are unlikely to experiencea similar rate of return on the Class A Common Stock they purchase due to differences in the purchase prices and the current tradingprice referenced above. In addition, sales by the Selling Securityholders may cause the trading prices of our securities to experiencea decline. As a result, the Selling Securityholders may effect sales of Class A Common Stock at prices significantly below the currentmarket price, which could cause market prices to decline further.

 

Investors who purchase ClassA Common Stock on the NYSE American following the Purchase are unlikely to experience a similar rate of return on the Class A CommonStock they purchase due to differences in the purchase prices and the current trading price referenced above. In addition, sales by theSelling Securityholders may cause the trading prices of our securities to experience a decline. As a result, the Selling Securityholdersmay effect sales of Class A Common Stock at prices significantly below the current market price, which could cause market prices to declinefurther.

 

40

 

 

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

Some of the statements under“Prospectus Summary,” “Risk Factors,” “Management’s Discussion and Analysis of Financial Conditionand Results of Operations,” “Business,” and elsewhere in this prospectus constitute forward-looking statements. Thesestatements involve risks known to us, significant uncertainties, and other factors which may cause our actual results, levels of activity,performance, or achievements to be materially different from any future results, levels of activity, performance, or achievements expressedor implied by those forward-looking statements. All statements, other than statements of present or historical fact, included in thisprospectus concerning our strategy, future operations, financial condition, estimated revenues and losses, projected costs, prospects,plans and objectives of management are forward-looking statements. Words such as “could,” “believe,” “should,”“will,” “may,” “believe,” “anticipate,” “intend,” “estimate,”“expect,” “project,” the negative of such terms and other similar expressions are used to identify forward-lookingstatements, although not all forward-looking statements contain such identifying words. Without limiting the generality of the foregoing,forward-looking statements contained in this prospectus include statements regarding our financial position, business strategy and otherplans and objectives for future operations or transactions, and expectations and intentions regarding outstanding litigation. These forward-lookingstatements are based on current expectations and assumptions of management about future events and are based on currently available informationas to the outcome and timing of future events. Such forward-looking statements can be affected by assumptions used or by known or unknownrisks or uncertainties, most of which are difficult to predict and many of which are beyond our control, incident to the development,production, gathering and sale of oil and natural gas. Consequently, no forward-looking statements can be guaranteed.

 

A forward-looking statementmay include a statement of the assumptions or bases underlying the forward-looking statement. We believe that it has chosen these assumptionsor bases in good faith and that they are reasonable. However, when considering these forward-looking statements, you should keep in mindthe risk factors and other cautionary statements described under the heading “Risk Factors”. Actual results may vary materially.You are cautioned not to place undue reliance on any forward-looking statements. You should also understand that it is not possible topredict or identify all such factors and should not consider the following list to be a complete statement of all potential risks anduncertainties. Factors that could cause actual results to differ materially from the results contemplated by such forward-looking statementsinclude:

 

  the financial and business performance of EON;

 

  the ability to maintain the listing of the Class A Common Stock and the public warrants on the NYSE  American, and the potential liquidity and trading of such securities;

 

  the diversion of management in connection with the Purchase and EON’s ability to successfully integrate Pogo’s operations and achieve or realize fully or at all the anticipated benefits, savings or growth of the Transactions;

 

  the impact of the announcement of the Purchase on relationships with third parties, including commercial counterparties, employees and competitors, and risks associated with the loss and ongoing replacement of key personnel;

 

  EON’s abilities to execute its business strategies;

 

  changes in general economic conditions, including the material and adverse negative consequences of the COVID-19 pandemic and its unfolding impact on the global and national economy and/or as a result of the armed conflict in Ukraine and associated economic sanctions on Russia;

 

  the actions of the Organization of Petroleum Exporting Countries (“OPEC”) and other significant producers and governments, including the armed conflict in Ukraine and the potential destabilizing effect such conflict may pose for the global oil and natural gas markets, and the ability of such producers to agree to and maintain oil price and production controls;

 

  the effect of change in commodity prices, including the volatility of realized oil and natural gas prices, as a result of the Russian invasion of Ukraine that has led to significant armed hostilities and a number of severe economic sanctions on Russia or otherwise;

 

  the level of production on our properties;

 

  overall and regional supply and demand factors, delays, or interruptions of production;

 

  our ability to replace our oil and natural gas reserves;

 

  ability to identify, complete and integrate acquisitions of properties or businesses;

 

41

 

 

  general economic, business or industry conditions, including the cost of inflation;

 

  competition in the oil and natural gas industry;

 

  conditions in the capital markets and our ability, and the ability of our operators, to obtain capital or financing on favorable terms or at all;

 

  title defects in the properties in which EON invests;

 

  risks associated with the drilling and operation of crude oil and natural gas wells, including uncertainties with respect to identified drilling locations and estimates of reserves;

 

  the availability or cost of rigs, equipment, raw materials, supplies, oilfield services or personnel;

 

  restrictions on the use of water;

 

  the availability of pipeline capacity and transportation facilities;

 

  the ability of our operators to comply with applicable governmental laws and regulations, including environmental laws and regulations and to obtain permits and governmental approvals;

 

  the effect of existing and future laws and regulatory actions, including federal and state legislative and regulatory initiatives relating to hydraulic fracturing and environmental matters, including climate change;

 

  future operating results;

 

  risk related to our hedging activities;

 

  exploration and development drilling prospects, inventories, projects, and programs;

 

  the impact of reduced drilling activity in our focus areas and uncertainty in whether development projects will be pursued;

 

  operating hazards faced by our operators;

 

  technological advancements;

 

  weather conditions, natural disasters and other matters beyond our control; and

 

  certain risks and uncertainties discussed elsewhere in this prospectus, including those under the heading “Risk Factors” and other filings that have been made or will be made with the SEC.

 

We caution that the foregoinglist of factors is not exclusive. We may be subject to currently unforeseen risks that may have a materially adverse effect on it. Allsubsequent written and oral forward-looking statements concerning us other matters attributable to us, or any person acting on our behalf,are expressly qualified in their entirety by the cautionary statements above. The forward-looking statements speak only as of the datemade and, other than as required by law, we do not undertake any obligation to update publicly or revise any of these forward-lookingstatements.

 

Although we believe thatthe exceptions reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performanceor achievements.

 

42

 

 

WHITE LION CAPITAL COMMITTED EQUITY FINANCING

 

General

 

On October 17, 2022, we enteredinto the Common Stock Purchase Agreement and related White Lion RRA with White Lion. On March 7, 2024, we entered into an Amendment No.1 to the Common Stock Purchase Agreement. On June 17, 2024, the Company entered into an Amendment No. 2 to Common Stock Purchase Agreement(the “2nd Amendment”) with White Lion. Pursuant to the 2nd Amendment, the Company and White Lion agreed to amend the processof a Rapid Purchase, whereby the parties will close on the Rapid Purchase on the trading day the notice of the applicable Rapid Purchaseis given. The 2nd Amendment, among other things, also removed the maximum number of shares required to be purchased upon notice of aRapid Purchase, added a limit of 100,000 shares of Common Stock per individual request, and revised the purchase price of a Rapid Purchaseto equal the lowest traded price of Common Stock during the one hour following White Lion’s acceptance of the Rapid Purchase foreach request. In addition, White Lion agreed that, on any single business day, it shall not publicly resell an aggregate amount of CommitmentShares in an amount that exceeds 7% of the daily trading volume of the Common Stock for such business day, excluding any trades beforeor after regular trading hours and any block trades. Pursuant to the Common Stock Purchase Agreement, we have the right, but not theobligation to require White Lion to purchase, from time to time, up to $150,000,000 in aggregate gross purchase price of newly issuedshares of our Class A Common Stock, subject to certain limitations and conditions set forth in the Common Stock Purchase Agreement. Capitalizedterms used but not otherwise defined herein shall have the meaning given to such terms by the Common Stock Purchase Agreement.

 

We are obligated under theCommon Stock Purchase Agreement and the White Lion RRA to file a registration statement with the SEC to register the common stock underthe Securities Act of 1933, as amended, for the resale by White Lion of shares of Class A Common Stock we may issue to White Lion underthe Common Stock Purchase Agreement. In accordance with our obligations under the White Lion RRA, we filed the registration statements,pursuant to which we have sold 14,800,000 shares of our Class A Common Stock pursuant to the Common Stock Purchase Agreement for proceedsof approximately $10.3 million, and we may receive available proceeds of up to approximately $139.7 million remaining under the facilityfrom the sale of the shares of Class A Common Stock to White Lion under the Common Stock Purchase Agreement. We have sold 14,800,000 with2,200,000 shares remaining available for issuance and resale by White Lion pursuant to another registration statement on Form S-1 (Fileno: 333-284447). Therefore, we have filed the registration statement that includes this prospectus with the SEC to register under theSecurities Act 10,000,000 additional shares of Class A Common Stock that we may issue to White Lion under the Common Stock Purchase Agreement.

 

Subject to the satisfactionof certain customary conditions our right to sell shares to White Lion will extend until December 31, 2026. During such term, subjectto the terms and conditions of the Common Stock Purchase Agreement, we may notify White Lion when we exercise our right to sell shares(the effective date of such notice, a “Notice Date”).

 

In addition, we may, fromtime to time while a purchase notice is active, issue a Rapid Purchase Notice to White Lion for the purchase of shares (not to exceed100,000 shares per individual request) at a purchase price equal to the lowest traded price of Common Stock during the one hour followingWhite Lion’s acceptance of the Rapid Purchase for each request, and the parties will close on the Rapid Purchase on the tradingday the notice of the applicable Rapid Purchase is given. Furthermore, White Lion agreed that, on any single Business Day, it shall notpublicly resell an aggregate amount of Commitment Shares in an amount that exceeds 7% of the daily trading volume of our Class A CommonStock for such Business Day, excluding any trades before or after regular trading hours and any block trades.

 

During such term we willcontrol the timing and amount of any sales of our Class A Common Stock to White Lion. Actual sales of shares of our Class A Common Stockto White Lion under the Common Stock Purchase Agreement will depend on a variety of factors to be determined by us from time to time,including, among others, market conditions, the trading price of the Class A Common Stock and determinations by us as to the appropriatesources of funding for our company and our operations.

 

43

 

 

The number of shares soldpursuant to any such purchase notice may not exceed (i) the lower of (a) $2,000,000 and (b) the dollar amount equal to the product of(1) the Effective Daily Trading Volume (2) the closing price of common stock on the Effective Date (3) 400% and (4) 30%, divided by theclosing price of common stock on NYSE American preceding the Notice Date and (ii) a number of shares of common stock equal to the AverageDaily Trading Volume multiplied by the Percentage Limit. The purchase price to be paid by White Lion for any such shares will equal 96%of the lowest daily volume-weighted average price of common stock during a period of two consecutive trading days following the applicableNotice Date.

 

The net proceeds from sales,if any, under the Common Stock Purchase Agreement, will depend on the frequency and prices at which we sell shares of Class A CommonStock to White Lion. To the extent we sells share under the Common Stock Purchase Agreement, we currently plan to use any proceeds therefromfor costs of this transaction, for working capital, strategic and other general corporate purposes.

 

We have the right to terminatethe Common Stock Purchase Agreement at any time after Commencement Date, at no cost or penalty, upon three trading days’ priorwritten notice. Additionally, White Lion will have the right to terminate the Common Stock Purchase Agreement upon three days’prior written notice to us if (i) there is a Fundamental Transaction, (ii) we are in breach or default in any material respect of theWhite Lion RRA, (iii) there is a lapse of the effectiveness, or unavailability of, the registration statement that includes this prospectusfor a period of 45 consecutive trading days or for more than an aggregate of 90 trading days in any 365-day period, (iv) the suspensionof trading of the common stock for a period of five consecutive trading days, (v) our material breach of the Common Stock Purchase Agreement,which breach is not cured within the applicable cure period or (vi) a Material Adverse Effect has occurred and is continuing. No terminationof the Common Stock Purchase Agreement will affect the registration rights provisions contained in the White Lion RRA.

 

In consideration for WhiteLion’s execution and delivery of the Common Stock Purchase Agreement, we issued to White Lion 440,000 shares of Class A CommonStock (the “Commitment Shares”).

 

The Common Stock PurchaseAgreement does not include any of the following: (i) limitations on our use of amounts we receive as the purchase price for shares ofClass A Common Stock sold to White Lion; (ii) financial or business covenants; (iii) restrictions on future financings (other than restrictionson its ability to enter into other equity line of credit transactions or transactions that are similar thereto); (iv) rights of firstrefusal; or (v) participation rights or penalties.

 

As of July 25, 2025, there were 36,225,057 shares of Class A CommonStock outstanding. Although the Common Stock Purchase Agreement provides that we may sell up to an aggregate of $150,000,000 of sharesof our Class A Common Stock to White Lion, only 10,000,000 shares of our Class A Common Stock are being registered for resale by WhiteLion under this prospectus. Depending on the market prices of our Class A Common Stock at the time we elect to issue and sell shares ofour Class A Common Stock White Lion under the Common Stock Purchase Agreement, we may need to register for resale under the SecuritiesAct additional shares of our Class A Common Stock in order to receive aggregate gross proceeds equal to the $150,000,000 total commitmentavailable to us under the Common Stock Purchase Agreement. If all of such 10,000,000 shares of our Class A Common Stock offered herebywere issued and outstanding as of July 25, 2025, such shares would represent approximately 27.6% of the total number of outstanding sharesof Class A Common Stock. If we elect to issue and sell to White Lion under the Common Stock Purchase Agreement more than the 10,000,000shares of our Class A Common Stock being registered for resale by White Lion under this prospectus, which we have the right, but not theobligation, to do, we must first register for resale under the Securities Act any such additional shares of our Class A Common Stock,which could cause additional substantial dilution to our shareholders. The number of shares of our Class A Common Stock ultimately offeredfor sale by White Lion is dependent upon the number of shares purchased by White Lion under the Common Stock Purchase Agreement.

 

Issuances of our Class ACommon Stock to White Lion under the Purchase Agreement will not affect the rights or privileges of our existing shareholders, exceptthat the economic and voting interests of each of our existing shareholders will be diluted as a result of any such issuance. Althoughthe number of shares of our Class A Common Stock that our existing shareholders own will not decrease, the shares of our Class A CommonStock owned by our existing shareholders will represent a smaller percentage of our total outstanding shares of our Class A Common Stockafter any such issuance of shares of our Class A Common Stock to White Lion under the Common Stock Purchase Agreement. There are substantialrisks to our shareholders as a result of the sale and issuance of Class A Common Stock to White Lion under the Purchase Agreement. Seethe section entitled “Risk Factors.”

 

No Short-Selling or Hedging by White Lion

 

White Lion has representedto us that at no time prior to the date of the Common Stock Purchase Agreement has White Lion or its agents, representatives or affiliatesengaged in or effected, in any manner whatsoever, directly or indirectly, any short sale (as such term is defined in Rule 200 ofRegulation SHO of the Exchange Act) of our Class A Common Stock or any hedging transaction, which establishes a net short positionwith respect to our Class A Common Stock. White Lion has agreed that during the term of the Common Stock Purchase Agreement, neitherWhite Lion, nor any of its agents, representatives or affiliates will enter into or effect, directly or indirectly, any of the foregoingtransactions.

 

44

 

 

Effect of Performance of the Common StockPurchase Agreement on our Stockholders

 

All shares registered inthis offering that may be issued or sold by us to White Lion under the Common Stock Purchase Agreement are expected to be freely tradable.The resale by White Lion of a significant number of shares registered in this offering at any given time, or the perception that thesesales may occur, could cause the market price of our Class A Common Stock to decline and to be highly volatile. Sales of our Class ACommon Stock to White Lion, if any, will depend upon market conditions and other factors to be determined by us. We may ultimately decideto sell to White Lion all, some or none of the additional shares of our Class A Common Stock that may be available for us to sell pursuantto the Common Stock Purchase Agreement. If and when we do sell shares to White Lion, after White Lion has acquired the shares, WhiteLion may resell all, some or none of those shares of Class A Common Stock at any time or from time to time in its discretion. Therefore,sales to White Lion by us under the Common Stock Purchase Agreement may result in substantial dilution to the interests of other holdersof our Class A Common Stock. In addition, if we sell a substantial number of shares to White Lion under the Common Stock Purchase Agreement,or if investors expect that we will do so, the actual sales of shares or the mere existence of our arrangement with White Lion may makeit more difficult for us to sell equity or equity-related securities in the future at a time and at a price that we might otherwise wishto effect such sales. However, we have the right to control the timing and amount of any additional sales of Class A Common Stock toWhite Lion and the Common Stock Purchase Agreement may be terminated by us at any time at our discretion without any cost to us, subjectto certain conditions.

 

Pursuant to the terms ofthe Common Stock Purchase Agreement, we have the right, but not the obligation, to direct White Lion to purchase up to $150,000,000 ofour Class A Common Stock, subject to certain limitations. If we elect to issue and sell to White Lion under the Common Stock PurchaseAgreement more than the 10,000,000 shares of our Class A Common Stock being registered for resale by White Lion under this prospectus,which we have the right, but not the obligation, to do, we must first register for resale under the Securities Act any such additionalshares of our Class A Common Stock, which could cause additional substantial dilution to our shareholders. The number of shares of ourClass A Common Stock ultimately offered for sale by White Lion is dependent upon the number of shares purchased by White Lion under theCommon Stock Purchase Agreement.

 

The following table setsforth the amount of gross proceeds we would receive from White Lion from our sale of shares of Class A Common Stock to White Lion underthe Common Stock Purchase Agreement at varying purchase prices:

 

Assumed Average
Purchase Price
Per Share
    Number of
Registered
ELOC
Shares to
be Issued if Full
Purchase(1)
    Percentage of
Outstanding Shares
After Giving
Effect to the
Issuance of
the ELOC
Shares(2)
    Gross Proceeds from
the Sale of
the ELOC
Shares to
White Lion
 
$ 0.20       10,000,000       21.6 %   $ 2,000,000  
$ 0.30       10,000,000       21.6 %   $  3,000,000  
$ 0.332 (4)      10,000,000       21.6 %   $  3,320,000  
$ 0.40       10,000,000       21.6 %   $  4,000,000  
$ 0.50       10,000,000       21.6 %   $  5,000,000  
$ 0.60       10,000,000       21.6 %   $  6,000,000  
$ 0.70       10,000,000       21.6 %   $  7,000,000  

 

(1) Although the Common Stock Purchase Agreement provides that we may sell up to $139.7 million of our Class A Common Stock in remaining available proceeds to White Lion, we are only registering 10,000,000 shares under this prospectus that we may issue and sell to White Lion in the future under the Common Stock Purchase Agreement, if and when we elect to sell shares of our Class A Common Stock to White Lion under the Common Stock Purchase Agreement.

 

(2) The denominator is based on 36,225,057 shares of our Class A Common Stock outstanding as of July 25, 2025, plus the number of shares set forth in the adjacent column that we would have issued or sold to White Lion, assuming the average purchase price in the first column. The numerator is based on the number of shares of our Class A Common Stock issuable under the Common Stock Purchase Agreement (that are the subject of this offering) at the corresponding assumed average purchase price set forth in the first column.  
   
(3)

The closing sale price of our Class A Common Stock on July 25, 2025.

 

45

 

 

USE OF PROCEEDS

 

All of the Resale Securitiesoffered by the Selling Securityholders pursuant to this prospectus will be sold by the Selling Securityholders for their respective accounts.We will not receive any of the proceeds from these sales, except we may receive proceeds of up to $139.7 million in remaining availableproceeds from the sale of the shares to White Lion under the Common Stock Purchase Agreement (assuming 14,800,000 shares have been previouslyissued and sold by the Company to White Lion as of the date of this prospectus), from time to time in our discretion after the date theregistration statement that includes this prospectus is declared effective and after satisfaction of other conditions in the Common StockPurchase Agreement. See “Plan of Distribution” elsewhere in this prospectus for more information.

 

We expect to use the netproceeds from the sales pursuant to the Common Stock Purchase Agreement, if any, for general corporate purposes. We will have broad discretionover the use of any proceeds from such sales or exercise. We cannot specify with certainty all of the particular uses for the net proceedsthat we will have from the sale of our shares pursuant to the Common Stock Purchase Agreement.

 

The Selling Securityholderswill pay any underwriting discounts and commissions and expenses incurred by them for brokerage, accounting, tax or legal services orany other expenses incurred in disposing of the securities. We will bear the costs, fees and expenses incurred in effecting the registrationof the securities covered by this prospectus, including all registration and filing fees, NYSE American listing fees and fees and expensesof our counsel and our independent registered public accounting firm.

 

46

 

 

BUSINESS OF EON

 

Overview

 

EON Resources Inc. (f/k/aHNR Acquisition Corp), was incorporated in Delaware as a blank check company formed for the purpose of effecting a merger, capital stockexchange, asset acquisition, stock purchase, reorganization or similar business combination with one or more businesses or entities.Prior to closing the Purchase, our efforts were limited to organizational activities, completion of an initial public offering and theevaluation of possible business combinations. On February 15, 2022, we consummated the Initial Public Offering of 7,500,000 units (the“Units”), at $10.00 per Unit, generating proceeds of $75,000,000. Additionally, the underwriter fully exercised its optionto purchase 1,125,000 additional Units, for which we received cash proceeds of $11,250,000. Simultaneously with the closing of the InitialPublic Offering, we consummated the sale of 505,000 private placement units at a price of $10.00 per unit generating proceeds of $5,050,000in a private placement to our Sponsor and EF Hutton (formerly Kingswood Capital Markets) (“EF Hutton”). On April 4, 2022,the Units separated into Class A Common Stock and warrants, and ceased trading. On April 4, 2022, the Class A Common Stock and warrantscommenced trading on the NYSE American.

 

We identified Pogo as theinitial target for our initial business combination, and we closed on the acquisition of Pogo on November 15, 2023. While we were permittedto pursue an acquisition opportunity in any industry or sector, we focused on assets used in exploring, developing, producing, transporting,storing, gathering, processing, fractionating, refining, distributing or marketing of natural gas, natural gas liquids, crude oil orrefined products in North America.

 

On September 16, 2024, wefiled a Certificate of Amendment to our Amended and Restated Certificate of Incorporation with the Secretary of State of the State ofDelaware to change our name from “HNR Acquisition Corp” to “EON Resources Inc.”, effective at 11:59PM on September17, 2024. Following the change of our name from HNR Acquisition Corp to EON Resources Inc., effective at the beginning of trading onSeptember 18, 2024, our Class A Common Stock began trading on the NYSE American under the symbol “EONR” and our Public Warrantsbegan trading on the NYSE American under the symbol “EONR WS”. The CUSIP numbers for the Company’s Class A Common Stockand Public Warrants did not change.

 

Purchase

 

On December 27, 2022,we, entered into a Membership Interest Purchase Agreement (the “Original MIPA”) with CIC Pogo LP, a Delaware limited partnership(“CIC”), DenCo Resources, LLC, a Texas limited liability company (“DenCo”), Pogo Resources Management, LLC, aTexas limited liability company (“Pogo Management”), 4400 Holdings, LLC, a Texas limited liability company (“4400”and, together with CIC, DenCo and Pogo Management, collectively, “Seller” and each a “Seller”), and, solely withrespect to Section 7.20 of the Original MIPA, HNRAC Sponsors LLC, a Delaware limited liability company (“Sponsor”).On August 28, 2023, we, HNRA Upstream, LLC, a newly formed Delaware limited liability company which is managed by us, and is a subsidiaryof ours (“OpCo”), and HNRA Partner, Inc., a newly formed Delaware corporation and wholly owned subsidiary of ours (“SPACSubsidiary”, and together with us and OpCo, “Buyer” and each a “Buyer”), entered into an Amended and RestatedMembership Interest Purchase Agreement (the “A&R MIPA”) with Seller, and, solely with respect to Section 6.20 ofthe A&R MIPA, the Sponsor, which amended and restated the Original MIPA in its entirety (as amended and restated, the “MIPA”).Our stockholders approved the transactions contemplated by the MIPA at a special meeting of stockholders that was originally convenedOctober 30, 2023, adjourned, and then reconvened on November 13, 2023 (the “Special Meeting”).

 

On November 15, 2023 (the“Closing Date”), as contemplated by the MIPA:

 

  We filed a Second Amended and Restated Certificate of Incorporation (the “Second A&R Charter”) with the Secretary of State of the State of Delaware, pursuant to which the number of authorized shares of our capital stock, par value $0.0001 per share, was increased to 121,000,000 shares, consisting of (i) 100,000,000 shares of Class A Common Stock, (ii) 20,000,000 shares of Class B Common Stock, and (iii) 1,000,000 shares of preferred stock, par value $0.0001 per share;

 

  Our shares of common stock were reclassified as Class A Common Stock; the Class B Common Stock has no economic rights but entitles its holder to one vote on all matters to be voted on by stockholders generally; holders of shares of Class A Common Stock and shares of Class B Common Stock will vote together as a single class on all matters presented to our stockholders for their vote or approval, except as otherwise required by applicable law or by the Second A&R Charter;

  

  (A) We contributed to OpCo (i) all of our assets (excluding our interests in OpCo and the aggregate amount of cash required to satisfy any exercise by our stockholders of their Redemption Rights (as defined below)) and (ii) 2,000,000 newly issued shares of Class B Common Stock (such shares, the “Seller Class B Shares”) and (B) in exchange therefor, OpCo issued to us a number of Class A common units of OpCo (the “OpCo Class A Units”) equal to the number of total shares of Class A Common Stock issued and outstanding immediately after the closing (the “Closing”) of the transactions contemplated by the MIPA (following the exercise by our stockholders of their Redemption Rights) (such transactions, the “SPAC Contribution”); and

 

47

 

 

  Immediately following the SPAC Contribution, OpCo contributed $900,000 to SPAC Subsidiary in exchange for 100% of the outstanding common stock of SPAC Subsidiary (the “SPAC Subsidiary Contribution”);

 

  Immediately following the SPAC Subsidiary Contribution, Seller sold, contributed, assigned, and conveyed to (A) OpCo, and OpCo acquired and accepted from Seller, ninety-nine percent (99.0%) of the outstanding membership interests of Pogo Resources, LLC, a Texas limited liability company (“Pogo” or the “Target”), and (B) SPAC Subsidiary, and SPAC Subsidiary purchased and accepted from Seller, one percent (1.0%) of the outstanding membership interest of Target (together with the ninety-nine percent (99.0%) interest, the “Target Interests”), in each case, in exchange for (x) $900,000 of the Cash Consideration (as defined below) in the case of SPAC Subsidiary and (y) the remainder of the Aggregate Consideration (as defined below) in the case of OpCo (such transactions, together with the SPAC Contribution and SPAC Subsidiary Contribution and the other transactions contemplated by the MIPA, the “Purchase”).

 

The “Aggregate Consideration”for the Target Interests was: (a) cash in the amount of $31,074,127 in immediately available funds (the “Cash Consideration”),(b) 2,000,000 Class B common units of OpCo (“OpCo Class B Units”) valued at $10.00 per unit (the “Common Unit Consideration”),which will be equal to and exchangeable into 2,000,000 shares of Class A Common Stock issuable upon exercise of the OpCo Exchange Right(as defined below), as reflected in the amended and restated limited liability company agreement of OpCo that became effective at Closing(the “A&R OpCo LLC Agreement”), (c) the Seller Class B Shares, (d) $15,000,000 payable through a promissory note to Seller(the “Seller Promissory Note”), (e) 1,500,000 preferred units (the “OpCo Preferred Units” and together with theOpco Class A Units and the OpCo Class B Units, the “OpCo Units”) of OpCo (the “Preferred Unit Consideration”,and, together with the Common Unit Consideration, the “Unit Consideration”), and (f) an agreement for Buyer, on or beforeNovember 21, 2023, to settle and pay to Seller $1,925,873 from sales proceeds received from oil and gas production attributable to Pogo,including pursuant to its third party contract with affiliates of Chevron. At Closing, 500,000 Seller Class B Shares (the “EscrowedShare Consideration”) were placed in escrow for the benefit of Buyer pursuant to an escrow agreement and the indemnity provisionsin the MIPA. The Aggregate Consideration is subject to adjustment in accordance with the MIPA.

 

In connection with the Purchase,holders of 3,323,707 shares of common stock sold in our initial public offering (the “public shares”) properly exercisedtheir right to have their public shares redeemed (the “Redemption Rights”) for a pro rata portion of the trust account (the“Trust Account”) which held the proceeds from our initial public offering, funds from our payments to extend the time toconsummate a business combination and interest earned, calculated as of two business days prior to the Closing, which was approximately$10.95 per share, or $49,362,479 in the aggregate. The remaining balance in the Trust Account (after giving effect to the RedemptionRights) was $12,979,300.

 

Immediately upon the Closing,Pogo Royalty exercised the OpCo Exchange Right as it relates to 200,000 OpCo Class B units (and 200,000 shares of Class B Common Stock).After giving effect to the Purchase, the redemption of public shares as described above and the exchange mentioned in the preceding sentence,were (i) 5,097,009 shares of Class A Common Stock issued and outstanding, (ii) 1,800,000 shares of Class B Common Stock issued and outstandingand (iii) no shares of preferred stock issued and outstanding.

  

First Amendment to Amended and Restated MembershipInterest Purchase Agreement

 

On November 15, 2023, Buyer,Seller, and Sponsor entered into the MIPA Amendment, whereby the Parties agreed to extend the outside date for the transaction to November30, 2023, and to place 500,000 shares of Seller Class B Shares into escrow instead of 500,000 OpCo Class B Units.

 

Settlement and Release Agreement

 

Effective June 20, 2024,the Company and the Seller entered into a settlement agreement and release. Under the settlement agreement and release, and in settlementof the working capital provisions of the Amended MIPA, the Seller agreed to waive all rights and claims to the amount of royalties payableunder the ORRI as of December 31, 2023, totaling $1,523,138 and agreed to pay certain amounts related to vendor payable claims assumedby the Company at Closing.

 

Settle Up Letter Agreement

 

On November 15, 2023, Buyerand Seller entered into the Settle Up Letter Agreement, whereby Seller agreed to accept a minimum amount of cash at Closing less than$33,000,000, provided that, on or before November 21, 2023, Buyer must settle and pay to Seller $1,925,873 from sales proceeds receivedfrom oil and gas production attributable to Pogo, including pursuant to its third party contract with affiliates of Chevron. As of June30, 2024, Buyer still owed $645,872.76 to Seller; however, Seller waived any continuing default under the terms of the MIPA based onlack of payment, provided that such waiver is not a release of Buyer’s obligation to pay the amount in full.

 

Termination Agreement

 

On February 10, 2025, weentered into a Purchase, Sale, Termination and Exchange Agreement (as amended by the Termination Amendments, the “Termination Agreement”),by and among EON, OpCo, SPAC Subsidiary, EON Energy LLC (f/k/a HNRA Royalties, LLC), a Delaware limited liability company and wholly-ownedsubsidiary of EON (“EON Energy”), Pogo Royalty, CIC, DenCo, Pogo Management, and 4400. The closing of the transactions contemplatedby the Termination Agreement (the “Termination Closing”) is subject to the satisfaction of various conditions, includingus obtaining financing. On June 2, 2025, the we entered into an Amendment No. 1 to the Termination Agreement, on June 6, 2025, we enteredinto an Amendment No. 2 to the Termination Agreement, and on June 13, 2025, we entered into an Amendment No. 3 to the Termination Agreement(collectively, the “Termination Amendments”).

 

48

 

 

Pursuant to the TerminationAgreement, we agreed to purchase the ORR Interest (as defined herein) from Pogo Royalty for $13,500,000, payable in cash at the TerminationClosing. In addition, at the Termination Closing, Pogo Royalty agreed to waive all outstanding interest accrued under the Seller PromissoryNote, reduce the outstanding principal amount of the Seller Promissory Note to $7,000,000 and settle and discharge the Seller PromissoryNote in exchange for the payment of $7,000,000 in cash; provided, however, that we may instead discharge the Seller Promissory Note atthe Termination Closing by payment of $4,500,000 in cash and the issuance of a promissory note having a principal amount of $2,500,000,bearing interest at a rate of 18% per annum, compounding monthly, maturing 60 days after the Termination Closing, and secured by a firstlien on certain of our surface and well equipment. Pogo Royalty further agreed to assign and transfer the OpCo Preferred Units to OpCoin exchange for the issuance by us of 1,500,000 shares of Class A Common Stock at the Termination Closing.

 

As consideration for enteringinto the Agreement, we agreed to release the Escrowed Share Consideration to Pogo Royalty and to promptly process any exchange noticedelivered by Pogo Royalty to exchange the Escrowed Share Consideration for shares of Class A Common Stock, and Pogo Royalty agreed todeliver such exchange notice within two days of the date of the Termination Agreement. The Termination Agreement contains customary representations,warranties, indemnification provisions closing conditions, and covenants.

 

The Termination Closing iscontingent upon the occurrence of certain conditions, including (i) the availability of financing to EON, (ii) the receipt by Pogo Royaltyof a consent of First International Bank & Trust (“FIBT”) to the Termination Agreement and a written termination agreement,executed by us and FIBT, terminating that certain Subordination Agreement, dated as of November 15, 2023, by and among FIBT, EON andPogo Royalty, (iii) the receipt by us of any required stockholder consents, (iv) the respective representations and warranties of theparties being true and correct, subject to certain materiality exceptions and (v) the performance by the parties in all material respectsof their respective obligations under the Termination Agreement.

 

The Termination Agreementmay be terminated at any time by mutual consent of the parties thereto or by any one party if the counterparty is in material breachof the Termination Agreement. If the Termination Closing does not occur prior to 5:00 p.m. Central Time on September 15, 2025, the TerminationAgreement will automatically terminate. No assurances can be made that we will satisfy these conditions or that the Closing will otherwiseoccur.

 

OpCo A&R LLC Agreement

 

In connection with the Closing,we and Pogo Royalty, LLC, a Texas limited liability company, an affiliate of Seller and Seller’s designated recipient of the AggregateConsideration (“Pogo Royalty”), entered into an amended and restated limited liability company agreement of OpCo (the “OpCoA&R LLC Agreement”). Pursuant to the A&R OpCo LLC Agreement, each OpCo unitholder (excluding us) will, subject to certaintiming procedures and other conditions set forth therein, have the right (the “OpCo Exchange Right”) to exchange all or aportion of its OpCo Class B Units for, at OpCo’s election, (i) shares of Class A Common Stock at an exchangeratio of one share of Class A Common Stock for each OpCo Class B Unit exchanged, subject to conversion rate adjustments forstock splits, stock dividends and reclassifications and other similar transactions, or (ii) an equivalent amount of cash. Additionally,the holders of OpCo Class B Units will be required to exchange all of their OpCo Class B Units (a “MandatoryExchange”) upon the occurrence of the following: (i) upon our direction, with the consent of at least fifty percent (50%)of the holders of OpCo Class B Units; or (ii) upon the one-year anniversary of the Mandatory Conversion Trigger Date.In connection with any exchange of OpCo Class B Units pursuant to the OpCo Exchange Right or acquisition of OpCo Class B Units pursuantto a Mandatory Exchange, a corresponding number of shares of Class B Common Stock held by the relevant OpCo unitholder will be cancelled.

 

The OpCo Preferred Units willbe automatically converted into OpCo Class B Units on the two-year anniversary of the issuance date of such OpCo PreferredUnits (the “Mandatory Conversion Trigger Date”) at a rate determined by dividing (i) $20.00 per unit (the “StatedConversion Value”), by (ii) the Market Price of the Class A Common Stock (the “Conversion Price”). The “MarketPrice” means the simple average of the daily VWAP of the Class A Common Stock during the five (5) trading days priorto the date of conversion. On the Mandatory Conversion Trigger Date, we will issue a number of shares of Class B Common Stock toPogo Royalty equivalent to the number of OpCo Class B Units issued to Pogo Royalty. If not exchanged sooner, such newly issuedOpCo Class B Units shall automatically exchange into Class A Common Stock on the one-year anniversary of the MandatoryConversion Trigger Date at a ratio of one OpCo Class B Unit for one share of Class Common Stock. An equivalent number of sharesof Class B Common Stock must be surrendered with the OpCo Class B Units to us in exchange for the Class A CommonStock. As noted above, the OpCo Class B Units must be exchanged upon the one-year anniversary of the Mandatory Conversion TriggerDate.

 

Promissory Note

 

In connection with the Closing,OpCo issued the Seller Promissory Note to Pogo Royalty in the principal amount of $15,000,000. The Seller Promissory Note providesfor a maturity date that is six (6) months from the Closing Date, bears an interest rate equal 12% per annum, and contains no penaltyfor prepayment. If the Seller Promissory Note is not repaid in full on or prior to its stated maturity date, OpCo will owe interest fromand after default equal to the lesser of 18% per annum and the highest amount permissible under law, compounded monthly. The Seller PromissoryNote is subordinated to the Term Loan (as defined herein).

 

Registration Rights Agreement

 

In connection with the Closing,we and Pogo Royalty entered into a Registration Rights Agreement (the “Registration Rights Agreement”), pursuant to whichwe agreed to provide Pogo Royalty with certain registration rights with respect to the shares of Class A Common Stock issuable upon exerciseof the OpCo Exchange Right, including filing with the SEC an initial registration statement on Form S-1 covering the resaleby the Pogo Royalty of the shares of Class A Common Stock issuable upon exercise of the OpCo Exchange Right so as to permit their resaleunder Rule 415 under the Securities Act, no later than thirty (30) days following the Closing, use its commercially reasonableefforts to have the initial registration statement declared effective by the SEC as soon as reasonably practicable following the filingthereof with the SEC, and use commercially reasonable efforts to convert the Form S-1 (and any subsequent registration statement)to a shelf registration statement on Form S-3 as promptly as practicable after we are is eligible to use a Form S-3 Shelf.

 

49

 

 

In certain circumstances,Pogo Royalty can demand our assistance with underwritten offerings, and Pogo Royalty will be entitled to certain piggyback registrationrights.

 

We filed a registration statementon Form S-1 (File No. 333-275378) that became effective on August 9, 2024, which registered for resale up to Pogo Royalty’s sharesof Class A Common Stock and shares of Class A Common Stock underlying the Class B Common Stock.

 

Option Agreement

 

In connection with the Closing,we, EON Energy LLC (f/k/a HNRA Royalties, LLC), a Delaware limited liability company and wholly owned subsidiary of ours (“EONEnergy”) and Pogo Royalty entered into an Option Agreement (the “Option Agreement”). Pogo Royalty owns certain overridingroyalty interests in certain oil and gas assets owned by Pogo (the “ORR Interest”). Pursuant to the Option Agreement, PogoRoyalty granted irrevocable and exclusive option to EON Energy to purchase the ORR Interest for the Option Price (as defined below) atany time prior to November 15, 2024. The option is not exercisable while the Seller Promissory Note is outstanding.

 

The purchase price for theORR Interest upon exercise of the option is: (i) (1) $30,000,000 the (“Base Option Price”), plus (2) an additionalamount equal to annual interest on the Base Option Price of twelve percent (12%), compounded monthly, from the Closing Date through thedate of acquisition of the ORR Interest, minus (ii) any amounts received by Pogo Royalty in respect of the ORR Interest from themonth of production in which the effective date of the Option Agreement occurs through the date of the exercise of the option (such aggregatepurchase price, the “Option Price”).

 

The Option Agreement andthe option will immediately terminate upon the earlier of (a) Pogo Royalty’s transfer or assignment of all of the ORR Interestin accordance with the Option Agreement and (b) November 15, 2024.

 

Pursuant to the Option Agreement,upon execution, we issued to Pogo Royalty 10,000 shares of Class A Common Stock.

 

Director Nomination and Board Observer Agreement

 

In connection with the Closing,we entered into Director Nomination and Board Observer Agreement (the “Board Designation Agreement”) with CIC. Pursuant tothe Board Designation Agreement, CIC has the right, at any time CIC beneficially owns our capital stock, to appoint two board observersto attend all meetings of our Board of Directors. In addition, after the time of the conversion of the OpCo Preferred Units ownedby Pogo Royalty, CIC will have the right to nominate a certain number of members of the board of directors depending on Pogo Royalty’sownership percentage of Class A Common Stock as further provided in the Board Designation Agreement.

 

Backstop Agreement

 

In connection with the Closing,we entered a Backstop Agreement (the “Backstop Agreement”) with Pogo Royalty and certain of our founders listed therein (the“Founders”) whereby Pogo Royalty will have the right (“Put Right”) to cause the Founders to purchase Pogo Royalty’sOpCo Preferred Units at a purchase price per unit equal to $10.00 per unit plus the product of (i) the number of dayselapsed since the effective date of the Backstop Agreement and (ii) $10.00 divided by 730. Seller’s right to exercise thePut Right will survive for six (6) months following the date the Trust Shares (as defined below) are not restricted from transferunder the Letter Agreement (as defined in the MIPA) (the “Lockup Expiration Date”).

 

As security that the Founderswill be able to purchase the OpCo Preferred Units upon exercise of the Put Right, the Founders agreed to place at least 1,300,000 sharesof Class A Common Stock into escrow (the “Trust Shares”), which the Founders can sell or borrow against to meet theirobligations upon exercise of the Put Right, with the prior consent of Seller. We are not obligated to purchase the OpCo Preferred Units fromPogo Royalty under the Backstop Agreement. Until the Backstop Agreement is terminated, Pogo Royalty and its affiliates are not permittedto engage in any transaction which is designed to sell short the Class A Common Stock or any of our other publicly traded securities.

 

50

 

 

Founder Pledge Agreement 

 

In connection with the Closing,we entered a Founder Pledge Agreement (the “Founder Pledge Agreement”) with the Founders whereby, in considerationof placing the Trust Shares into escrow and entering into the Backstop Agreement, we agreed: (a) by January 15, 2024, to issue to theFounders an aggregate number of newly issued shares of Class A Common Stock equal to 10% of the number of Trust Shares; (b) by January15, 2024, to issue to the Founders a number of warrants to purchase an aggregate number of shares of Class A Common Stock equal to 10%of the number of Trust Shares, which such warrants shall be exercisable for five years from issuance at an exercise price of $11.50 pershares; (c) if the Backstop Agreement is not terminated prior to the Lockup Expiration Date, to issue an aggregate number of newly issuedshares of Class A Common Stock equal to (i) (A) the number of Trust Shares, divided by (B) the simple average of the daily VWAPof the Class A Common Stock during the five (5) Trading Days prior to the date of the termination of the Backstop Agreement, subjectto a minimum of $6.50 per share, multiplied by (C) a price between $10.00-$13.00 per share (as further described in the FounderPledge Agreement), minus (ii) the number of Trust Shares; and (d) following the purchase of OpCo Preferred Units by a Founderpursuant to the Put Right, to issue a number of newly issued shares of Class A Common Stock equal to the number of Trust Shares soldby such Founder. Until the Founder Pledge Agreement is terminated, the Founders are not permitted to engage in any transaction whichis designed to sell short the Class A Common Stock or any of our other publicly traded securities.

 

Financing at Closing

 

On November 2, 2023, we enteredinto an agreement with (i) Meteora Capital Partners, LP (“MCP”), (ii) Meteora Select Trading Opportunities Master, LP (“MSTO”),and (iii) Meteora Strategic Capital, LLC (“MSC” and, collectively with MCP and MSTO, “FPA Seller”) (the “ForwardPurchase Agreement”) for OTC Equity Prepaid Forward Transactions. For purposes of the Forward Purchase Agreement, we are referredto as the “Counterparty”. Capitalized terms used herein but not otherwise defined shall have the meanings ascribed to suchterms in the Forward Purchase Agreement. The purpose of our entering into this agreement and these transactions was to provide a mechanismwhereby FPA Seller would purchase, and waive their redemption rights with respect to, a sufficient number of shares of our common stockto enable us to have at least $5,000,000 of net tangible assets, a non-waivable condition to the Closing of the Purchase, to providethe Company with cash to meet a portion of the transaction costs associated with the Purchase, and to provide the Company with a mechanismto raise cash in the future at maturity.

 

The Forward Purchase Agreementprovides for a prepayment shortfall in an amount in U.S. dollars equal to 0.50% of the product of the Recycled Shares and the InitialPrice (defined below). FPA Seller in its sole discretion may sell Recycled Shares (i) at any time following November 2, 2023 (the “TradeDate”) at prices greater than the Reset Price or (ii) commencing on the 180th day following the Trade Date at any sales price,in either case without payment by FPA Seller of any Early Termination Obligation until such time as the proceeds from such sales equal 100%of the Prepayment Shortfall (as set forth under the section entitled “Shortfall Sales” in the Forward Purchase Agreement)(such sales, “Shortfall Sales,” and such Shares, “Shortfall Sale Shares”). A sale of Shares is only (a) a “ShortfallSale,” subject to the terms and conditions herein applicable to Shortfall Sale Shares, when a Shortfall Sale Notice is deliveredunder the Forward Purchase Agreement, and (b) an Optional Early Termination, subject to the terms and conditions of the Forward PurchaseAgreement applicable to Terminated Shares, when an OET Notice is delivered under the Forward Purchase Agreement, in each case the deliveryof such notice in the sole discretion of the FPA Seller (as further described in the “Optional Early Termination” and “ShortfallSales” sections in the Forward Purchase Agreement).

 

Following the Closing, thereset price (the “Reset Price”) will be $10.00; provided that the Reset Price shall be reduced pursuant to a Dilutive OfferingReset immediately upon the occurrence of such Dilutive Offering. The Purchased Amount subject to the Forward Purchase Agreement shallbe increased upon the occurrence of a Dilutive Offering Reset to that number of Shares equal to the quotient of (i) the Purchased Amountdivided by (ii) the quotient of (a) the price of such Dilutive Offering divided by (b) $10.00.

 

From time to time and onany date following the Trade Date (any such date, an “OET Date”) and subject to the terms and conditions in the Forward PurchaseAgreement, FPA Seller may, in its absolute discretion, terminate the Transaction in whole or in part by providing written notice to Counterparty(the “OET Notice”), by the later of (a) the fifth Local Business Day following the OET Date and (b) no later than the nextPayment Date following the OET Date, (which shall specify the quantity by which the Number of Shares shall be reduced (such quantity,the “Terminated Shares”)). The effect of an OET Notice shall be to reduce the Number of Shares by the number of TerminatedShares specified in such OET Notice with effect as of the related OET Date. As of each OET Date, Counterparty shall be entitled to anamount from FPA Seller, and the FPA Seller shall pay to Counterparty an amount, equal to the product of (x) the number of TerminatedShares and (y) the Reset Price in respect of such OET Date. The payment date may be changed within a quarter at the mutual agreementof the parties.

 

51

 

 

The “Valuation Date”will be the earlier to occur of (a) the date that is three (3) years after the date of the closing of the Purchase & Sale (the dateof the closing of the Purchase & Sale, the “Closing Date”) pursuant to the A&R MIPA, (b) the date specified by FPASeller in a written notice to be delivered to Counterparty at FPA Seller’s discretion (which Valuation Date shall not be earlierthan the day such notice is effective) after the occurrence of any of (w) a VWAP Trigger Event, (x) a Delisting Event, (y) a RegistrationFailure or (z) unless otherwise specified therein, upon any Additional Termination Event, and (c) the date specified by FPA Seller ina written notice to be delivered to Counterparty at FPA Seller’s sole discretion (which Valuation Date shall not be earlier thanthe day such notice is effective). The Valuation Date notice will become effective immediately upon its delivery from FPA Seller to Counterpartyin accordance with the Forward Share Purchase Agreement.

 

On the “Cash SettlementPayment Date,” which is the tenth Local Business Day immediately following the last day of the Valuation Period, the FPA Sellerwill remit to the Counterparty an amount equal to the Settlement Amount and will not otherwise be required to return to the Counterpartyany of the Prepayment Amount and the Counterparty shall remit to the FPA Seller the Settlement Amount Adjustment; provided, that if theSettlement Amount less the Settlement Amount Adjustment is a negative number and either clause (x) of Settlement Amount Adjustment appliesor the Counterparty has elected pursuant to clause (y) of Settlement Amount Adjustment to pay the Settlement Amount Adjustment in cash,then neither the FPA Seller nor the Counterparty shall be liable to the other party for any payment under the Cash Settlement PaymentDate section of the Forward Purchase Agreement.

 

The FPA Seller agreed to waiveany redemption rights with respect to any Recycled Shares in connection with the Closing, as well as any redemption rights under the Company’scertificate of incorporation that would require redemption by the Company.

 

The purpose of our enteringinto this agreement and these transactions was to provide a mechanism whereby FPA Seller would purchase, and waive their redemption rightswith respect to, a sufficient number of shares of our common stock to enable us to have at least $5,000,000 of net tangible assets, anon-waivable condition to the Closing of the Purchase, to provide the Company with cash to meet a portion of the transaction costs associatedwith the Purchase, and to provide the Company with a mechanism to raise cash in the future at maturity. As of the date of this prospectus,however, the Company has not made any issuances, and has not received any proceeds, from Meteora pursuant to the Forward Purchase Agreement,and the Company is actively pursuing a mutual recission of the Forward Purchase Agreement.

 

Pursuant to the Forward PurchaseAgreement, the FPA Seller obtained 50,070 shares (“Recycled Shares”) and such purchase price of $545,356, or $10.95 pershare, was funded by the use of our trust account proceeds as a partial prepayment (“Prepayment Amount”), and the FPASeller may purchase an additional 504,425 additional shares under the Forward Purchase Agreement, for the Forward Purchase Agreementredemption 3 years from the date of the Acquisition (“Maturity Date”).

 

The FPA Seller received anadditional $1,004,736 in cash from the Trust Account related to reimbursement for 90,000 shares of Class A Common stockpurchased by the FPA Seller in connection with the transactions at the redemption price of $10.95 per share and transaction fees.

 

The Maturity Date may be accelerated,at the FPA Sellers’ discretion, if the Company share price trades below $3.00 per share for any 10 trading days duringa 30-day consecutive trading-day period or the Company is delisted. The Company’s common stock traded below minimum tradingprice during the period from November 15, 2023 to December 31, 2023, but no acceleration of the Maturity Date has been executed by theFPA Seller to date.

 

FPA Funding Amount PIPE Subscription Agreements

 

On November 2, 2023, we enteredinto a subscription agreement (the “FPA Funding Amount PIPE Subscription Agreement”) with FPA Seller.

 

Pursuant to the FPA FundingPIPE Subscription Agreement, FPA Seller agreed to subscribe for and purchase, and we agreed to issue and sell to FPA Seller, on the ClosingDate, an aggregate of up to 3,000,000 our shares of Common Stock, less the Recycled Shares in connection with the Forward Purchase Agreement. 

 

52

 

 

The fair value of the prepaymentwas $14,257,648 at inception of the agreement, $6,066,324 as of the Closing date and was $6,067,094 as of December 31,2023, and is included as a reduction of additional paid-in capital on the consolidated statement of stockholders’ equity. The estimatedfair value of the Maturity Consideration is $1,704,416. The Company recognized a gain from the change in fair value of the Forward PurchaseAgreement of $3,268,581 during the period from November 15, 2023 to December 31, 2023.

 

On November 15, 2024, theCompany entered into a Confidential Rescission, Settlement, and Release Agreement with the FPA Seller whereby the parties mutually agreedto rescind the Forward Purchase Agreement and related agreements between the parties, which as a result, any transactions, notices orother obligations thereunder are void ab initio. The parties also agreed to release each other of all claims related to the ForwardPurchase Agreement, and in exchange for such release, the Company agreed to issue to the FPA Seller 450,000 restricted Class A Commonshares which had a fair value of $450,000 based on the closing price of the Company’s common stock at the agreement date. The Companyrecognized a gain on settlement of the FPA liability of $82,998, which is included in Gain on Extinguishment of Liabilities on the Company’sconsolidated statement of operations for the year ended December 31, 2024.

 

Non-Redemption Agreement

 

On November 13, 2023, we enteredinto an agreement with (i) Meteora Capital Partners, LP (“MCP”), (ii) Meteora Select Trading Opportunities Master, LP (“MSTO”),and (iii) Meteora Strategic Capital, LLC (“MSC” and, collectively with MCP and MSTO, “Backstop Investor”) (the“Non-Redemption Agreement”) pursuant to which Backstop Investor agreed to reverse the redemption of up to the lesser of (i)600,000 shares of Class A Common Stock, and (ii) such number of shares of Class A Common Stock such that the number of shares beneficiallyowned by Backstop Investor and its affiliates and any other persons whose beneficial ownership of Class A Common Stock would be aggregatedwith those of Backstop Investor for purposes of Section 13(d) of the Exchange Act, does not exceed 9.99% of the total number of issuedand outstanding shares of Common Stock (such number of shares, the “Backstop Investor Shares”).

 

Immediately upon consummationof the closing of the transactions contemplated by the MIPA (the “Closing”), we paid Backstop Investor, in respect of theBackstop Investor Shares, an amount in cash equal to (x) the Backstop Investor Shares, multiplied by (y) the Redemption Price (as definedin our then-current amended and restated certificate of incorporation) minus $5.00, or $3,567,960. The Company paid the Backstop Investora total of $6,017,960 in cash related to the Non-Redemption Agreement from proceeds of the Trust Account.

 

Recent Developments

 

On June 17, 2025, EON Energyentered into a Purchase and Sale Agreement (the “PSA”) with WPP NM, L.L.C. and Northwest Central, L.L.C. (collectively the“SJF Seller”) to acquire all of their respective estates and mineral rights created by the oil and gas leases and mineralestates in the South Justis Field located in the Permian Basin in Lea County, New Mexico (the “SJF Leases”), (ii) all oil,gas, water injection wells, water disposal and other wells located on the SJF Leases or on lands pooled therewith, together with (iii)all of the SJF Seller’s interest in the rights, appurtenances, contracts, personal property, and records related thereto (collectively,the “SJF Assets”). The transactions contemplated by the PSA were consummated at a closing held on June 20, 2025 (the “SJFClosing”).

 

In consideration of EON Energy’spurchase of the SJF Assets, we issued 1,000,000 shares (the “SJF Shares”) of our Class A Common Stock to the Seller, withsuch SJF Shares having an agreed upon deemed value of $1.00 per share. The SJF Shares are subject to adjustments following Closing asfollows: (i) reduction by the proceeds received by the Seller between June 1, 2025 (the “SJF Effective Date”) and the dateof the SJF Closing, (ii) reduction by any ad valorem and similar production taxes payable with respect to the SJF Assets for all periodsending on or prior to the SJF Effective Date to the extent not paid prior to the date of the SJF Closing, (iii) reduction by an amountequal to the Allocated Values (as defined in the PSA) of any SJF Assets affected by a Title Defect (as defined in the PSA), and (iv) increaseby the value of all merchantable oil in storage above the pipeline connection at the SJF Effective Date that is credited to the SJF Assets.The SJF Shares are a part of the 2,000,000 shares being registered hereunder for FK Venture LLC.

 

Within 60 business days followingthe SJF Closing, EON Energy agreed to cause us to cause the registration of the SJF Shares with the SEC by filing a registration statementon appropriate form (Form S-1 or Form S-3) covering the resale by the SJF Seller of the SJF Shares to permit their resale under Rule 415under the Securities Act. The SJF Shares are also subject to a leak out provision for a one-year period from the date of issuance whichprohibits the SJF Seller from selling the SJF Shares, together with any other shares of Class A Common Stock that the SJF Seller and/orit’s assigns may own, in any one trading day in an amount that would exceed ten percent (10%) of the average daily volume of allshares of Class A Common Stock traded during the immediately preceding 30-day trading period.

 

The PSA also contains customaryrepresentations, warranties and covenants of EON Energy and the SJF Seller. 

 

On June 17, 2025, LH Operating,LLC entered into a Master Services Agreement (the “MSA”) with Corsair Well Services, LLC (“Corsair”). Pursuantto the MSA, Corsair agreed to provide workover services in the Grayburg-Jackson Oil Field operated by LH Operating, LLC and the SouthJustis Field acquired by EON Energy (the “Corsair Services”) for an initial period of four months, to continue thereafteruntil LH Operating, LLC has no further Credit (as defined below) with Corsair.

 

53

 

 

LH Operating, LLC agreed to(i) prepay an initial $500,000 in cash to Corsair, and (ii) cause us to issue 1,000,000 shares of Class A Common Stock (the “CorsairShares”) to Corsair with an agreed upon deemed value of $1.00 per share, each to be credited to LH Operating, LLC’s accountwith Corsair (the “Credit”). Corsair will provide the Corsair Services without cost or consideration to LH Operating, LLCfor the first 30 days following commencement of the Corsair Services, and thereafter, the Corsair Services will be provided at agreedupon rates against the Credit. The Corsair Shares are a part of the 2,000,000 shares being registered hereunder for FK Venture LLC.

 

If Corsair sells any CorsairShares prior to full application of the Credit, the actual gross price per share received by Corsair for the sale of the Corsair Sharesshall replace the $1.00 per share agreed upon deemed value for purposes of the Credit. In addition, if Corsair sells any Corsair Sharesat prices insufficient to cover the full amount of any invoices due for Services performed, then LHO will pay the Contractor in cash theshortfall between (i) the gross proceeds actually received by Corsair from the sale of Corsair Shares, and (ii) the total amount of unpaidinvoice(s) owed to Corsair.

 

Within 60 business days followingexecution of the MSA, LHO Operating, LLC agreed to cause us to cause the registration of the Corsair Shares with the SEC by filing a registrationstatement on appropriate form (Form S-1 or Form S-3) covering the resale by the Seller of the Corsair Shares to permit their resale underRule 415 under the Securities Act. If the Corsair Shares are not timely registered, then LHO Operating, LLC agreed to pay in cash forany Corsair Services provided and Corsair will be obligated to remit Corsair Shares back to us in the amount of cash paid (using a $1.00per share value). The Corsair Shares are also subject to a leak out provision for a one-year period from the date of issuance which prohibitsCorsair from selling the Corsair Shares, together with any other shares of Class A Common Stock that Corsair and/or it’s assignsmay own, in any one trading day in an amount that would exceed ten percent (10%) of the average daily volume of all shares of Class ACommon Stock traded during the immediately preceding 30-day trading period.

 

On July 11, 2025, the Company entered into a NotePurchase Agreement (the “NPA”) with White Lion whereby the Company will issue and sell convertible promissory notes in anaggregate principal amount of up to $1,200,000 (the “Notes”). On July 11, 2025, the Company issued a convertible promissorynote in the aggregate principal amount of $600,000 to White Lion (the “Initial Note”) pursuant to an initial closing in exchangefor funding of $564,000 in cash from White Lion. Pursuant to the NPA, the Company granted White Lion a right until July 11, 2026, to conducta second closing (the “Second Closing”) whereby White Lion may purchase an additional convertible promissory note in the aggregateprincipal amount of $600,000 in exchange for funding of $564,000 in cash from White Lion with such convertible promissory note being onthe same terms as the Initial Note (the “Second Note,” and together with the Initial Note, the “Notes”). The SecondClosing is subject to customary closing conditions, in addition to White Lion’s right to exercise its right to conduct a SecondClosing.

 

Pursuant to the NPA, the Company agreed to filewith SEC within 60 days after execution of the NPA, a registration statement on Form S-1 covering the resale of the Notes and any ClassA Common Stock of the Company issuable upon conversion of the Notes. In addition, the Company granted a right of first refusal until July11, 2026 to White Lion, whereby, if the outstanding balance on the Notes is greater than $250,000 and the Company intends to enter intoa Variable Rate Transaction (as defined in the NPA), the Company must first present the terms of such Variable Rate Transaction to WhiteLion and White Lion shall have the option, in its sole discretion, to fund all or any portion of the contemplated Variable Rate Transaction.Otherwise, the NPA contains customary representations and warranties and covenants.

 

The Initial Note matures on January 7, 2027 andaccrues interest at a rate of 5% per annum simple interest on the principal amount of the Initial Note; provided however, that in theevent that the resale of the shares of Class A Common Stock issuable upon conversion of the Initial Note have not been effectively registeredwith the SEC by the six month anniversary of issuance, the interest rate of the Initial Note shall be 10% per annum simple interest retroactiveto the date of issuance; provided, further that upon the occurrence of an event of default under the Initial Note, interest will accrueon at the highest rate allowable under applicable laws. The Initial Note may not be prepaid by the Company without first obtaining thewritten consent of White Lion.

 

54

 

 

White Lion has the right, at any time until completesatisfaction of the amounts owed under the Initial Note, to convert any amounts owed under the Initial Note into Class A Common Stockof the Company at a conversion price (the “Conversion Price”) equal to the greater of: (i) $0.25 or (ii) the lower of (A)the Fixed Conversion Price (as defined below) or (B) 90% multiplied by the lowest closing price of the Class A Common Stock during theten trading days prior to the subject conversion date (representing a discount rate of 10%). The “Fixed Conversion Price”is the lower of (x) $0.75 or (y) the closing price of the Class A Common Stock on the 60th day following the date that the SEC has declaredthe registration statement required by the NPA effective for resales of the shares by White Lion. The Conversion Price shall be automaticallyadjusted equitably for stock splits, stock dividends or rights offerings by the Company relating to the Company’s securities orthe securities of any subsidiary of the Company, as well as combinations, recapitalization, reclassifications, extraordinary distributionsand similar events. At no time may White Lion hold or be required to take more than 4.99% (or up to 9.99% at the election of White Lionpursuant to the Initial Note) of the outstanding Class A Common Stock.

 

Pursuant to the Initial Note, unless and untilan event of default occurs under the Initial Note, White Lion has agreed that it shall not, on any single trading day, sell shares ofClass A Common Stock issued upon conversion of the Initial Note in amounts in excess of 7% of the average trading volume of the ClassA Common Stock for the two preceding trading days, unless the trading volume for the given day is greater than 1,000,000 shares.

 

The Initial Note contains customary events ofdefault and is not secured by any assets of the Company.

 

The Company issued the Initial Note, and willissue the Second Note and any shares of Class A Common Stock issuable upon conversion of the Notes, in reliance upon the exemption fromregistration provided by Section 4(a)(2) of the Securities Act of 1933, as amended.

 

The foregoing description of the Initial Noteand the NPA is qualified in its entirety by reference to the full text of the form of Note and the NPA, copies of which are included asExhibits 10.30 and 10.31, respectively, to the registration statement of which this supplement is made a part.

 

We are registering 2,400,000 shares of Class ACommon Stock herein which are issuable upon conversion of the Initial Note.

 

Pogo

 

Pogo is an exploration andproduction company that began operations in February 2017. Pogo is based in Dallas, Texas, and a field office in Loco Hills, New Mexico.As of December 31, 2024, our operating focus is the Northwest Shelf of the Permian Basin, with a specific emphasis on oil and gas producingproperties located in the Grayburg-Jackson Field in Eddy County, New Mexico. Pogo is the Operator of Record of its oil and gas properties,operating its properties through its wholly owned subsidiary, LH Operating LLC. Pogo completed multiple acquisitions in 2018 and 2019.These acquisitions included multiple producing properties in Lea and Eddy counties, New Mexico. In 2020, after identifying its core developmentproperty, Pogo successfully completed a series of divestures of its non-core properties. Then, with one key asset, its Grayburg-JacksonField in Eddy County, New Mexico, Pogo focused all of its efforts on developing this asset. This has been Pogo’s focus for 2022and 2023.

 

Currently, we have 12 employees(5 executive officers where 4 are in Houston and 1 in Lubbock; 7 field staff in Loco Hills). From time to time, on an as needed basis,contract workers handle additional necessary responsibilities.

 

Pogo owns, manages, and operates,through its wholly owned subsidiary, LH Operating, LLC, 100% working interest in a gross 13,700 acres located on the Northwest Shelf ofthe prolific oil and gas producing Permian Basin. Pogo benefits from cash flow growth through continued development of its working interest’sownership, with relatively low capital cost and lease operating expenses. As of December 31, 2024, average net daily production associatedwith Pogo’s working interests was 811 barrel of oil equivalent (“BOE”) per day consisting of 86% oil and 14% naturalgas. Pogo expects to continue to grow its cash flow by production enhancements in its operations on its gross 13,700-acre leasehold. Furthermore,Pogo intends to make additional acquisitions within the Permian Basin, as well as other oil and gas producing regions in the USA, thatmeet its investment criteria for minimum risk, geologic quality, operator capability, remaining growth potential, cash flow generationand, most importantly, rate of return.

 

As of December 31, 2024, 100%of Pogo’s gross 13,700 leasehold acres were located in Eddy County, New Mexico, where 100% of the leasehold working interests ownedby Pogo consist of state and federal lands. Pogo believes the Permian Basin offers some of the most compelling rates of return for Pogoand significant potential for cash flow growth. As a result of compelling rates of return, development activity in the Permian Basin hasoutpaced all other onshore U.S. oil and gas basins since the end of 2016. This development activity has driven basin-level productionto grow faster than production in the rest of the United States.

 

55

 

 

Pogo’s working interestsentitle it to receive an average of 97% of the net revenue from crude oil and natural gas produced from the oil and gas reservoirs underlyingits acreage. Pogo is not under any mandatory obligation to fund drilling and completion costs associated with oil and gas developmentbecause 100% of its lease holdings are held by production. As a working interest owner with significant net earnings, Pogo seeks to fullycapture all remaining oil and gas reserves underlying its leasehold acres by systematically developing its low risk, predictable, provenreserves by means of adding perforations in previously drilled and completed wells, were applicable, and drilling new wells in a predetermineddrilling pattern. Accordingly, Pogo’s development model generates strong margins greater than 60%, at low risk, predictable, productionoutcomes that requires low overhead and is highly scalable. For the year ended December 31, 2024, Pogo’s lifting cost was about$28.92 per barrel of oil equivalent at a realized price of $77.01 per BOE, excluding the impact of settled commodity derivatives. Pogois led by a management team with extensive oil and gas engineering, geologic and land expertise, long-standing industry relationshipsand a history of successfully managing a portfolio of working and leasehold interests, producing crude oil and natural gas assets. Pogointends to capitalize on its management team’s expertise and relationships to increase production and cash flow in the field.

 

Market Conditions

 

The price that Pogo receivesfor the oil and natural gas we produce is largely a function of market supply and demand. Because Pogo’s oil and gas revenues areheavily weighted toward oil, Pogo is more significantly impacted by changes in oil prices than by changes in the price of natural gas.World-wide supply in terms of output, especially production from properties within the United States, the production quota set by OPEC,and the strength of the U.S. dollar can adversely impact oil prices.

 

Historically, commodity priceshave been volatile, and Pogo expects the volatility to continue in the future. Factors impacting the future oil supply balance are world-widedemand for oil, as well as the growth in domestic oil production.

 

Our Key Producing Region

 

As of December 31, 2024, allof the Company’s properties were located exclusively within the Northwest Shelf of the Permian Basin. As of December 2023, the PermianBasin had the highest level of drilling activity in the United States with greater than 300 drilling rigs operating. By comparison, TheEagle Ford Shale region located in Southwest-central Texas has less than 60 rigs operating. The Permian Basin includes three major geologicprovinces: the Delaware Basin to the west, the Midland Basin to the east and the Central Basin Platform in between. The Northwest Shelfis the western limits of the Delaware Basin, a sub-basin within the Permian Basin complex. The Delaware Basin is identified by an abundantamount of oil-in-place, stacked pay potential across an approximately 3,900-foot hydrocarbon column, attractive well economics, favorableoperating environment, well developed network of oilfield service providers, and significant midstream infrastructure in place or activelyunder construction. One hundred percent (100%) of our working interests are located as of December 31, 2024, on the New Mexico side ofthe Delaware Basin. According to the USGS, the Delaware Basin contains the largest recoverable reserves among all unconventional basinsin the United States.

 

We believe the stacked-playpotential of the Delaware Basin combined with favorable drilling economics support continued production growth as Pogo develops its leaseholdposition and improve well-spacing and completion techniques. Relative to other basins in the continental United States, Pogo believesthe Delaware Basin is in a mid-stage of well development and that per-well returns will improve as Pogo continues to employ enhanced oilrecovery technologies on its leasehold acreage. Pogo believes these enhanced oil recoveries will continue to support development activitywhere it holds significant working interest, with predictable returns leading to increasing cash flows with low maintenance costs.

 

Our Working Interests in Grayburg-Jackson Field

 

As of December 31, 2024, theCompany owns a 100% working interest in 13,700 gross acres located in Eddy County, New Mexico, with a 74% weighted average net revenue.The 13,700 gross acres are strategically located in the prolific oil field, Grayburg-Jackson field. Working interests granted to the Lessee(Pogo) under an Oil and Gas Lease are real property interests that grant ownership of the crude oil and natural gas underlying a specifictract of land and the rights to explore for, drill for and produce crude oil and natural gas on that land or to lease those explorationand development rights to a third party. Those rights to explore for, drill for and produce crude oil and natural gas on that land havea set period of time for the working interest owner to exercise those rights. Typically, an Oil and Gas Lease can be automatically extendedbeyond the initial lease term with continuous drilling, production or other operating activities or through negotiated contractual leaseextension options. Only when production and drilling cease, the lease terminates.

 

56

 

 

As of December 31, 2024, 100%of the Company’s working interests are held by production (“HBP”) meaning that Pogo is not under time sensitive obligationto drill or work-over any wells on its 13,700 acres. As of December 31, 2023, 100% of the wells and leases are operated by Pogo. Pogois the official Operator of record with the state and federal regulatory agencies. As of December 31, 2024, the Company generates a substantialmajority of its revenues and cash flows from its working interests when crude oil and natural gas are produced and sold from its acreage.

 

Currently, Pogo’s workinginterests reside entirely in the Northwest Shelf of the Permian Basin, which Pogo believes is one of the premier crude oil and naturalgas producing regions in the United States. As of December 31, 2024, Pogo’s working interests covered 13,700 gross acres, with theroyalty owners retaining a weighted average 26% royalty. The following table summarizes Pogo’s working interest’s positionin the lands comprising its leasehold as of December 31, 2024.

 

LH Operating, LLC Northwest Shelf (Permian Basin) Leasehold
Date of Acquisition  Gross
Acres
   Federal
Leases
   State
Leases
   Working
Interest
   NRI
(weighted
avg.)(1)
   Royalty
Interest(2)
   Operations   HBP 
2018   13,700    20    3    100%   74%   26%   100%   100%

 

(1) Pogo’s net revenue interests are based on its weighted average royalty interests across its entire leasehold

 

(2) No unleased royalty interests as of December 31, 2024.

 

As of December 31, 2024, Pogohas working interests in 342 shallow (above 4,000 ft), vertical wells producing oil and gas in paying quantities. Ninety-five of the 342producing wells were completed between 2019 and June 2022 by Pogo. In 2019, Pogo initiated a 4-well pilot water injection project intothe Seven Rivers (“7R”) oil reservoir underlying its 13,700-acre leasehold. After an evaluation period extending into early2020, Pogo determined the pilot project was successful by producing oil in paying quantities by simply adding perforations in the 7R reservoirin previously drilled and completed wells. Following the successful completion of the 4-well pilot project, Pogo commenced a work-overprogram by adding perforations in the 7R reservoir in 91 previously drilled wells between 2019 and June 2022. Prior to initiating the4-well pilot project the legacy wells were averaging 275 BOE/d. By December 2023, the total production increased to 1,022 BOE/d. Pogo’smanagement team has determined, and verified by Haas and Cobb Petroleum Consultants, LLC (“Cobb”), that 115 proved well patterns,developed but non-producing, are scheduled to be brought into production between 2024 and 2027.

 

As of December 31, 2024, theestimated proved crude oil and natural gas reserves attributable to Pogo’s interests in its underlying acreage were 14,492 MBOE(97% oil and 3% natural gas), based on a reserve report prepared by Cobb, worldwide petroleum consultants. Of these reserves, approximately28% were classified as proved developed producing (“PDP”) reserves, 42% were classified as proved developed non-producing(“PDNP”) reserves and 30% were classified as proved undeveloped (“PUD”) reserves. PUD reserves included in theseestimates relate solely to wells that are not yet drilled nor were not yet producing in paying quantities as of December 31, 2024. Estimatedproved reserves included in this section is presented on an actual basis, without giving pro forma effect to transactions completed aftersuch dates.

 

Pogo believes its productionand discretionary cash flows will grow significantly as Pogo completes its substantial PDNP inventory of 7R well patterns located on itsgross 13,700 acreage. As of December 31, 2024, Pogo had production from 342 vertical wells, and it has identified 127 additional PDNPwell patterns based on its assessment of current geological, engineering and land data. As of December 31, 2024, Pogo has identified 43PUD well patterns based on its assessment of current geological, engineering and land data.

 

Pogo’s working interestdevelopment strategy anticipates shifting any drilling activity associated with its PUD reserves following Pogo’s completion ofits PDNP reserves. The work-over costs attributable to adding perforations in wells previously drilled and completed is significantlyless than drilling new wells. As of December 31, 2024, Pogo’s leasehold position has 25.7 wells per square mile. Pogo expects tosee increases in its production, revenue and discretionary cash flows from the development of 115 well patterns in the 7R reservoir. Pogobelieves its current leasehold working interests provide the potential for significant long-term organic revenue growth as Pogo developsits PDNP reserves to increase crude oil and natural gas production.

 

57

 

 

Business Strategies

 

Pogo’s primary businessobjective is to generate discretionary cash flow by maintaining its strong cash flow from the PDP reserves and increasing cash flow bydeveloping predictable, low cost PDNP reserves in its Permian Basin asset. Pogo intends to accomplish this objective by executing thefollowing strategies:

 

Generate strong cashflow supported by means of disciplined development of its PDNP Reserves. As the sole working interest owner, the Company benefitsfrom the continued organic development of its acreage in the Permian Basin. As of December 31, 2024, EON, in conjunction with Cobb, athird-party engineering consulting firm, has confirmed that EON has 127, low cost, well patterns to be developed during 2025 to 2028.The total costs to complete these 127 well patterns have been predetermined by historical analysis. The estimated cost to complete eachPDNP pattern is $339,252 and the estimated cost to complete each PUD pattern is $1,187,698. A single well pattern consists of one eachproducing well with its corresponding or dedicated water injection wells, with each injection well situated on four sides of the producingwell. Water injection wells are necessary to maintain reservoir pressure in its original state and to move the oil in place toward theproducing well. Pressure maintenance helps ensure maximum oil and gas recovery. Without pressure maintenance, oil recoveries from a producingoil reservoir generally do not exceed 10% of the original oil in place (“OOIP”). With pressure maintenance by re-injectingproduced water into the oil reservoir, then Pogo expects to see ultimate oil recoveries 25% or greater of the OOIP. Offsetting oil wellson its leasehold also take advantage of the water injected into the oil reservoir, and is able to convert a high percentage of its revenueto discretionary cash flow. Because Pogo owns 100% working interests it incurs 100% of the monthly leasehold operating costs for the productionof crude oil and natural gas or capital costs for the drilling and completion of wells on its acreage. Because these wells are shallowoil producers, with vertical depths between 1500 ft and 4000 ft, the monthly operating expenses are relatively low.

 

Focus primarily on thePermian Basin. All of the Company’s working interests are currently located in the Permian Basin, one of the most prolificoil and gas basins in the United States. Pogo believes the Permian Basin provides an attractive combination of highly-economic and oil-weightedgeologic and reservoir properties, opportunities for development with significant inventory of drilling locations and zones to be delineatedour top-tier management team.

 

  Business Relations. Leverage expertise and relationships to continue acquiring Permian Basin targets with high working interests in actively producing oil fields from top-tier E&P operators, with predictable, stable cash flow, and with significant growth potential. the Company has a history of evaluating, pursuing and consummating acquisitions of crude oil and natural gas targets in the Permian Basin and other oil producing basins. the Company’s management team intends to continue to apply this experience in a disciplined manner when identifying and acquiring working interests. The Company believes that the current market environment is favorable for oil and gas acquisitions in the Permian Basin and other oil generating basins. Numerous asset packages from sellers presents attractive opportunities for assets that meet the Company’s target investment criteria. With sellers seeking to monetize their investments, Pogo intends to continue to acquire working interests that have substantial resource potential in the Permian Basin. Pogo expects to focus on acquisitions that complement its current footprint in the Permian Basin while targeting working interests underlying large scale, contiguous acreage positions that have a history of predictable, stable oil and gas production rates, and with attractive growth potential. Furthermore, the Company seeks to maximize its return on capital by targeting acquisitions that meet the following criteria:

 

  sufficient visibility to production growth;

 

  attractive economics;

 

  de-risked geology supported by stable production;

 

  targets from top-tier E&P operators; and

 

  a geographic footprint that Pogo believes is complementary to its current Permian Basin asset and maximizes its potential for upside reserve and production growth.

 

58

 

 

Maintain conservative andflexible capital structure to support Pogo’s business and facilitate long-term operations. The Company is committedto maintaining a conservative capital structure that will afford it the financial flexibility to execute its business strategies on anongoing basis. Pogo believes that internally generated cash flows from its working interests and operations, available borrowing capacityunder its revolving credit facility, and access to capital markets will provide it with sufficient liquidity and financial flexibilityto continue to acquire attractive targets with high working interests that will position it to grow its cash flows in order to distributedto its shareholders as dividends and/or reinvested to further expand its base of cash flow generating assets. Pogo intends to maintaina conservative leverage profile and utilize a mix of cash flows from operations and issuance of debt and equity securities to financefuture acquisitions.

 

Pogo Competitive Strengths

 

Pogo believes that the followingcompetitive strengths will allow it to successfully execute its business strategies and achieve its primary business objective:

 

  Permian Basin focused public company positioned as a preferred buyer in the basin. Pogo believes that its focus on the Permian Basin will position it as a preferred buyer of Permian Basin working interests in known producing oil and gas fields. As of December 31, 2023, 100% of its current leasehold is located in an area with proven results from multiple stacked productive zones. Pogo’s properties in the Permian Basin are high-quality, high-margin, and oil weighted, and Pogo believes they will be viewed favorably by the investment community as compared to equity consideration diluted by lower quality assets located in less prolific basins. Pogo targets acquisitions of operated properties with high working interest percentages that are relatively undeveloped in the Permian Basin, and it believes the organic development of its acreage will result in substantial production growth regardless of acquisition activity.

 

  Favorable and stable operating environment in the Permian Basin. With over 400,000 wells drilled in the Permian Basin since 1900, the region features a reliable and predictable geological and regulatory environment, according to Enverus. The Company believes that the impact of new technology, combined with the substantial geological information available about the Permian Basin, also reduces the risk of development and exploration activities as compared to other, emerging hydrocarbon basins. As of December 31, 2024, 100% of the Company’s acreage was located in New Mexico and does not require federal approval to develop its 115 well patterns classified as PDNP reserves and does not have impediments in order to deliver Pogo’s production to market.

 

  Experienced team with an extensive track record. Our team has deep industry experience focused on development in the Permian Basin as well as other significant oil producing regions and has a track record of identifying acquisition targets, negotiating agreements, and successfully consummating acquisitions, and operating the acquired target using industry standards. Pogo plans to continue to evaluate and pursue acquisitions of all sizes. Pogo expects to benefit from the industry relationships fostered by its management team’s decades of experience in the oil and natural gas industry with a focus on the Permian Basin, in addition to leveraging its relationships with many E & P company executives.

 

  Development potential of the properties underlying Pogo’s Permian Basin working interests. Pogo’s assets consist of 100% working interests in a gross 13,700 acres located in the Northwest Shelf of the Permian Basin. The Company expects production from its working interest ownership to increase its oil and gas production by 1,358 BOE/d as it develops its PDNP reserves after completing 115 well patterns. The Company believes its assets in the Permian Basin is in an earlier to mid-stage of development and that the average number of producing wells per section in its 13,700-acre leasehold will increase as Pogo continues to add PUD well patterns, which would allow the Company to achieve higher realized cash flows to distributed to its shareholders as dividends and/or reinvested to further expand its base of cash flow generating assets. The Company believes that once it completes its PDNP and PUD program as detailed in the Cobb reserve report, The Company expects its BOE/d will increase to 2,853 BOE/d combined with PDP.

 

59

 

 

Crude Oil and Natural Gas Data

 

In this prospectus, we includeestimates of reserves associated with the assets located in New Mexico as of December 31, 2024 and 2023. Such reserve estimates are basedon evaluations prepared by the independent petroleum engineering firm of Cobb, in accordance with Standards Pertaining to the Estimatingand Auditing of Oil and Gas Reserves Information promulgated by the Society of Petroleum Evaluation Engineers and definitions and guidelinesestablished by the SEC. The December 31, 2024 and 2023 reserve reports include the total interests of Pogo Resources, LLC, including the10% overriding royalty interest not acquired in the Purchase, and the reserve report as of December 31, 2024 is included in this filing.As such, the estimates of proved oil and gas and discounted future net cash flows include the total interests of Pogo Resources, LLC.

 

Cobb is an independent consultingfirm founded in 1983. Its compensation is not contingent on the results obtained or reported. Frank J. Marek, a Registered Texas ProfessionalEngineer and a senior technical advisor of Cobb, is primarily responsible for overseeing the preparation of the reserve report. His professionalqualifications meet or exceed the qualifications of reserve estimators set forth in the “Standards Pertaining to Estimation andAuditing of Oil and Gas Reserves Information” promulgated by the Society of Petroleum Engineers. His qualifications include: Bachelorof Science degree in Petroleum Engineering from Texas A&M University 1977; member of the Society of Petroleum Engineers; member ofthe Society of Petroleum Evaluation Engineers; and 40 years of experience in estimating and evaluating reserve information and estimatingand evaluating reserves; he is proficient in judiciously applying industry standard practices to engineering and geoscience evaluationsas well as applying SEC and other industry reserve definitions and guidelines.

 

Preparation of Reserve Estimates

 

Our reserve estimates as ofDecember 31, 2024 and 2023 included in this prospectus are based on evaluations prepared by the independent petroleum engineering firmof Haas and Cobb Petroleum Consultants, LLC in accordance with Standards Pertaining to the Estimating and Auditing of Oil and Gas ReservesInformation promulgated by the Society of Petroleum Evaluation Engineers and definitions and guidelines established by the SEC. The December31, 2024 and 2023 reserve reports include the total interests of Pogo Resources, LLC, including the 10% overriding royalty interest notacquired in the Purchase, and the reserve report as of December 31, 2024 is included in this filing. As such, the estimates of provedoil and gas and discounted future net cash flows include the total interests of Pogo Resources, LLC.

 

We selected Cobb as its independentreserve engineer for its historical experience and geographic expertise in engineering similar resources.

 

In accordance with rules andregulations of the SEC applicable to companies involved in crude oil and natural gas producing activities, proved reserves are those quantitiesof crude oil and natural gas, which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to beeconomically producible from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, andgovernment regulations. The term “reasonable certainty” means deterministically, the quantities of crude oil and/or naturalgas are much more likely to be achieved than not, and probabilistically, there should be at least a 90% probability of recovering volumesequal to or exceeding the estimate. All of our proved reserves were estimated using a deterministic method. The estimation of reservesinvolves two distinct determinations. The first determination results in the estimation of the quantities of recoverable crude oil andnatural gas and the second determination results in the estimation of the uncertainty associated with those estimated quantities in accordancewith the definitions established under SEC rules. The process of estimating the quantities of recoverable reserves relies on the use ofcertain generally accepted analytical procedures. These analytical procedures fall into four broad categories or methods: (i) productionperformance-based methods, (ii) material balance-based methods; (iii) volumetric-based methods and (iv) analogy. These methods may beused singularly or in combination by the reserve evaluator in the process of estimating the quantities of reserves. Reserves for proveddeveloped producing wells were estimated using production performance methods. Non-producing reserve estimates, for developed and undevelopedproperties, were forecast using a pattern simulation model.

 

To estimate economically recoverableproved reserves and related future net cash flows, EON considered many factors and assumptions, including the use of reservoir parametersderived from geological and engineering data that cannot be measured directly, economic criteria based on current costs and the SEC pricingrequirements and forecasts of future production rates.

 

Under SEC rules, reasonablecertainty can be established using techniques that have been proven effective by actual production from projects in the same reservoiror an analogous reservoir or by other evidence using reliable technology that establishes reasonable certainty. Reliable technology isa grouping of one or more technologies (including computational methods) that have been field tested and have been demonstrated to providereasonably certain results with consistency and repeatability in the formation being evaluated or in an analogous formation. To establishreasonable certainty with respect to EON’s estimated proved reserves, the technologies and economic data used in the estimationof its proved reserves have been demonstrated to yield results with consistency and repeatability, and include production and well testdata, downhole completion information, geologic data, electrical logs, radioactivity logs, core data, and historical well cost and operatingexpense data. 

 

60

 

 

Internal Controls

 

Our internal staff of petroleumengineers and geoscience professionals work closely with its independent reserve engineer to ensure the integrity, accuracy and timelinessof data furnished to such independent reserve engineer in their preparation of reserve estimates. The accuracy of any reserve estimateis a function of the quality of available data and of engineering and geological interpretation. As a result, the estimates of differentengineers often vary. In addition, the results of drilling, testing and production may justify revisions of such estimates. Accordingly,reserve estimates often differ from the quantities of oil and natural gas that are ultimately recovered. See “Risk Factors Relatedto Our Business” appearing elsewhere in this prospectus. Our engineering group is responsible for the internal review of reserveestimates.

 

No portion of Pogo’sengineering group’s compensation is directly dependent on the quantity of reserves booked. The engineering group reviews the estimateswith the third-party petroleum consultant, Cobb, an independent petroleum engineering firm.

 

Reconciliation of Standardized Measure to PV-10

 

Neither PV-10 nor PV-10 afterARO are financial measures defined under accounting principles generally accepted in the United States of America (“GAAP”);therefore, the following table reconciles these amounts to the standardized measure of discounted future net cash flows, which is themost directly comparable GAAP financial measure. Management believes that the non-GAAP financial measures of PV-10 and PV-10 after AROare relevant and useful for evaluating the relative monetary significance of oil and natural gas properties. PV-10 and PV-10 after AROare used internally when assessing the potential return on investment related to oil and natural gas properties and in evaluating acquisitionopportunities. Management believes that the presentation of PV-10 and PV-10 after ARO provide useful information to investors becausethey are widely used by professional analysts and sophisticated investors in evaluating oil and natural gas companies. PV-10 and PV-10after ARO are not measures of financial or operating performance under GAAP, nor are they intended to represent the current market valueof our estimated oil and natural gas reserves. PV-10 after ARO is equivalent to the standardized measure of discounted future net cashflows as defined under GAAP. Investors should not assume that PV-10, or PV-10 after ARO, of our proved oil and natural gas reserves shownabove represent a current market value of our estimated oil and natural gas reserves.

 

The reconciliation of PV-10and PV-10 after ARO to the standardized measure of discounted future net cash flows relating to our estimated proved oil and natural gasreserves is as follows (in thousands):

 

   December 31,
2024
   December 31,
2023
 
Present value of estimated future net revenues (PV-10)  $207,666   $280,791 
Present value of estimated ARO, discounted at 10%   (404)   (173)
Standardized measure  $207,262   $280,618 

 

61

 

 

Summary of Reserves

 

The following table presentsEON’s estimated proved reserves as of December 31, 2024 and 2023. The reserve report include the total interests of Pogo Resources,LLC, including the 10% overriding royalty interest not acquired in the Purchase, and the December 31, 2024 reserve report is includedin this filing as an exhibit. As such, the estimates of proved oil and gas and discounted future net cash flows include the total interestsof Pogo Resources, LLC. The reserve estimates presented in the table below are based on reports prepared by Cobb, EON’s independentpetroleum engineers, which reports were prepared in accordance with current SEC rules and regulations regarding oil and natural gas reservereporting:

 

   December 31,
2024(1)
   December 31,
2023(2)
 
Estimated proved developed producing reserves:        
Crude Oil (MBbls)   3,870    4,002 
Natural Gas (MMcf)   931    1,149 
NGLs (MBbls)   -    - 
Total (MBOE)   4,025    4,194 
           
Estimated proved non-producing reserves:          
Crude Oil (MBbls)   5,933    7,275 
Natural Gas (MMcf)   1,125    1,526 
NGLs (MBbls)   -    - 
Total (MBOE)   6,120    7,529 
           
Estimated proved undeveloped reserves:          
Crude Oil (MBbls)   4,215    4,137 
Natural Gas (MMcf)   784    850 
NGLs (MBbls)   -    - 
Total (MBOE)   4,346    4,279 
           
Estimated proved reserves:          
Crude Oil (MBbls)   14,018    15,414 
Natural Gas (MMcf)   2,840    3,525 
NGLs (MBbls)   -    - 
Total (MBOE)   14,491    16,002 

 

(1) EON’s estimated proved reserves were determined using average first-day-of-the-month prices for the prior 12 months in accordance with SEC guidance. For crude oil volumes, the average WTI posted price of $75.48 per Bbl as of December 31, 2024, was adjusted for quality, transportation fees and a regional price differential. For natural gas volumes, the average Henry Hub spot price of $2.13 per MMBtu as of December 31, 2024, was adjusted for energy content, transportation fees and a regional price differential. The average adjusted product prices weighted by production over the remaining lives of the proved properties are $77.10 per Bbl of crude oil and $1.62 per Mcf of natural gas as of December 31, 2024.

 

(2) EON’s estimated proved reserves were determined using average first-day-of-the-month prices for the prior 12 months in accordance with SEC guidance. For crude oil volumes, the average WTI posted price of $71.89 per Bbl as of December 31, 2023, was adjusted for quality, transportation fees and a regional price differential. For natural gas volumes, the average Henry Hub spot price of $2.52 per MMBtu as of December 31, 2023, was adjusted for energy content, transportation fees and a regional price differential. The average adjusted product prices weighted by production over the remaining lives of the proved properties are $78.40 per Bbl of crude oil and $2.38 per Mcf of natural gas as of December 31, 2023.

 

Reserve engineering is a processof estimating volumes of economically recoverable crude oil and natural gas that cannot be measured in an exact manner. The accuracy ofany reserve estimate is a function of the quality of available data and of engineering and geological interpretation. As a result, theestimates of different engineers often vary. In addition, the results of drilling, testing, and production may justify revisions of suchestimates. Accordingly, reserve estimates often differ from the quantities of crude oil and natural gas that are ultimately recovered.Estimates of economically recoverable crude oil and natural gas and of future net revenues are based on a number of variables and assumptions,all of which may vary from actual results, including geologic interpretation, prices, and future production rates and costs. Please read“Risk Factors Related to Our Business.”

 

62

 

 

PUDs

 

As of December 31, 2024, EONestimated its PUD reserves to be 4,215 MBbls of crude oil and 784 MMcf of natural gas for a total of 4,346 MBOE. As of December 31, 2023,EON estimated its PUD reserves to be 4,137 MBbls of crude oil and 850 MMcf of natural gas for a total of 4,279 MBOE. PUDs will be convertedfrom undeveloped to developed as the applicable wells begin production.

 

The following table summarizesPogo’s changes in PUD reserves during the year ended December 31, 2023 (in MBOE):

 

   Proved
Undeveloped
Reserves
(MBOE)
 
Balance, December 31, 2022   4,730 
Acquisitions of Reserves   0 
Extensions and Discoveries   0 
Revisions of Previous Estimates   (451)
Transfers to Estimated Proved Developed   0 
Balance, December 31, 2023   4,279 

 

The following table summarizesPogo’s changes in PUD reserves during the year ended December 31, 2024 (in MBOE):

 

   Proved
Undeveloped
Reserves
(MBOE)
 
Balance, December 31, 2023   4,279 
Acquisitions of Reserves   0 
Extensions and Discoveries   0 
Revisions of Previous Estimates   147 
Transfers to Estimated Proved Developed   0 
Balance, December 31, 2024   4,346 

 

Changes in EON’s PUDreserves that occurred during the year ended December 31, 2024 and 2023 were primarily due to increased operating costs.

 

EON has not made any capitalexpenditures in order to convert its existing PUDs because EON has been allocating its capital resources to convert PDNP reserves to PDPreserves and not to convert its PUD reserves to PDNP or PDP reserves.

 

EON’s PUD reserves atDecember 31, 2024 and 2023 are based on a development plan instituted by our management. All of such reserves are scheduled to be developedwithin five years from the date such locations were initially disclosed as PUD reserves. Our development plan is prepared annually bymanagement and approved by the Board of Directors. Our PUD reserves only represent reserves that are scheduled, based on such plan, tobe developed within five years from the date such locations were initially disclosed as PUDs. At December 31, 2024, we estimate that ourfuture development costs relating to the development of PUD reserves are $0 in 2025, $15.7 million in 2026, $46.1 million in 2027 and$32.3 million in 2028. Under our development plan, our existing PUDs are expected to be converted to PDP reserves by 2028.

 

63

 

 

Crude Oil and Natural Gas Production Prices and Costs

 

Production and Price History

 

The following table sets forthinformation regarding net production of crude oil and natural gas and certain price and cost information for each of the periods indicated:

 

   Year Ended
December 31,
2024
   Year Ended
December 31,
2023
 
Production data:        
Crude Oil (MBbls)   256    349 
Natural Gas (MMcf)   213    355 
NGLs (MBbls)   0    0 
Total (MBOE)   291    373 
           
Average realized prices:          
Crude Oil (per Bbl)  $75.52   $72.69 
Natural Gas (per Mcf)  $2.27   $2.48 
NGLs (per Bbl)  $0.00   $0.00 
Total (per BOE)(1)  $67.96   $64.31 
           
Average cost (per BOE):          
Lease Operating Expenses  $29.59   $24.86 
Production and ad valorem taxes  $5.89   $5.74 

 

(1) “Btu-equivalent” production volumes are presented on an oil-equivalent basis using a conversion factor of six Mcf of natural gas per Bbl of “oil equivalent,” which is based on approximate energy equivalency and does not reflect the price or value relationship between crude oil and natural gas.

 

Productive Wells

 

Productive wells located onour leasehold consist of producing vertical wells that are capable of producing oil and gas in paying quantities and are not dry wells.As of December 31, 2024, we owned working interests in 342 producing wells, 207 water injectors, and one water source well, all locatedon its 13,700 gross acre leasehold. Only one well owned by the Company is approved to be plugged and abandoned.

 

We are not aware of any dryholes drilled on the acreage underlying its working interest during the relevant periods.

 

The following table sets forththe total number of gross and net productive wells, all of which are oil wells.

 

   As of
December 31, 2024
 
   Gross   Net 
Productive   342    342 
Dry holes   -    - 
Total   342    342 

 

Drilling and other exploration and developmentactivities

 

For the years ended 2024 and2023, we did not drill any new wells.

 

As of December 31, 2024, therewere no wells being completed or waiting on completion. Furthermore, we were not installing any waterfloods or pressure maintenance systemsor engaging in any other development activity as of such date.

 

64

 

 

Acreage and Ownership

 

The following figures setsforth information relating to our acreage for its working interests as of December 31, 2024:

 

 

We own 100% working intereststhat is subject to a 26% weighted average net royalty interest across its 13,700 gross acres as of December 31, 2024. For informationregarding the impact of lease expirations on our interests, please see “Risks Related to Our Business.” All of our13,700 acres are held by production and or not under any mandatory lease expiration.

 

Pogo’s leasehold is100% operated through its wholly owned subsidiary LH Operating and 100% of its 13,700 gross acre leasehold is HBP. The leasehold is comprisedof 23 total leases, 20 BLM and 3 NM State leases. Ninety-seven percent of its leasehold classified as PDP has title opinion coverage.For regulatory purposes, the current producing reservoirs, 7R, Queen, Grayburg, and San Andres, are considered a single, unitized pool(“pool”) for all current PDP reserves and PDNP reserves. No regulatory approval is required prior to performing workoverson existing wells within the pool (i.e., perforations, fracking, or acidizing, etc.).

 

LH Operating, LLC was createdto solely manage this asset on behalf of Pogo. LH Operating has performed its duties for two (2) years without any known liabilities,and are in good standing with regulatory agencies. LH Operating is fully bonded to operate in New Mexico.

 

Leasehold acreage

 

The following table sets forthcertain information regarding the total developed and undeveloped acreage in which Pogo owned an interest as of December 31, 2024.

 

   Developed Acres   Undeveloped Acres 
   Gross   Net   Gross   Net 
Total   13,700    13,700    -    - 

 

65

 

 

All leasehold acreage of Pogois considered to be “Developed Acres” because completed producing wells or wells capable of producing in economic quantitiesare located throughout the entirety of the acreage such that the acreage allocated to such wells for production on a spacing, allocated,unitized or pooled basis comprise the entire 13,700 acres leased by Pogo. The interests of Pogo in the oil, gas and other minerals in“Developed Acres” are, or may be, composed of one or multiple stratigraphic zones producing or capable of producing oil andgas in economic quantities.

 

The leasehold of Pogo hasundergone development activities, including drilling, completion, and production operations in the Grayburg/San Andres zones (“legacyzones”) and/or the Seven Rivers waterflood zones. As a result, there are no remaining leasehold portions that require initial development.Pogo has identified new potential proved undeveloped reserves within the incremental waterflood zone of the Seven Rivers. Pogo intendsto develop and produce the Seven Rivers zone comprised of approximately 1,677 acres underlying a portion of the Developed Acres including,without limitation, infield drilling or perforation and recompletion of existing wells.

 

Regulation

 

The following disclosure describesregulations directly associated with E&P companies who are classified with state and federal regulatory agencies as Operator of recordof crude oil and natural gas properties, including Pogo.

 

Crude oil and natural gasoperations are subject to various types of legislation, regulation and other legal requirements enacted by governmental authorities. Thislegislation and regulation affecting the crude oil and natural gas industry is under constant review for amendment or expansion. Someof these requirements carry substantial penalties for failure to comply. The regulatory burden on the crude oil and natural gas industryincreases the cost of doing business.

 

Environmental Matters

 

Crude oil and natural gasexploration, development and production operations are subject to stringent laws and regulations governing the discharge of materialsinto the environment or otherwise relating to protection of the environment or occupational health and safety. These laws and regulationshave the potential to impact production on the properties in which Pogo owns working interest, which could materially adversely affectits business and its prospects. Numerous federal, state and local governmental agencies, such as the EPA, issue regulations that oftenrequire difficult and costly compliance measures that carry substantial administrative, civil and criminal penalties and may result ininjunctive obligations for non-compliance. These laws and regulations may require the acquisition of a permit before drilling commences,restrict the types, quantities and concentrations of various substances that can be released into the environment in connection with drillingand production activities, limit or prohibit construction or drilling activities on certain lands lying within wilderness, wetlands, ecologicallysensitive and other protected areas, require action to prevent or remediate pollution from current or former operations, such as pluggingabandoned wells or closing earthen pits, result in the suspension or revocation of necessary permits, licenses and authorizations, requirethat additional pollution controls be installed and impose substantial liabilities for pollution resulting from operations. The strict,joint and several liability nature of such laws and regulations could impose liability upon the Operator of record regardless of fault.Moreover, it is not uncommon for neighboring landowners and other third parties to file claims for personal injury and property damageallegedly caused by the release of hazardous substances, hydrocarbons or other waste products into the environment. Changes in environmentallaws and regulations occur frequently, and any changes that result in more stringent and costly pollution control or waste handling, storage,transport, disposal or cleanup requirements could materially adversely affect our business and prospects.

 

Non-Hazardous and Hazardous Waste

 

The Resource Conservationand Recovery Act (“RCRA”), and comparable state statutes and regulations promulgated thereunder, affect crude oil and naturalgas exploration, development, and production activities by imposing requirements regarding the generation, transportation, treatment,storage, disposal and cleanup of hazardous and non-hazardous wastes. With federal approval, the individual states administer some or allof the provisions of RCRA, sometimes in conjunction with their own, more stringent requirements. Administrative, civil and criminal penaltiescan be imposed for failure to comply with waste handling requirements. Although most wastes associated with the exploration, developmentand production of crude oil and natural gas are exempt from regulation as hazardous wastes under RCRA, these wastes typically constitutenonhazardous solid wastes that are subject to less stringent requirements. From time to time, the EPA and state regulatory agencies haveconsidered the adoption of stricter disposal standards for nonhazardous wastes, including crude oil and natural gas wastes. Moreover,it is possible that some wastes generated in connection with exploration and production of oil and gas that are currently classified asnonhazardous may, in the future, be designated as “hazardous wastes,” resulting in the wastes being subject to more rigorousand costly management and disposal requirements. On May 4, 2016, a coalition of environmental groups filed a lawsuit against EPA in theU.S. District Court for the District of Columbia for failing to update its RCRA Subtitle D criteria regulations governing the disposalof certain crude oil and natural gas drilling wastes. In December 2016, EPA and the environmental groups entered into a consent decreeto address EPA’s alleged failure. In response to the consent decree, in April 2019, the EPA signed a determination that revisionof the regulations is not necessary at this time. However, any changes in the laws and regulations could have a material adverse effecton the Operator of record (Pogo) of its properties’ capital expenditures and operating expenses, which in turn could affect productionfrom the acreage underlying our working interests and adversely affect our business and prospects.

 

66

 

 

Remediation

 

The Comprehensive EnvironmentalResponse, Compensation, and Liability Act (“CERCLA”) and analogous state laws generally impose strict, joint and several liability,without regard to fault or legality of the original conduct, on classes of persons who are considered to be responsible for the releaseof a “hazardous substance” into the environment. These persons include the current owner or operator of a contaminated facility,a former owner or operator of the facility at the time of contamination, and those persons that disposed or arranged for the disposalof the hazardous substance at the facility. Under CERCLA and comparable state statutes, persons deemed “responsible parties”may be subject to strict, joint and several liability for the costs of removing or remediating previously disposed wastes (including wastesdisposed of or released by prior owners or operators) or property contamination (including groundwater contamination), for damages tonatural resources and for the costs of certain health studies. In addition, it is not uncommon for neighboring landowners and other thirdparties to file claims for personal injury and property damage allegedly caused by the hazardous substances released into the environment.In addition, the risk of accidental spills or releases could expose Pogo’s working interests underlying its leasehold acreage tosignificant liabilities that could have a material adverse effect on the operators’ businesses, financial condition and resultsof operations. Liability for any contamination under these laws could require us to make significant expenditures to investigate and remediatesuch contamination or attain and maintain compliance with such laws and may otherwise have a material adverse effect on their resultsof operations, competitive position or financial condition.

 

Water Discharges

 

The Clean Water Act (“CWA”),the SDWA, the Oil Pollution Act of 1990 (“OPA”), and analogous state laws and regulations promulgated thereunder impose restrictionsand strict controls regarding the unauthorized discharge of pollutants, including produced waters and other crude oil and natural gaswastes, into regulated waters. The definition of regulated waters has been the subject of significant controversy in recent years. TheEPA and U.S. Army Corps of Engineers published a revised definition on January 18, 2023, which has been challenged in court. To the extentany future rule expands the scope of jurisdiction, it may impose greater compliance costs or operational requirements on Pogo.as the Operatorof record. The discharge of pollutants into regulated waters is prohibited, except in accordance with the terms of a permit issued bythe EPA or the state. The CWA and regulations implemented thereunder also prohibit the discharge of dredge and fill material into regulatedwaters, including jurisdictional wetlands, unless authorized by an appropriately issued permit. In addition, spill prevention, controland countermeasure plan requirements under federal law require appropriate containment berms and similar structures to help prevent thecontamination of navigable waters in the event of a petroleum hydrocarbon tank spill, rupture or leak. Production EPA has also adoptedregulations requiring certain crude oil and natural gas facilities to obtain individual permits or coverage under general permits forstorm water discharges, and in June 2016, the EPA finalized effluent limitation guidelines for the discharge of wastewater from hydraulicfracturing.

 

The OPA is the primary federallaw for crude oil spill liability. The OPA contains numerous requirements relating to the prevention of and response to petroleum releasesinto regulated waters, including the requirement that operators of offshore facilities and certain onshore facilities near or crossingwaterways must develop and maintain facility response contingency plans and maintain certain significant levels of financial assuranceto cover potential environmental cleanup and restoration costs. The OPA subject’s owners of facilities to strict, joint and severalliability for all containment and cleanup costs and certain other damages arising from a release, including, but not limited to, the costsof responding to a release of crude oil into surface waters.

 

Noncompliance with the CWA,the SDWA, or the OPA may result in substantial administrative, civil and criminal penalties, as well as injunctive obligations, for theOperator of record (Pogo) underlying its leasehold working interest.

 

67

 

 

Air Emissions

 

The CAA, and comparable statelaws and regulations, regulate emissions of various air pollutants through the issuance of permits and the imposition of other requirements.The EPA has developed, and continues to develop, stringent regulations governing emissions of air pollutants at specified sources. Newfacilities may be required to obtain permits before work can begin, and existing facilities may be required to obtain additional permitsand incur capital costs in order to remain in compliance. For example, in June 2016, the EPA established criteria for aggregating multiplesmall surface sites into a single source for air quality permitting purposes, which could cause small facilities, on an aggregate basis,to be deemed a major source subject to more stringent air permitting processes and requirements. These laws and regulations may increasethe costs of compliance for crude oil and natural gas producers and impact production of the acreage underlying Pogo’s working interests.In addition, federal and state regulatory agencies can impose administrative, civil and criminal penalties for non-compliance with airpermits or other requirements of the federal CAA and associated state laws and regulations. Moreover, obtaining or renewing permits hasthe potential to delay the development of crude oil and natural gas projects.

 

Climate Change

 

Climate change continues toattract considerable public and scientific attention. As a result, numerous proposals have been made and are likely to continue to bemade at the international, national, regional and state levels of government to monitor and limit emissions of carbon dioxide, methaneand other GHGs. These efforts have included consideration of cap-and-trade programs, carbon taxes, GHG reporting and tracking programsand regulations that directly limit GHG emissions from certain sources.

 

In the United States, no comprehensiveclimate change legislation has been implemented at the federal level. However, following the U.S. Supreme Court finding that GHG emissionsconstitute a pollutant under the Clean Air Act (the “CAA”), the EPA has adopted regulations that, among other things, establishconstruction and operating permit reviews for GHG emissions from certain large stationary sources, require the monitoring and annual reportingof GHG emissions from certain petroleum and natural gas system sources in the United States, and together with the U.S. Department ofTransportation (the “DOT”), implementing GHG emissions limits on vehicles manufactured for operation in the United States.The regulation of methane from oil and gas facilities has been subject to uncertainty in recent years. In September 2020, the Trump Administrationrevised prior regulations to rescind certain methane standards and remove the transmission and storage segments from the source categoryfor certain regulations. However, subsequently, the U.S. Congress approved, and President Biden signed into law, a resolution under theCongressional Review Act to repeal the September 2020 revisions to the methane standards, effectively reinstating the prior standards.Additionally, in November 2021, the EPA issued a proposed rule that, if finalized, would establish OOOO(b) new source and OOOO(c) first-timeexisting source standards of performance for methane and volatile organic compound emissions for oil and gas facilities. Operators ofaffected facilities will have to comply with specific standards of performance to include leak detection using optical gas imaging andsubsequent repair requirement, and reduction of emissions by 95% through capture and control systems. The EPA issued supplemental rulesregarding methane emissions on December 6, 2022. The IRA established the Methane Emissions Reduction Program, which imposes a charge onmethane emissions from certain petroleum and natural gas facilities, which may apply to our operations in the future and may require usto expend material sums. We cannot predict the scope of any final methane regulatory requirements or the cost to comply with such requirements.Given the long-term trend toward increasing regulation, future federal GHG regulations of the oil and gas industry remain a significantpossibility.

 

Separately, various statesand groups of states have adopted or are considering adopting legislation, regulation or other regulatory initiatives that are focusedon such areas as GHG cap and trade programs, carbon taxes, reporting and tracking programs, and restriction of emissions. For example,New Mexico has adopted regulations to restrict the venting or flaring of methane from both upstream and midstream operations. At the internationallevel, the United Nations-sponsored “Paris Agreement” requires member states to submit non-binding, individually-determinedreduction goals known as Nationally Determined Contributions every five years after 2020. President Biden recommitted the United Statesto the Paris Agreement and, in April 2021, announced a goal of reducing the United States’ emissions by 50-52% below 2005 levelsby 2030. Additionally, at the 26th Conference of the Parties to the United Nations Framework Convention on Climate Change (“COP26”)in Glasgow in November 2021, the United States and the European Union jointly announced the launch of a Global Methane Pledge, an initiativecommitting to a collective goal of reducing global methane emissions by at least 30% from 2020 levels by 2030, including “all feasiblereductions” in the energy sector. However, in January 2025, President Trump withdrew from the Paris Agreement. The full impact ofthese actions cannot be predicted at this time.

 

68

 

 

Governmental, scientific,and public concern over the threat of climate change arising from GHG emissions has resulted in increasing political risks in the UnitedStates, including climate change related pledges made by certain candidates now in public office. Litigation risks are also increasingas a number of entities have sought to bring suit against various oil and natural gas companies in state or federal court, alleging amongother things, that such companies created public nuisances by producing fuels that contributed to climate change or alleging that thecompanies have been aware of the adverse effects of climate change for some time but defrauded their investors or customers by failingto adequately disclose those impacts.

 

There are also increasingfinancial risks for fossil fuel producers as shareholders currently invested in fossil-fuel energy companies may elect in the future toshift some or all of their investments into non-fossil fuel related sectors. Institutional lenders who provide financing to fossil fuelenergy companies also have become more attentive to sustainable lending practices and some of them may elect not to provide funding forfossil fuel energy companies. For example, at COP26, the Glasgow Financial Alliance for Net Zero (“GFANZ”) announced thatcommitments from over 450 firms across 45 countries had resulted in over $130 trillion in capital committed to net zero goals. The varioussub-alliances of GFANZ generally require participants to set short-term, sector-specific targets to transition their financing, investing,and/or underwriting activities to net zero emissions by 2050. There is also a risk that financial institutions will be required to adoptpolicies that have the effect of reducing the funding provided to the fossil fuel sector. In late 2020, the Federal Reserve announcedthat is has joined the Network for Greening the Financial System, a consortium of financial regulators focused on addressing climate-relatedrisks in the financial sector. Subsequently, in November 2021, the Federal Reserve issued a statement in support of the efforts of theNetwork for Greening the Financial System to identify key issues and potential solutions for the climate-related challenges most relevantto central banks and supervisory authorities. Limitation of investments in and financing for fossil fuel energy companies could resultin the restriction, delay or cancellation of drilling programs or development or production activities. Additionally, the SEC announcedits intention to promulgate rules requiring climate disclosures. Although the form and substance of these requirements is not yet known,this may result in additional costs to comply with any such disclosure requirements.

 

The adoption and implementationof new or more stringent international, federal or state legislation, regulations or other regulatory initiatives that impose more stringentstandards for GHG emissions from the oil and natural gas sector or otherwise restrict the areas in which this sector may produce oil andnatural gas or generate the GHG emissions could result in increased costs of compliance or costs of consuming, and thereby reduce demandfor oil and natural gas, which could reduce the profitability of Pogo’s interests. Additionally, political, litigation and financialrisks may result in Pogo restricting or cancelling production activities, incurring liability for infrastructure damages as a result ofclimatic changes, or impairing their ability to continue to operate in an economic manner, which also could reduce the profitability ofits interests. One or more of these developments could have a material adverse effect on Pogo’s business, financial condition andresults of operation.

 

Climate change may also resultin various physical risks, such as the increased frequency or intensity of extreme weather events or changes in meteorological and hydrologicalpatterns, that could adversely impact our operations, as well as those of our operators and their supply chains. Such physical risks mayresult in damage to operators’ facilities or otherwise adversely impact their operations, such as if they become subject to wateruse curtailments in response to drought, or demand for their products, such as to the extent warmer winters reduce the demand for energyfor heating purposes.

 

69

 

 

Regulation of Hydraulic Fracturing

 

Hydraulic fracturing is animportant and common practice that is used to stimulate production of hydrocarbons from tight formations. The process involves the injectionof water, sand and chemicals under pressure into formations to fracture the surrounding rock and stimulate production. Hydraulic fracturingoperations have historically been overseen by state regulators as part of their crude oil and natural gas regulatory programs.

 

However, several agencieshave asserted regulatory authority over certain aspects of the process. For example, in August 2012, the EPA finalized regulations underthe federal CAA that establish new air emission controls for crude oil and natural gas production and natural gas processing operations.Federal regulation of methane emissions from the oil and gas sector has been subject to substantial controversy in recent years.

 

In addition, governments havestudied the environmental aspects of hydraulic fracturing practices. These studies, depending on their degree of pursuit and whether anymeaningful results are obtained, could spur initiatives to further regulate hydraulic fracturing under the SDWA or other regulatory authorities.For example, in December 2016, the EPA issued its final report on a study it had conducted over several years regarding the effects ofhydraulic fracturing on drinking water sources. The final report, concluded that “water cycle” activities associated withhydraulic fracturing may impact drinking water under certain limited circumstances.

 

Several states have adopted,or are considering adopting, regulations that could restrict or prohibit hydraulic fracturing in certain circumstances and/or requirethe disclosure of the composition of hydraulic fracturing fluids. For example, the Railroad Commission of Texas has previously issueda “well integrity rule,” which updates the requirements for drilling, putting pipe down, and cementing wells. The rule alsoincludes new testing and reporting requirements, such as: (i) the requirement to submit cementing reports after well completion or aftercessation of drilling, whichever is later; and (ii) the imposition of additional testing on wells less than 1,000 feet below usable groundwater.The well integrity rule took effect in January 2014. Local governments also may seek to adopt ordinances within their jurisdictions regulatingthe time, place and manner of drilling activities in general or hydraulic fracturing activities in particular or prohibit the performanceof well drilling in general or hydraulic fracturing in particular.

 

State and federal regulatoryagencies recently have focused on a possible connection between the hydraulic fracturing related activities, particularly the disposalof produced water in underground injection wells, and the increased occurrence of seismic activity. When caused by human activity, suchevents are called induced seismicity. In some instances, operators of injection wells in the vicinity of seismic events have been orderedto reduce injection volumes or suspend operations. Some state regulatory agencies, including those in Colorado, Ohio, Oklahoma and Texas,have modified their regulations to account for induced seismicity. For example, in October 2014, the Railroad Commission published a newrule governing permitting or re-permitting of disposal wells that would require, among other things, the submission of information onseismic events occurring within a specified radius of the disposal well location, as well as logs, geologic cross sections and structuremaps relating to the disposal area in question. If the permittee or an applicant of a disposal well permit fails to demonstrate that theproduced water or other fluids are confined to the disposal zone or if scientific data indicates such a disposal well is likely to beor determined to be contributing to seismic activity, then the agency may deny, modify, suspend or terminate the permit application orexisting operating permit for that well. The Railroad Commission of Texas has used this authority to deny permits for waste disposal wells.In some instances, regulators may also order that disposal wells be shut in. In late 2021, the Railroad Commission of Texas issued a noticeto operators of disposal wells in the Midland area, to reduce saltwater disposal well actions and provide certain data to the commission.Separately, in November 2021, New Mexico implemented protocols requiring operators to take various actions within a specified proximityof certain seismic activity, including a requirement to limit injection rates if a seismic event is of a certain magnitude. As a resultof these developments, Pogo as the Operator of record may be required to curtail operations or adjust development plans, which may adverselyimpact Pogo’s business.

 

The USGS has identified sixstates with the most significant hazards from induced seismicity, including New Mexico, Oklahoma and Texas. In addition, a number of lawsuitshave been filed, most recently in Oklahoma, alleging that disposal well operations have caused damage to neighboring properties or otherwiseviolated state and federal rules regulating waste disposal. These developments could result in additional regulation and restrictionson the use of injection wells and hydraulic fracturing. Such regulations and restrictions could cause delays and impose additional costsand restrictions on Pogo’s properties and on their waste disposal activities.

 

70

 

 

If new laws or regulationsthat significantly restrict hydraulic fracturing and related activities are adopted, such laws could make it more difficult or costlyto perform fracturing to stimulate production from tight formations. In addition, if hydraulic fracturing is further regulated at thefederal or state level, fracturing activities could become subject to additional permitting and financial assurance requirements, morestringent construction specifications, increased monitoring, reporting and recordkeeping obligations, plugging and abandonment requirementsand also to attendant permitting delays and potential increases in costs. Such legislative changes could cause Pogo to incur substantialcompliance costs, and compliance or the consequences of any failure to comply could have a material adverse effect on Pogo’s financialcondition and results of operations. At this time, it is not possible to estimate the impact on Pogo’s business of newly enactedor potential federal or state legislation governing hydraulic fracturing.

 

Endangered Species Act

 

The ESA restricts activitiesthat may affect endangered and threatened species or their habitats. The designation of previously unidentified endangered or threatenedspecies could cause E&P operators to incur additional costs or become subject to operating delays, restrictions or bans in the affectedareas. Recently, there have been renewed calls to review protections currently in place for the dunes sagebrush lizard, whose habitatincludes parts of the Permian Basin, and to reconsider listing the species under the ESA. For example, in October 2019 environmentalgroups filed a lawsuit against the FWS seeking to compel the agency to list the species under the ESA, and in July 2020, FWS agreedto initiate a 12-month review to determine whether listing the species was warranted, which determination remains outstanding. Additionally,in June 2021, the FWS proposed to list two distinct population sections of the Lesser Prairie Chicken, including one in portionsof the Permian Basin, under the ESA, which was finalized on November 25, 2022. To the extent species are listed under the ESAor similar state laws, or previously unprotected species are designated as threatened or endangered in areas where Pogo’s propertiesare located, operations on those properties could incur increased costs arising from species protection measures and face delays or limitationswith respect to production activities thereon.

 

Employee Health and Safety

 

Operations on Pogo’sproperties are subject to a number of federal and state laws and regulations, including the federal Occupational Safety and Health Act(“OSHA”) and comparable state statutes, whose purpose is to protect the health and safety of workers. In addition, the OSHAhazard communication standard, the EPA community right-to-know regulations under Title III of the federal Superfund Amendmentand Reauthorization Act, and comparable state statutes require that information be maintained concerning hazardous materials used or producedin operations and that this information be provided to employees, state and local government authorities and citizens.

 

Other Regulation of the Crude Oil and NaturalGas Industry

 

The crude oil and naturalgas industry is extensively regulated by numerous federal, state and local authorities. Legislation affecting the crude oil and naturalgas industry is under constant review for amendment or expansion, frequently increasing the regulatory burden. Also, numerous departmentsand agencies, both federal and state, are authorized by statute to issue rules and regulations that are binding on the crude oil and naturalgas industry and its individual members, some of which carry substantial penalties for failure to comply. Although the regulatory burdenon the crude oil and natural gas industry increases the cost of doing business, these burdens generally do not affect us any differentlyor to any greater or lesser extent than they affect other companies in the industry with similar types, quantities and locations of production.

 

The availability, terms andconditions and cost of transportation significantly affect sales of crude oil and natural gas. The interstate transportation of crudeoil and natural gas and the sale for resale of natural gas is subject to federal regulation, including regulation of the terms, conditionsand rates for interstate transportation, storage and various other matters, primarily by the Federal Energy Regulatory Commission (“FERC”).Federal and state regulations govern the price and terms for access to crude oil and natural gas pipeline transportation. FERC’sregulations for interstate crude oil and natural gas transmission in some circumstances may also affect the intrastate transportationof crude oil and natural gas.

 

Pogo cannot predict whethernew legislation to regulate crude oil and natural gas might be proposed, what proposals, if any, might actually be enacted by the U.S. Congressor the various state legislatures, and what effect, if any, the proposals might have on its operations. Sales of crude oil and condensateare not currently regulated and are made at market prices.

 

71

 

 

Drilling and Production

 

The operations on Pogo’sproperties are subject to various types of regulation at the federal, state and local level. These types of regulation include requiringpermits for the drilling of wells, drilling bonds and reports concerning operations. The state, and some counties and municipalities,in which Pogo operates also regulate one or more of the following:

 

thelocation of wells;
  
themethod of drilling and casing wells;

 

thetiming of construction or drilling activities, including seasonal wildlife closures;

 

therates of production or “allowables”;

 

thesurface use and restoration of properties upon which wells are drilled;

 

theplugging and abandoning of wells;

 

andnotice to, and consultation with, surface owners and other third parties.

 

State laws regulate the sizeand shape of drilling and spacing units or proration units governing the pooling of crude oil and natural gas properties. Some statesallow forced pooling or integration of tracts to facilitate exploration while other states rely on voluntary pooling of lands and leases.In some instances, forced pooling or unitization may be implemented by third parties and may reduce Pogo’s interest in the unitizedproperties. In addition, state conservation laws establish maximum rates of production from crude oil and natural gas wells, generallyprohibit the venting or flaring of natural gas and impose requirements regarding the ratability of production. These laws and regulationsmay limit the amount of crude oil and natural gas that the Pogo’s properties can produce from Pogo’s wells or limit the numberof wells or the locations at which can be drill. Moreover, each state generally imposes a production or severance tax with respect tothe production and sale of crude oil and natural gas within its jurisdiction. States do not regulate wellhead prices or engage in othersimilar direct regulation, but Pogo cannot assure you that they will not do so in the future. The effect of such future regulations maybe to limit the amounts of crude oil and natural gas that may be produced from Pogo’s wells, negatively affect the economics ofproduction from these wells or to limit the number of locations operators can drill.

 

Federal, state and local regulationsprovide detailed requirements for the abandonment of wells, closure or decommissioning of production facilities and pipelines and forsite restoration in areas where Pogo operates. The U.S. Army Corps of Engineers and many other state and local authorities also haveregulations for plugging and abandonment, decommissioning and site restoration. Although the U.S. Army Corps of Engineers does notrequire bonds or other financial assurances, some state agencies and municipalities do have such requirements.

 

72

 

 

Natural Gas Sales and Transportation

 

FERC has jurisdiction overthe transportation and sale for resale of natural gas in interstate commerce by natural gas companies under the Natural Gas Act of 1938(“NGA”) and the Natural Gas Policy Act of 1978. Since 1978, various federal laws have been enacted which have resultedin the complete removal of all price and non-price controls for sales of domestic natural gas sold in “first sales.”

 

Under the Energy Policy Act of 2005,FERC has substantial enforcement authority to prohibit the manipulation of natural gas markets and enforce its rules and orders, includingthe ability to assess substantial civil penalties. FERC also regulates interstate natural gas transportation rates and service conditionsand establishes the terms under which Pogo’s properties may use interstate natural gas pipeline capacity, as well as the revenuesreceived for release of natural gas pipeline capacity. Interstate pipeline companies are required to provide nondiscriminatory transportationservices to producers, marketers and other shippers, regardless of whether such shippers are affiliated with an interstate pipeline company.FERC’s initiatives have led to the development of a competitive, open access market for natural gas purchases and sales that permitsall purchasers of natural gas to buy gas directly from third-party sellers other than pipelines.

 

Gathering service, which occursupstream of jurisdictional transmission services, is regulated by the states onshore and in state waters. Section 1(b) of theNGA exempts natural gas gathering facilities from regulation by FERC under the NGA. FERC has in the past reclassified certain jurisdictionaltransmission facilities as non-jurisdictional gathering facilities, which may increase the operators’ costs of transportinggas to point-of-sale locations. This may, in turn, affect the costs of marketing natural gas that Pogo’s properties produce.

 

Historically, the naturalgas industry was more heavily regulated; therefore, Pogo cannot guarantee that the regulatory approach currently pursued by FERC and theU.S. Congress will continue indefinitely into the future nor can Pogo determine what effect, if any, future regulatory changes mighthave on its natural gas related activities.

 

Crude Oil Sales and Transportation

 

Crude oil sales are affectedby the availability, terms and cost of transportation. The transportation of crude oil in common carrier pipelines is also subject torate regulation. FERC regulates interstate crude oil pipeline transportation rates under the Interstate Commerce Act and intrastate crudeoil pipeline transportation rates are subject to regulation by state regulatory commissions. The basis for intrastate crude oil pipelineregulation, and the degree of regulatory oversight and scrutiny given to intrastate crude oil pipeline rates, varies from state to state.Insofar as effective interstate and intrastate rates are equally applicable to all comparable shippers, Pogo believes that the regulationof crude oil transportation rates will not affect its operations in any materially different way than such regulation will affect theoperations of its competitors.

 

Further, interstate and intrastatecommon carrier crude oil pipelines must provide service on a non-discriminatory basis. Under this open access standard, common carriersmust offer service to all similarly situated shippers requesting service on the same terms and under the same rates. When crude oil pipelinesoperate at full capacity, access is governed by pro-rationing provisions set forth in the pipelines’ published tariffs. Accordingly,Pogo believes that access to crude oil pipeline transportation services of Pogo’s properties will not materially differ from Pogo’scompetitors’ access to crude oil pipeline transportation services.

 

State Regulation

 

New Mexico regulates the drillingfor, and the production, gathering and sale of, crude oil and natural gas, including imposing severance taxes and requirements for obtainingdrilling permits. New Mexico currently imposes a 3.75% severance tax on the market value of crude oil and natural gas production as wellas other production taxes for conservation, schools, ad valorem, and equipment. Combined, these taxes amount to 8-9% tax on marketvalue of crude and natural gas production. States also regulate the method of developing new fields, the spacing and operation of wellsand the prevention of waste of crude oil and natural gas resources.

 

States may regulate ratesof production and may establish maximum daily production allowables from crude oil and natural gas wells based on market demand or resourceconservation, or both. States do not regulate wellhead prices or engage in other similar direct economic regulation, but Pogo cannot assureyou that they will not do so in the future. Should direct economic regulation or regulation of wellhead prices by the states increase,this could limit the amount of crude oil and natural gas that may be produced from wells on Pogo’s properties and the number ofwells or locations Pogo’s properties can drill.

 

73

 

 

The petroleum industry isalso subject to compliance with various other federal, state and local regulations and laws. Some of those laws relate to resource conservationand equal employment opportunity. Pogo does not believe that compliance with these laws will have a material adverse effect on its business.

 

Title to Properties

 

Prior to completing an acquisitionof a target or working interests, Pogo performs a title review on each tract to be acquired. Pogo’s title review is meant to confirmthe working interests owned by a prospective seller, the property’s lease status and royalty amount as well as encumbrances or otherrelated burdens. As a result, title examinations have been obtained on substantially all of Pogo’s properties.

 

In addition to Pogo’sinitial title work, Pogo often will conduct a thorough title examination prior to leasing any new acres, and/or drilling a well. Shouldany further title work uncover any further title defects, Pogo will perform curative work with respect to such defects. Pogo generallywill not commence drilling operations on a property until any material title defects on such property have been cured.

 

Pogo believes that the titleto its assets is satisfactory in all material respects. Although title to these properties is in some cases subject to encumbrances, suchas customary royalty interest generally retained in connection with the acquisition of crude oil and gas interests, non-participating royaltyinterests and other burdens, easements, restrictions or minor encumbrances customary in the crude oil and natural gas industry, Pogo believesthat none of these encumbrances will materially detract from the value of these properties or from its interest in these properties.

 

Competition

 

The crude oil and naturalgas business is highly competitive; Pogo primarily competes with companies for the acquisition of targets with high percentage of workinginterests underlying crude oil and natural gas leases. Many of Pogo’s competitors not only own and acquire working interests butalso explore for and produce crude oil and natural gas and, in some cases, carry on midstream and refining operations and market petroleumand other products on a regional, national or worldwide basis. By engaging in such other activities, Pogo’s competitors may be ableto develop or obtain information that is superior to the information that is available to us. In addition, certain of Pogo’s competitorsmay possess financial or other resources substantially larger than Pogo possesses. Pogo’s ability to acquire additional workinginterests and properties and to discover reserves in the future will be dependent upon its ability to evaluate and select suitable propertiesand to consummate transactions in a highly competitive environment.

 

In addition, crude oil andnatural gas products compete with other forms of energy available to customers, primarily based on price. These alternate forms of energyinclude electricity, coal, and fuel oils. Changes in the availability or price of crude oil and natural gas or other forms of energy,as well as business conditions, conservation, legislation, regulations, and the ability to convert to alternate fuels and other formsof energy may affect the demand for crude oil and natural gas.

 

74

 

 

Pogo Seasonality of Business

 

Weather conditions affectthe demand for, and prices of, natural gas and can also delay drilling activities, disrupting Pour overall business plans. Additionally,Pogo’s properties are located in areas adversely affected by seasonal weather conditions, primarily in the winter and spring. Duringperiods of heavy snow, ice or rain, Pogo may be unable to move their equipment between locations, thereby reducing its ability to operatePogo’s wells, reducing the amount of crude oil and natural gas produced from the wells on Pogo’s properties during such times.Additionally, extended drought conditions in the areas in which Pogo’s properties are located could impact its ability to sourcesufficient water or increase the cost for such water. Furthermore, demand for natural gas is typically higher during the winter, resultingin higher natural gas prices for Pogo’s natural gas production during its first and fourth quarters. Certain natural gas users utilizenatural gas storage facilities and purchase some of their anticipated winter requirements during the summer, which can lessen seasonaldemand fluctuations. Seasonal weather conditions can limit drilling and producing activities and other crude oil and natural gas operationsin Pogo’s operating areas. Due to these seasonal fluctuations, our results of operations for individual quarterly periods may notbe indicative of the results that it may realize on an annual basis.

 

Employees and Human Working Capital

 

We have salaried and regularpay employees in the field as well as management at our corporate offices. As of December 31, 2024, we employed 7 full-time salaried andregular pay field individuals under no ongoing employment contracts who provided direct support to Pogo’s operations. As of December31, 2024, we employed 5 full-time salaried employees at our corporate offices, 5 of which have ongoing employment contracts. None of theseemployees are covered by collective bargaining agreements.

 

Human capital management iscritical to our ongoing business success, which requires investing in our people. Our aim is to create a highly engaged and motivatedworkforce where employees are inspired by leadership, engaged in purpose-driven, meaningful work and have opportunities for growth anddevelopment. We are an equal opportunity employer and we are fundamentally committed to creating and maintaining a work environment inwhich employees are treated with respect and dignity. All human resources policies, practices and actions related to hiring, promotion,compensation, benefits and termination are administered in accordance with the principles of equal employment opportunity and other legitimatecriteria without regard to race, color, religion, sex, sexual orientation, gender expression or identity, ethnicity, national origin,ancestry, age, mental or physical disability, genetic information, any veteran status, any military status or application for militaryservice, or membership in any other category protected under applicable laws.

 

An effective approach to humancapital management requires that we invest in talent, development, culture and employee engagement. We aim to create an environment whereour employees are encouraged to make positive contributions and fulfill their potential.

 

Our Board of Directors isalso actively involved in reviewing and approving executive compensation, selections and succession plans so that we have leadership inplace with the requisite skills and experience to deliver results the right way.

 

75

 

 

Emerging Growth Company

 

We are an “emerginggrowth company,” as defined in the JOBS Act. As such, we are eligible to take advantage of certain exemptions from various reportingrequirements that are applicable to other public companies that are not “emerging growth companies” including, but not limitedto, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduceddisclosure obligations regarding executive compensation in our periodic reports and proxy statements, and exemptions from the requirementsof holding a non-binding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previouslyapproved. If some investors find our securities less attractive as a result, there may be a less active trading market for our securitiesand the prices of our securities may be more volatile.

 

In addition, Section 107of the JOBS Act also provides that an “emerging growth company” can take advantage of the extended transition period providedin Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards. In other words, an “emerginggrowth company” can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies.We intend to take advantage of the benefits of this extended transition period. Accordingly, the information we provide to you may bedifferent than you might get from other public companies in which you hold securities.

 

We will remain an emerginggrowth company until the earliest of (i) the last day of the fiscal year following the fifth anniversary of the closing of our InitialPublic Offering, or December 31, 2027, (ii) the last day of the fiscal year in which we have total annual gross revenue of at least$1.07 billion, (iii) the last day of the fiscal year in which we are deemed to be a “large accelerated filer” asdefined in Rule 12b-2 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), which would occurif the market value of our common stock held by non-affiliates exceeded $700.0 million as of the last business day of the secondfiscal quarter of such year or (iv) the date on which we have issued more than $1.00 billion in non-convertible debt securitiesduring the prior three-year period.

 

Facilities

 

We currently maintain ourexecutive offices at 3730 Kirby Drive, Suite 1200, Houston, Texas 77098. We recently leased a space at 10810 Old Katy Rd, Katy, TX 77494just beyond the Houston city limits for our engineering and geological center. The cost for the two spaces combined is approximately $3,000per month. We consider our current office space adequate for our current operations.

 

Legal Proceedings

 

There is no material litigation,arbitration or governmental proceeding currently pending against us or any members of our management team in their capacity as such. 

 

Corporate Information

 

Our executive offices arelocated at 3730 Kirby Drive, Suite 1200, Houston, Texas 77098, and our telephone number is (713) 834-1145.

 

76

 

 

Management’sDiscussion and Analysis of
Financial Condition and Results of Operations

 

References in this sectionto “we,” “us”, “EON”, the “Successor” or the “Company” refer to EON ResourcesInc. (f/k/a HNR Acquisition Corp) (and the business of Pogo which became the business of the Company after giving effect to the Purchase).References to our “management” or our “management team” refer to our officers and directors, and references tothe “Sponsor” refer to HNRAC Sponsors, LLC. “Predecessor” refers to the historical business of Pogo prior to thePurchase on November 15, 2023. The following discussion and analysis of the Company’s financial condition and results of operationsshould be read in conjunction with the financial statements and the notes thereto contained elsewhere in this prospectus. Certain informationcontained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties - See“SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS”.

 

Overview

 

We are an independent oiland natural gas company based in Texas and formed in 2017 that is focused on the acquisition, development, exploration, production anddivestiture of oil and natural gas properties in the Permian Basin. The Permian Basin is located in west Texas and southeastern New Mexicoand is characterized by high oil and liquids-rich natural gas content, multiple vertical and horizontal target horizons, extensive productionhistories, long-lived reserves and historically high drilling success rates. our properties are in the Grayburg-Jackson Field in EddyCounty, New Mexico, which is a sub-area of the Permian Basin. Pogo focuses primarily on production through waterflooding recovery methods.

 

The Company’s assetsas mentioned above consist of contiguous leasehold positions of approximately 13,700 gross (13,700 net) acres with an average workinginterest of 100%. We operate 100% of the net acreage across the Company’s assets, all of which is net operated acreage of verticalwells with average depths of approximately 3,810 feet.

 

Our average daily productionfor 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. The decrease in production is due to an increase in well downtime, field conditions requiring certain enhancements,and the conveyance of the 10% Override royalty interest to Pogo Royalty.

  

Selected Factors That Affect Our OperatingResults

 

Our revenues, cash flows fromoperations and future growth depend substantially upon:

 

thetiming and success of production and development activities;

 

theprices for oil and natural gas;

 

thequantity of oil and natural gas production from our wells;

 

changesin the fair value of the derivative instruments we use to reduce our exposure to fluctuations in the price of oil and natural gas;

 

ourability to continue to identify and acquire high-quality acreage and development opportunities; and

 

thelevel of our operating expenses.

 

77

 

 

In addition to the factorsthat affect companies in our industry generally, the location of substantially all of our acreage discussed above subjects our operatingresults to factors specific to these regions. These factors include the potential adverse impact of weather on drilling, production andtransportation activities, particularly during the winter and spring months, as well as infrastructure limitations, transportation capacity,regulatory matters and other factors that may specifically affect one or more of these regions.

 

The price at which our oiland natural gas production are sold typically reflects either a premium or discount to the New York Mercantile Exchange (“NYMEX”)benchmark price. Thus, our operating results are also affected by changes in the oil price differentials between the applicable benchmarkand the sales prices we receive for our oil production. Our oil price differential to the NYMEX benchmark price during the years endedDecember 31, 2024 and 2023, was $(1.03) and $(4.95) per barrel, respectively. Our natural gas price differential during the years endedDecember 31, 2024 and 2023, was $0.08 and $(0.06) per one thousand cubic feet (“Mcf”), respectively. Fluctuations in our pricedifferentials and realizations are due to several factors such as gathering and transportation costs, takeaway capacity relative to productionlevels, regional storage capacity, gain/loss on derivative contracts and seasonal refinery maintenance temporarily depressing demand.

 

Market Conditions

 

The price that we receivefor the oil and natural gas we produce is largely a function of market supply and demand. Because our oil and gas revenues are heavilyweighted toward oil, we are more significantly impacted by changes in oil prices than by changes in the price of natural gas. World-widesupply in terms of output, especially production from properties within the United States, the production quota set by OPEC, and the strengthof the U.S. dollar can adversely impact oil prices.

 

Historically, commodity priceshave been volatile, and we expect the volatility to continue in the future. Factors impacting the future oil supply balance are world-widedemand for oil, as well as the growth in domestic oil production.

 

Prices for various quantitiesof natural gas and oil that we produce significantly impact our revenues and cash flows. The following table lists average NYMEX pricesfor oil and natural gas for the three months ended March 31, 2025 and 2024.

 

   For the three months ended
March 31,
 
   2025   2024 
Average NYMEX Prices (1)        
Oil (per Bbl)  $71.84   $77.56 
Natural gas (per Mcf)  $4.94   $2.67 

 

(1) Based on average NYMEX closing prices.

 

For the three months endedMarch 31, 2025, the average NYMEX oil pricing was $71.84 per barrel of oil or 7% lower than the average NYMEX price per barrel for thethree months ended March 31, 2024. Our settled derivatives decreased our realized oil price per barrel by $2.28 and $2.05 in the threemonths ended March 31, 2025, and 2024, respectively. Our average realized oil price per barrel after reflecting settled derivatives andlocation differentials was $67.78 and $72.15 for the three months ended March 31, 2025 and 2024, respectively.

 

The average NYMEX naturalgas pricing for the three months ended March 31, 2025, was $4.94 per Mcf, or 95% higher than the average NYMEX price of $2.13 per Mcffor the three months ended March 31, 2024.

 

Pogo Royalty Overriding Royalty Interest Transaction

 

Effective July 1, 2023, thePredecessor transferred to Pogo Royalty, a related party to the Predecessor, an assigned and undivided overriding royalty interest (“ORRI”)equal in amount to ten percent (10%) of the Company’s interest all oil, gas and minerals in, under and produced from each lease.The consideration received for the 10% ORRI was $10. Thus, a loss of $816,011 was recorded as a result of the conveyance in the previousyear. Additionally, because of this transaction, our reserve balance was decreased as well our current net production volumes and revenues.

 

78

 

 

Results of Operations For the Three months ended March 31, 2025Compared to Three months ended March 31, 2024

 

The following table sets forthselected operating data for the periods indicated. Average sales prices are derived from accrued accounting data for the relevant periodindicated.

 

   Three
Months
Ended
March 31,
2025
   Three
Months
Ended
March 31,
2024
 
         
Revenues        
Crude oil  $4,392,605   $4,971,150 
Natural gas and natural gas liquids   139,532    178,608 
Gain (loss) on derivative instruments, net   (85,071)   (1,997,247)
Other revenue   117,532    130,588 
Total revenues  $4,564,598    3,283,099 
           
Average sales prices:          
Oil (per Bbl)  $70.06   $74.20 
Effect on gain (loss) of settled oil derivatives on average price (per Bbl)   (2.28)   (2.05)
Oil net of settled oil derivatives (per Bbl)   67.78    72.15 
           
Natural gas (per Mcf)  $4.94   $2.67 
           
Realized price on a BOE basis excluding settled commodity derivatives  $67.24   $67.03 
Effect of gain (loss) on settled commodity derivatives on average price (per BOE)   (2.12)   (1.79)
Realized price on a BOE basis including settled commodity derivatives  $65.12   $65.24 
           
Expenses          
Production taxes, transportation and processing   397,216    428,280 
Lease operating   1,921,321    2,299,518 
Depletion, depreciation and amortization   97,075    476,074 
Accretion of asset retirement obligations   335,771    33,005 
General and administrative   2,084,545    2,309,824 
Total expenses   4,835,928    5,546,701 
           
Costs and expenses (per BOE):          
Production taxes, transportation, and processing  $5.89   $5.57 
Lease operating expenses   28.50    29.93 
Depreciation, depletion, and amortization expense   1.44    6.20 
Accretion of asset retirement obligations   4.98    0.43 
General and administrative   30.93    30.06 
           
Net producing wells at period-end   342    342 

 

Oil and Natural Gas Sales

 

Our revenues vary from yearto year primarily as a result of changes in realized commodity prices and production volumes. For the three months ended March 31, 2025,our oil and natural gas sales decreased 12% from the three months ended March 31, 2024, excluding the effect of settled commodity derivatives,and a 12% decrease in production volumes. Production volumes decreased for the three months ended March 31, 2025 from the three monthsended March 31, 2024 as a result of increased flaring of natural gas during the current period.

 

79

 

 

Production for the comparableperiods is set forth in the following table:

 

   For the Three Months Ended
March 31,
 
   2025   2024 
Production:        
Oil (MBbl)   63    67 
Natural gas (MMcf)   28    59 
Total (MBOE)(1)   67    77 
           
Average daily production:          
Oil (Bbl)   697    739 
Natural gas (Mcf)   314    653 
Total (BOE)(1)   749    848 

 

(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 derivativesinstruments to manage the price risk attributable to future oil production. We recorded a loss on derivative contracts of $85,071 forthe three months ended March 31, 2025, compared to a loss of $1,997,247 for the three months ended March 31, 2024. Higher commodity pricesin the three months ended March 31, 2025, resulted in realized losses of $142,859 compared to realized losses of $137,154 for the threemonths ended March 31, 2024. For the three months ended March 31, 2025, unrealized gains were $57,788 compared to unrealized losses of$1,860,093 for the three months ended March 31, 2024.

 

For the three months endedMarch 31, 2025, our average realized oil price per barrel after reflecting settled derivatives was $65.12 compared to $62.53 for the threemonths ended March 31, 2024. For the three months ended March 31, 2025, our settled derivatives decreased our realized oil price per barrelby $2.12 compared to decreasing the price per barrel by $1.79 for the three months ended March 31, 2024. As of March 31, 2025, we endedthe period with a $164,185 net derivative asset compared to a net asset of $106,397 as of December 31, 2024.

 

Other Revenue

 

Other revenue was $117,532for the three months ended March 31, 2025, compared to $130,588 for the three months ended March 31, 2024. The revenue is related to providingwater services to a third party. The contract is for one year starting on September 1, 2022, and has been renewed by mutual agreement.

 

Lease Operating Expenses

 

Lease operating expenses were$1,921,321 for the three months ended March 31, 2025, compared to $2,299,518 for the three months ended March 31, 2024. On a per unitbasis, production expenses decreased 0.6% from $29.93 per BOE for the three months ended March 31, 2024, to $28.50 per BOE for the threemonths ended March 31, 2025.

 

80

 

 

Production Taxes, Transportation and Processing

 

We pay production taxes, transportationand processing costs based on realized oil and natural gas sales. Production taxes, transportation and processing costs were $397,216for the three months ended March 31, 2025, compared to $428,280 for the three months ended March 31, 2024. As a percentage of oil andnatural gas sales, these costs were 9% in the three months ended March 31, 2025 and 2024. Production taxes, transportation, and processingas a percent of total oil and natural gas sales are consistent with historical trends.

 

Depletion, Depreciation and Amortization

 

Depletion, depreciation andamortization (“DD&A”) was $97,075 for the three months ended March 31, 2025 compared to $476,074 for the three monthsended March 31, 2024. DD&A was $1.44 per BOE for the three months ended March 31, 2025, compared to $6.20 per BOE for the three monthsended March 31, 2024. The aggregate decrease in DD&A expense for the three months ended March 31, 2025, compared to the three monthsended March 31, 2024, was driven by the decrease in oil and gas production.

 

Accretion of Asset Retirement Obligations

 

Accretion expense was $335,771for the three months ended March 31, 2025, compared to $33,005 for the three months ended March 31, 2024. Accretion expense was $4.98per BOE for the three months ended March 31, 2025, compared to $0.43 per BOE for the three months ended March 31, 2024. The aggregateincrease in accretion expense for the three months ended March 31, 2025, compared to the three months ended March 31, 2024, was drivenby changes in certain assumptions, specifically the inflation factor.

 

General and Administrative

 

General and administrativeexpenses were $2,084,545 for the three months ended March 31, 2025, compared to $2,309,824 for the three months ended March 31, 2024.The decrease in general and administrative expenses is primarily due to decreased stock-based compensation in the current period of $368,093compared to $699,248 in the comparative period.

 

Interest Expense and amortization of financingcosts

 

Interest expense was $1,744,246for the three months ended March 31, 2025, compared to $1,860,582 for the three months ended March 31, 2024. The decrease in interestexpense is driven by the decreases in the Senior Secured term loan and the Private Notes Payable.

 

During the three months endedMarch 31, 2025, the Company recorded $337,370 related to the amortization of financing costs compared to $813,181 for the three monthsended March 31, 2024. These costs are attributable to deferred finance costs paid on the Senior Secured Term Loan, and discounts associatedwith the Private Notes Payable during 2023.

 

Change in fair value of forward purchase agreement

 

The change in fair value offorward purchase agreement consisted of a loss of $349,189 for the three months ended March 31, 2024 related to the inputs used in ourfair value estimate of the FPA Put Option, primarily the decline in our stock price during the three months ended March 31, 2024. Thekey inputs to the fair value estimate include our stock price, which declined during the Successor period, and the likelihood, timingand price of a potential dilutive offering. The FPA put option was settled during the year ended December 31, 2024 and therefore no changein fair value was recorded in the three months ended March 31, 2025.

 

Change in fair value of warrant and convertiblenote liabilities

 

The change in fair value ofwarrant liabilities consisted of a loss of $162,520 for the three months ended March 31, 2025, compared to a loss of $624,055 for thethree months ended March 31, 2024, related to fluctuations in the trading price of our warrants, a portion of which are accounted foras liabilities due to the redemption provisions in those issued to Private Note holders.

 

The change in fair value ofconvertible note liabilities consisted of a loss of $129,746 for the three months ended March 31, 2025.

 

Gain on extinguishment of liabilities

 

The Company recognized a gainon extinguishment of liabilities of $92,294 during the three months ended March 31, 2025 related to the exchange of certain notes payableand warrant liabilities for convertible note agreements.

 

81

 

 

Results of Operations For the Years ended December31, 2024 and 2023

 

For the year ended December31, 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. Further, as of December 31, 2024, the Company owned aninterest in approximately 342 gross (342 net) producing wells.

 

The following table sets forthselected operating data for the periods indicated. Average sales prices are derived from accrued accounting data for the relevant periodindicated.

 

   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 

 

82

 

 

Oil and Natural Gas Sales

 

Our revenues vary from yearto year primarily as a result of changes in realized commodity prices and production volumes. For the year ended December 31, 2024, ouroil and natural gas sales decreased 15% from the year ended December 31, 2023 on a combined Successor and Predecessor basis, driven bya 28% decrease in production volumes offset by a 6% increase in realized prices, excluding the effect of settled commodity derivatives.The higher average price in the year ended December 31, 2024 compared to the combined year 2023, was driven by higher average NYMEX oiland natural gas prices during the first nine months of the year. Realized production from oil and gas properties decreased due to an increasein well downtime.

 

Production for the comparableperiods 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 derivativesinstruments to manage the price risk attributable to future oil production.

 

We recorded a loss on derivativecontracts of $850,374 for the year ended December 31, 2024 compared to a gain of $392,765 on a combined Successor and Predecessor basisfor the year ended December 31, 2023. Lower commodity prices in 2024, resulted in realized losses of $489,084 for the year ended December31, 2024 compared to realized losses of $1,266,277 on a combined Successor and Predecessor basis for the year ended December 31, 2023.For the year ended December 31, 2024, our average realized oil price per barrel after reflecting settled derivatives was $73.61, comparedto $73.82 on a combined Successor and Predecessor basis for the year ended December 31, 2023.

 

As of December 31, 2024, weended the period with a $106,397 net derivative asset compared to $467,687 as of December 31, 2023.

 

Other Revenue

 

Other revenue was $487,109for the year ended December 31, 2024, compared to $571,189 on a combined Successor and Predecessor basis for the year ended December 31,2023. The revenue is related to providing water services to a third party and the slight decrease is due to lower volumes in 2024 fromsupply 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 endedDecember 31, 2023. On a per unit basis, production expenses increased 19% from $27.20 per BOE for the combined Successor and Predecessoryear 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. Additionally, because of the conveyance of the 10% ORRI in July2023, the net production volumes decreased, which increases the “per BOE” amounts.

 

83

 

 

Production Taxes, Transportation and Processing

 

We pay production taxes, transportationand processing costs based on realized oil and natural gas sales. Production taxes, transportation and processing costs were $1,715,792for the year ended December 31, 2024 compared to $2,343,862 on a combined Successor and Predecessor basis for the year ended December31, 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 2023respectively. Production taxes, transportation, and processing as a percent of total oil and natural gas sales are consistent with historicaltrends.

 

Depletion, Depreciation and Amortization

 

Depletion, depreciation andamortization (“DD&A”) was $2,407,098 as of December 31, 2024, compared to $1,849,876 on a combined Successor and Predecessorbasis for the year ended December 31, 2023. DD&A was $8.27 per BOE for the year ended December 31, 2024, compared to $4.53 per BOEon a combined Successor and Predecessor basis for the year ended December 31, 2023. The aggregate increase in DD&A expense for theyear 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% decreasein production levels. The increase in the DD&A rate per BOE was driven by the increase in the oil and gas properties balance due tothe development of the Seven Rivers waterflood interval and the decrease in the reserves balance due to the conveyance of the 10% overridingroyalty interest to Royalty.

 

Accretion of Asset Retirement Obligations

 

Accretion expense was $144,988as of December 31, 2024, compared to $859,102 on a combined Successor and Predecessor basis for the year ended December 31, 2023. Accretionexpense was $0.50 per BOE for the year ended December 31, 2024, compared to $2.32 per BOE on a combined Successor and Predecessor basisfor the year ended December 31, 2023. The aggregate decrease in accretion expense for the fiscal year ended December 31, 2024 comparedto 2023 was driven by changes in certain assumptions, specifically the inflation factor and discount rate as a result of the acquisitiondate where we revised our estimates as part of its fair value estimates for the acquired business.

 

General and Administrative

 

General and administrativeexpenses were $10,381,095 as of December 31, 2024 compared to $7,253,384 on a combined Successor and Predecessor basis for the year endedDecember 31, 2023. 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 thecosts of being a public company, and includes stock-based compensation expense of $2,778,991 for the year ended December 31, 2024. Thegeneral and administrative expense total of $3,553,117 for the period from November 15, 2023 to December 31, 2023 for the Successor includes$1,500,000 from the 138,122 shares of Class A common stock issued to White Lion for the commitment fee on the Common Stock Purchase Agreement,$910,565 in stock-based compensation to certain Founders under the Founder Pledge Agreement, and $135,400 in other stock-based compensation.

 

Acquisition costs

 

There were no acquisitioncosts as of December 31, 2024, compared to $9,999,860 during the Successor period from November 15, 2023 to December 31, 2023, and includedan aggregate of $7,854,660 in costs related to the Forward Purchase Agreement and the Non-Redemption Agreements, due diligence and brokerfees related to closing the Purchase.

 

Interest Expense and amortization of debt discount

 

Interest expense was $7,643,200as of December 31, 2024, compared to $1,043,312 for the period from November 15, 2023 to December 31, 2023 (Successor), $1,834,208 forthe period from January 1, 2023 to November 14, 2023 (Predecessor), The Successor period interest expense is driven by the Senior SecuredTerm loan entered into as part of the Closing, and the Private Notes Payable. The interest expense during the Predecessor period fromJanuary 1, 2023 to November 15, 2023 was primarily due to an increase in the average amount of the Predecessor’ revolving creditfacility outstanding and an increase in the weighted average interest rate. The revolving credit facility was not assumed in the Acquisition.

 

Amortization of debt discountwas $2,361,627 as of December 31, 2024 compared to $1,191,553 period from November 15, 2023 to December 31, 2023 (Successor), and attributableto deferred finance costs paid on the Senior Secured Term Loan, and discounts associated with the Private Notes Payable during 2023.

 

84

 

 

Change in fair value of forward purchase agreement

 

The change in fair value offorward purchase agreement consisted of a gain of $561,099 for the year ended December 31, 2024, for the Successor related to the inputsused in the Company’s fair value estimate of the FPA Put Option. The key inputs to the fair value estimate include the Company’sstock 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 gainon extinguishment of liabilities of $1,638,138 during the year ended December 31, 2024. In November 2024, the Company entered into a settlementagreement with the FPA Seller to fully release the Company from the terms of the FPA. We agreed to issue to the FPA Seller 450,000 restrictedClass A Common shares which had a fair value of $450,000 based on the closing price of the Company’s common stock at the agreementdate. The Company recognized a gain on settlement of the FPA liability of $82,998, which is included in Gain on Extinguishment of Liabilitieson the Company’s consolidated statement of operations for the year ended December 31, 2024.

 

The Company also recognizeda gain of $1,720,000 related to the settlement of royalties payable and other claims with the Sellers. The Company recognized a loss onextinguishment of accounts payable of $76,200, and recognized a loss of $88,660 related to the exchange of certain notes payable and warrantliabilities for convertible note agreements.

 

Change in fair value of warrant and convertiblenote liabilities

 

The change in fair value ofwarrant liabilities consisted of a loss of $804,004 as of December 31, 2024, compared to a gain of $187,704 for the period from November15, 2023 to December 31, 2023 for the Successor related to fluctuations in the trading price of the Company’s warrants, a portionof which are accounted for as liabilities due to the redemption provisions in those issued to Private Note holders. The Company also recognizeda 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 $816,011on a combined Successor and Predecessor basis for the year ended December 31, 2023, compared to $0 for the year ended December 31, 2024.The decrease was due to the loss that was recognized as a result of the conveyance of the 10% overriding royalty interest to Pogo Royaltyin July 2023.

 

Liquidity and Capital Resources

 

Liquidity

 

Our main sources of liquidityhave been internally generated cash flows from operations and credit facility borrowings. Our primary use of capital has been for thedevelopment of oil and gas properties and the return of initial invested capital to our owners. We continually monitor potential capitalsources for opportunities to enhance liquidity or otherwise improve our financial position.

 

As of March 31, 2025, we hadoutstanding debt of $22,563,093 under our Senior Secured Term Loan, $15,000,000 under the Seller Promissory Note, and $2,900,000 of outstandingprivate notes payable, $1,548,500 of convertible notes payable and $1,047,028 from merchant cash advances. A total of $8,654,397 of thisis due within one year. As of March 31, 2025, we had $3,074,094 of cash and cash equivalents on hand, of which $2,600,000 is in an escrowaccount pursuant to the requirements of the Senior Secured Term Loan, and had a working capital deficit of $27,937,557. These conditionsraise substantial doubt about our ability to continue as a going concern within one year after the date that the financial statementswere issued.

 

85

 

 

We had negative cash flowfrom operations of $1,827,355 for the three months ended March 31, 2025 and positive cash flow from operations of $3,700,686 for the yearended December 31, 2024. Additionally, management’s plans to alleviate this substantial doubt include improving profitability throughstreamlining costs, maintaining active hedge positions for its proven reserve production, and the issuance of additional shares of ClassA Common Stock. We have a three-year Common Stock Purchase Agreement with a maximum funding limit of $150,000,000 that can fund our operationsand production growth, and be used to reduce liabilities. Through the date of this filing, we have received $6,969,866 in cash proceedsrelated to the sale of 7,000,000 shares of common stock under this agreement and expect to continue to utilize it to fund operationalneeds. We cannot assure you, however, that any additional capital will be available to us on favorable terms or at all. Our capital expenditurescould be curtailed if our cash flows decline from expected levels.

 

Cash Flows

 

Sources and uses of cash for the threemonths ended March 31, 2025 and 2024, are as follows: 

 

   Three
Months Ended
March 31,
2025
   Three
Months Ended
March 31,
2024
 
         
Net cash (used in) provided by operating activities  $(1,827,355)  $1,119,845 
Net cash used in investing activities   (1,117,540)   (591,003)
Net cash (used in) provided by financing activities   3,047,431    (670,924)
Net change in cash and cash equivalents  $102,536   $(142,082)

 

Operating Activities

 

The change in net cash flowused in operating activities for the three months ended March 31, 2025, as compared to 2024 is primarily due to decreased production volumesand a reduction in payable balances during the current period.

 

Investing Activities

 

Net cash used in investingactivities for the three months ended March 31, 2025 was primarily related to $1,117,540 in development costs for our reserves. Cash flowsused in investing activities for the three months ended March 31, 2024 consisted primarily of $571,003 of cash paid for development costsof our reserves.

 

Financing Activities

 

Net cash provided by financingactivities during the three months ended March 31, 2025 were primarily related to the sale of common stock under the Common Stock Purchaseagreement of $4,341,532 and proceeds of $617,500 from short term notes payable offset by repayments of the Senior Secured Term Loan of$1,133,324 and Private Notes Payable of $778,277. Cash flows used in financing activities for the three months ended March 31, 2024 wereprimarily related to repayments of the Senior Secured Term Loan of $887,174 and Private Notes Payable of $33,750, partially offset byan additional $250,000 in cash proceeds from the Private Notes Payable issued during the three months ended March 31, 2024. 

 

Off Balance Sheet Arrangements

 

As of March 31, 2025 and December31, 2024, the Company did not have any off-balance sheet arrangements, as defined in the rules and regulations of the Securities and ExchangeCommission (SEC).

 

86

 

 

Contractual Obligations

 

We have contractual commitmentsunder our Senior Secured Term Loan, the Seller Promissory Note and the Private Notes Payable which include periodic interest payments.See Note 5 to our interim condensed consolidated unaudited financial statements. We have contractual commitments that may require us tomake payments upon future settlement of our commodity derivative contracts. See Note 4 to our interim condensed consolidated unauditedfinancial statements.

 

Our other liabilities representcurrent and noncurrent other liabilities that are primarily comprised of environmental contingencies, asset retirement obligations andother obligations for which neither the ultimate settlement amounts nor their timings can be precisely determined in advance.

 

Critical Accounting Estimates

 

The following is a discussionof 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 reservesincluded in this prospectus are prepared in accordance with GAAP and SEC guidelines. The accuracy of a proved reserve estimate is a functionof:

 

thequality and quantity of available data;

 

theinterpretation of that data;

 

theaccuracy of various mandated economic assumptions; and

 

  the judgment of the persons preparing the estimate.

 

Our proved reserve informationincluded in this filing as of December 31, 2024 and 2023, was prepared by independent petroleum engineers. Because these estimates dependon many assumptions, all of which may substantially differ from future actual results, proved reserve estimates will be different fromthe quantities of oil and gas that are ultimately recovered. In addition, results of drilling, testing and production after the date ofan estimate may justify, positively or negatively, material revisions to the estimate of proved reserves.

 

It should not be assumed thatthe standardized measure included as of December 31, 2024, is the current market value of our estimated proved reserves. In accordancewith SEC requirements, we based the 2024 standardized measure on a twelve-month average of commodity prices on the first day of each monthin 2024 and prevailing costs on the date of the estimate. Actual future prices and costs may be materially higher or lower than the pricesand costs utilized in the estimate. See Note 13 of notes to the consolidated financial statements for additional information.

 

Our estimates of proved reservesmaterially impact depletion expense. If the estimates of proved reserves decline, the rate at which we records depletion expense willincrease, reducing future net income. Such a decline may result from lower commodity prices, which may make it uneconomical to drill forand produce higher cost fields. In addition, a decline in proved reserve estimates may impact the outcome of our assessment of our provedproperties for impairment.

 

87

 

 

Impairment of Proved Oil and Gas Properties

 

We review our proved propertiesto be held and used whenever management determines that events or circumstances indicate that the recorded carrying value of the propertiesmay not be recoverable. Management assesses whether or not an impairment provision is necessary based upon estimated future recoverableproved reserves, commodity price outlooks, production and capital costs expected to be incurred to recover the reserves, discount ratescommensurate with the nature of the properties and net cash flows that may be generated by the properties. Proved oil and gas propertiesare reviewed for impairment at the level at which depletion of proved properties is calculated. See Note 2 of notes to the consolidatedfinancial statements.

 

Asset Retirement Obligations

 

We have significant obligationsto remove tangible equipment and facilities and to restore the land at the end of crude oil and natural gas production operations. Ourremoval and restoration obligations are primarily associated with plugging and abandoning wells. Estimating the future restoration andremoval costs is difficult and requires management to make estimates and judgments because most of the removal obligations are many yearsin the future and contracts and regulations often have vague descriptions of what constitutes removal. Asset removal technologies andcosts are constantly changing, as are regulatory, political, environmental, safety and public relations considerations.

 

Inherent in the present valuecalculation are numerous assumptions and judgments including the ultimate settlement amounts, credit-adjusted discount rates, timing ofsettlement and changes in the legal, regulatory, environmental and political environments. To the extent future revisions to these assumptionsimpact the present value of the existing asset retirement obligations, a corresponding adjustment is generally made to the crude oil andnatural gas property or other property and equipment balance. See Note 5 of notes to the consolidated financial statements.

  

Litigation and Environmental Contingencies

 

We make judgments and estimatesin recording liabilities for ongoing litigation and environmental remediation. Actual costs can vary from such estimates for a varietyof reasons. The costs to settle litigation can vary from estimates based on differing interpretations of laws and opinions and assessmentson the amount of damages. Similarly, environmental remediation liabilities are subject to change because of changes in laws and regulations,developing information relating to the extent and nature of site contamination and improvements in technology. A liability is recordedfor these types of contingencies if we determine the loss to be both probable and reasonably estimable. See Note 10 of notesto the consolidated financial statements.

 

Forward Purchase Agreement Valuation

 

The Company has determinedthat the FPA Put Option, including the Maturity Consideration, within the Forward Purchase Agreement is (i) a freestanding financial instrumentand (ii) a liability (i.e., an in-substance written put option). This liability was recorded as a liability at fair value on the consolidatedbalance sheet as of the reporting date in accordance with ASC 480. The fair value of the liability was estimated using a Monte-Carlo Simulationin a risk-neutral framework. Specifically, the future stock price is simulated assuming a Geometric Brownian Motion (“GBM”).For each simulated path, the forward purchase value is calculated based on the contractual terms and then discounted back to present.Finally, the value of the forward is calculated as the average present value over all simulated paths. The model also considered the likelihoodof a dilutive offering of common stock.

 

Derivative Instruments

 

The Company uses derivativefinancial instruments to mitigate its exposure to commodity price risk associated with oil prices. The Company’s derivative financialinstruments are recorded on the consolidated balance sheets as either an asset or a liability measured at fair value. The Company haselected not to apply hedge accounting for its existing derivative financial instruments, and as a result, the Company recognizes the changein derivative fair value between reporting periods currently in its consolidated statements of operations. The fair value of the Company’sderivative financial instruments is determined using industry-standard models that consider various inputs including: (i) quoted forwardprices for commodities, (ii) time value of money and (iii) current market and contractual prices for the underlying instruments, as wellas other relevant economic measures. Realized gains and losses from the settlement of derivative financial instruments and unrealizedgains and unrealized losses from valuation changes in the remaining unsettled derivative financial instruments are reported in a singleline item as a component of revenues in the consolidated statements of operations. Cash flows from derivative contract settlements arereflected in operating activities in the accompanying consolidated statements of cash flows. See Note 4 for additional informationabout the Company’s derivative instruments.

 

New Accounting Pronouncements

 

The effects of new accountingpronouncements are discussed in Note 2 to the consolidated financial statements.

 

88

 

 

MANAGEMENT

 

Our Board of Directors consists of five directors.Three of the five directors are independent. Our current directors and executive officers are as follows:

 

Name  Age  Title
Dante Caravaggio  67  Chief Executive Officer, President and Director
Mitchell B. Trotter  65  Chief Financial Officer and Director
David M. Smith  69  General Counsel and Secretary
Joseph V. Salvucci Sr  68  Director and Chairman
Joseph V. Salvucci Jr.  39  Director
Byron Blount  67  Director

 

Dante Caravaggio — ChiefExecutive Officer, President and Director. Mr. Caravaggio joined the company and has served as our Chief Executive Officer, President,and Director since December 2023. Since April 2021, Mr. Caravaggio has served as Chairman of SWI Excavating, one of the leading regionalunderground utility contractors in Colorado. In addition, since January 2021, Mr. Caravaggio has served as a strategy consultant for ShulerIndustries to advance proprietary renewable technologies. From January 2020 to April 2022, Mr. Caravaggio served on the board of directorsof McCarl’s Inc., a leading energy constructor in the northeast United States. Prior to joining McCarl’s Inc., Mr. Caravaggiowas Senior Vice President, Hydrocarbons Americas for KBR (US) since January 2018. Prior to his role with KBR (US), Mr. Caravaggio helda number of roles as an executive and project manager with Parsons Corp. and Jacobs Engineering, overseeing upstream and downstream hydrocarbonprojects. Mr. Caravaggio received his MBA at Pepperdine University in Malibu, California and his BS and MS in Petroleum Engineering atthe University of Southern California.

 

Mr. Caravaggio is qualifiedto serve as CEO and as a member of our board of directors based on our review of his qualifications, attributes, and skills, includinghis oil and gas management experience and oil and gas acquisition experience.

 

Mitchell B. Trotter - ChiefFinancial Officer and Director. Mr. Trotter joined the company and has served as our Senior Vice President of Finance since October2022 and became Chief Financial Officer and Director in November 2023. Mr. Trotter has 41 years of experience beginning his career in1981 as an auditor with Coopers & Lybrand for seven years. He then served as CFO of two private investor backed private companieswhere the first was in real estate development and the latter in the engineering and construction industry. For the next 30 years, Mr.Trotter served in various CFO and Controller positions with three publicly traded companies in the engineering and construction servicesindustry which were: Earth Tech to 2002; Jacobs Engineering to 2017; and AECOM to 2022. In those roles Mr. Trotter managed up to 400 plusstaff across six continents supporting global operations with clients in multiple industries across private, semi-public and public sectors.Mr. Trotter earned his BS Accounting from Virginia Tech in 1981 and his MBA from Virginia Commonwealth University in 1994. He professionalcredentials are: Certified Public Accountant in Virginia; Certified Management Accountant; and Certified in Financial Management.

 

89

 

 

David M. Smith, Esq. -Vice President, General Counsel and Secretary of the Company. Mr. Smith has served as our General Counsel and Secretary since November2023. Mr. Smith is a licensed attorney in Texas with over 40 years’ experience in the legal field of oil and gas explorationand production, manufacturing, purchase and sale agreements, exploration agreements, land and leaseholds, right of ways, pipelines, surfaceuse, joint operating agreements, joint interest agreements, participation agreements and operations as well as transactional and litigationexperience in oil and gas, real estate, bankruptcy and commercial industries. Mr. Smith purchased 142,500 shares as a founder. Mr. Smithhas represented a number of companies in significant oil and gas transactions, mergers and acquisitions, intellectual property researchand development and sales in the oil and gas drilling business sector. Mr. Smith began his career by serving in a land and legal capacityas Vice President of Land and, subsequently, as President of a public Canadian company until beginning his legal practice as a partnerwith several law firms and ultimately creating his own independent legal practice. Mr. Smith holds a degree in Finance from Texas A&MUniversity, a Doctor of Jurisprudence from South Texas College of Law and is licensed before the Texas Supreme Court.

 

Joseph V. Salvucci, Sr.- Independent Director and Chairman of the Board. Joseph V. Salvucci, Sr. has served as a member of our board of directors since December2021. JVS Alpha Property, LLC, an entity which the majority is beneficially owned by Mr. Salvucci, with the balance owned by his immediatefamily, purchased 940,000 shares as a founder. Mr. Salvucci acquired PEAK Technical Staffing USA (“PEAK”), peaktechnical.comin 1986 and has grown the business to be a premier provider of USA-based contract engineers and technical specialists, on assignment worldwidethrough a comprehensive, customer focused, enterprise-wide Managed Staffing Solution. During his 35-year tenure as owner of the company,PEAK has expanded from Pittsburgh to do business in all 50 States, Canada, Europe, South America, India, and the Philippines. He served10 years on the board of directors culminating as President and Board Chairman of the National Technical Services Association, a tradeassociation representing 300,000 contractors on assignment in the technical staffing industry that later merged with the American StaffingAssociation. He is an active member of the Young Presidents Organization (YPO GOLD), formerly known as the World Presidents Organization(WPO) and has served as a member of the WPO International Board, as well as chairman of East Central US (ECUS) Region and Pittsburgh chaptersas Chairman of the Board. As a 1976 Civil Engineering graduate of the University of Pittsburgh, he was a member of the Triangle (Engineering)Fraternity and its Alumni Association. He earned the Triangle Fraternity Distinguished Alumnus Citation in 2011 and currently serves onthe Board of Directors. After earning the rank of Eagle Scout in 1970, he has remained active with the Boy Scouts of America, having servedas the founding Chairman of the Board of the Pittsburgh Chapter of the National Eagle Scout Association, earning the NOESA (National OutstandingEagle Scout Award) and the Silver Beaver Award and is past VP of Development and a board member of the Laurel Highlands Council in WesternPennsylvania. He was awarded the Manifesting the Kingdom of God Award by the Catholic Diocese of Pittsburgh in 2011. He was awarded the“Big Mac Award” from the Ronald McDonald Charities. As well as earning his BS in Civil Engineering from the University ofPittsburgh in 1976 and attended Harvard Business School’s OPM 33, graduating in 2003.

 

Joseph V. Salvucci, Jr.- Independent Director. Joseph V. Salvucci, Jr. has served as a member of our board of directors since December 2021. Mr. Salvuccibegan his career with PEAK Technical Staffing USA in November 2010 and is currently serving as the Chief Executive Officer overseeingnine branches with several hundred employees, and managing strategic initiatives for the company, including Staff Training, Career Pathing,and Organic Growth. Mr. Salvucci Jr received his Executive MBA from the University of Pittsburgh. In addition to his responsibilitiesas President/COO of PEAK, Mr. Salvucci serves on the board of Temporary Services Insurance Limited, a Workers’ Compensation companyserving staffing companies.

 

Byron Blount - IndependentDirector. Mr. Blount joined the board of directors and is the chair of the audit committee since November 2023. Mr. Blount has extensiveexperience in finance, investments, and acquisitions. He was Managing Director for the Blackstone Real Estate Group from 2011 to 2021where he: had Primary Asset Management responsibilities for several industries and portfolio companies; oversaw the onboarding of acquisitionsand establishment of Blackstone-affiliated portfolio companies; and had Primary Disposition responsibilities for several portfolios andcompanies across several industries. Mr. Blount was the LXR/Blackstone Executive Vice President from 2005 to 2010. His primary responsibilitiesinvolved: underwriting and acquisition of domestic and international property and mortgage loan portfolios; asset management; renovationand reconstruction projects, debt, and business model restructuring; and dispute resolution. He was a Principal of Colony Capital from1993 to 2004 and was responsible for sourcing and structuring new investments, consummating transactions valued in excess of $5 billion.His Primary Acquisitions responsibilities included domestic and international acquisitions of real property, distressed mortgage debt,and real estate-related assets and entities. From 1987 to 1992, Mr. Blount was Vice President of WSGP which was formed to capitalize onthe struggles of the US Savings and Loan industry and the FSLIC. He was responsible for structuring and managing/working out new investmentopportunities, generally acquired from failed financial institutions. He graduated from University of Southern California in 1982 witha B.S. in Business Administration. Mr. Blount earned his MBA from University of Southern California’s Marshall School of Businessin 1987 and is a member Beta Gamma Sigma (International Business Honor Society).

 

90

 

 

Family Relationships

 

There are no family relationshipsbetween any of our officers and directors, except that Mr. Joseph V. Salvucci Sr. and Mr. Joseph V. SalvucciJr. are father and son, respectively.

 

Number and Terms of Office of Officers andDirectors

 

Our board of directors hasfive directors. Our board of directors is divided into two classes with only one class of directors being elected in each year and eachclass (except for those directors appointed prior to our first annual meeting of stockholders) serving a two-year term. The class I directorsconsist of Dante Caravaggio and Joseph V. Salvucci, Jr., and their term will expire at the annual meeting of stockholders in even-numberedyears. The class II directors consist of Mitchell Trotter, Byron Blount, and Joseph V. Salvucci, Sr. and their term will expire at theannual meeting of stockholders in odd-numbered years.

 

Our officers are elected bythe board of directors and serve at the discretion of the board of directors, rather than for specific terms of office. Our board of directorsis authorized to appoint persons to the offices set forth in our bylaws as it deems appropriate. Our bylaws provide that our officersmay consist of a Chief Executive Officer, President, Chief Financial Officer, Vice Presidents, Secretary, Assistant Secretaries, Treasurerand such other offices as may be determined by the board of directors.

 

Director Independence

 

The NYSE American listingstandards require that a majority of our board of directors be independent. An “independent director” is defined generallyas a person other than an officer or employee of the company or its subsidiaries or any other individual having a relationship which inthe opinion of the company’s board of directors, would interfere with the director’s exercise of independent judgment in carryingout the responsibilities of a director. Of the current members of our board of directors, Messrs. Salvucci Sr., Salvucci Jr., and ByronBlount are each considered an “independent director” under the NYSE American listing standards and applicable SEC rules. Ourindependent directors will have regularly scheduled meetings at which only independent directors are present.

 

Committees of the Board of Directors

 

The standing committees ofour Board of Directors consist of an audit committee (the “Audit Committee”), a compensation committee (the “CompensationCommittee”), and a Nominating and Corporate Governance Committee (the “Nominating Committee”). The Audit Committee,Compensation Committee, and the Nominating Committee report to the Board.

 

Audit Committee

 

The members of our Audit Committeeare Messrs. Blount and Salvucci Sr., and Mr. Blount serves as chairman of the Audit Committee. As a smaller reporting company underthe NYSE American listing standards, we are required to have at least two members on the Audit Committee. The rules of the NYSE Americanand Rule 10A-3 of the Exchange Act require that the audit committee of a listed company be comprised solely of independent directors.Each of Messrs. Salvucci Sr. and Blount qualifies as an independent director under applicable rules. Each member of the Audit Committeeis financially literate and our board of directors has determined that Mr. Blount qualifies as an “audit committee financial expert”as defined in applicable SEC rules.

 

We have adopted an audit committee charter,which details the principal functions of the audit committee, including:

 

theappointment, compensation, retention, replacement, and oversight of the work of the independent registered accounting firm and any otherindependent registered public accounting firm engaged by us;

 

91

 

 

pre-approvingall audit and non-audit services to be provided by the independent registered accounting firm or any other registered public accountingfirm engaged by us, and establishing pre-approval policies and procedures;

 

reviewingand discussing with the independent registered accounting firm all relationships the auditors have with us in order to evaluate theircontinued independence;

 

settingclear hiring policies for employees or former employees of the independent registered accounting firm;

 

settingclear policies for audit partner rotation in compliance with applicable laws and regulations;

 

obtainingand reviewing a report, at least annually, from the independent registered accounting firm describing (i) the independent registeredaccounting firm’s internal quality-control procedures and (ii) any material issues raised by the most recent internal quality-controlreview, or peer review, of the audit firm, or by any inquiry or investigation by governmental or professional authorities, within, thepreceding five years respecting one or more independent audits carried out by the firm and any steps taken to deal with such issues;

 

reviewingand approving any related party transaction required to be disclosed pursuant to Item 404 of Regulation S-K promulgated bythe SEC prior to us entering into such transaction; and

 

reviewingwith management, the independent registered accounting firm, and our legal advisors, as appropriate, any legal, regulatory or compliancematters, including any correspondence with regulators or government agencies and any employee complaints or published reports that raisematerial issues regarding our financial statements or accounting policies and any significant changes in accounting standards or rulespromulgated by the Financial Accounting Standards Board, the SEC or other regulatory authorities.

 

Compensation Committee

 

The members of our CompensationCommittee are Messrs. Salvucci Sr., Salvucci, Jr., and Blount. Mr. Salvucci, Jr. serves as chairman of the Compensation Committee.Under the NYSE American listing standards and applicable SEC rules, we are required to have at least two members on the Compensation Committee,all of whom must be independent.

 

We have adopted a compensationcommittee charter, which details the principal functions of the compensation committee, including:

 

reviewingand approving on an annual basis the corporate goals and objectives relevant to our Chief Executive Officer’s compensation, evaluatingour Chief Executive Officer’s performance in light of such goals and objectives and determining and approving the remuneration(if any) of our Chief Executive Officer based on such evaluation;

 

reviewingand approving the compensation of all of our other executive officers;

 

reviewingour executive compensation policies and plans;

 

implementingand administering our incentive compensation equity-based remuneration plans;

 

assistingmanagement in complying with our proxy statement and annual report disclosure requirements;

 

approvingall special perquisites, special cash payments and other special compensation and benefit arrangements for our executive officers andemployees;

 

producinga report on executive compensation to be included in our annual proxy statement; and

 

reviewing,evaluating and recommending changes, if appropriate, to the remuneration for directors.

 

92

 

 

The charter also providesthat the Compensation Committee may, in its sole discretion, retain or obtain the advice of a compensation consultant, legal counsel orother adviser and will be directly responsible for the appointment, compensation and oversight of the work of any such adviser. However,before engaging or receiving advice from a compensation consultant, external legal counsel or any other adviser, the compensation committeewill consider the independence of each such adviser, including the factors required by the NYSE American and the SEC.

 

Nominating and Corporate Governance Committee

 

The members of our NominatingCommittee are Messrs. Blount, Salvucci Sr. and Salvucci Jr. Mr. Salvucci Jr. serves as chair of Nominating Committee.

 

The primary purposes of ourNominating Committee is to assist the board in:

 

identifying,screening and reviewing individuals qualified to serve as directors and recommending to the board of directors candidates for nominationfor election at the annual meeting of stockholders or to fill vacancies on the board of directors;

 

developing,recommending to the board of directors and overseeing implementation of our corporate governance guidelines;

 

coordinatingand overseeing the annual self-evaluation of the board of directors, its committees, individual directors and management in the governanceof the company; and

 

reviewingon a regular basis our overall corporate governance and recommending improvements as and when necessary.

 

The Nominating Committee isgoverned by a charter that complies with the rules of the NYSE American.

 

A copy of each of our NominatingCommittee Charter, Compensation Committee Charter, and Audit Committee Charter are accessible at https://EON-R.com /.

 

Director Nominations

 

Our Nominating Committee willrecommend to the board of directors candidates for nomination for election at the annual meeting of the stockholders. The board of directorswill also consider director candidates recommended for nomination by our stockholders during such times as they are seeking proposed nomineesto stand for election at the next annual meeting of stockholders (or, if applicable, a special meeting of stockholders).

 

93

 

 

We have not formally establishedany specific, minimum qualifications that must be met or skills that are necessary for directors to possess. In general, in identifyingand evaluating nominees for director, the board of directors considers educational background, diversity of professional experience, knowledgeof our business, integrity, professional reputation, independence, wisdom, and the ability to represent the best interests of our stockholders.

 

Compensation Committee Interlocks and InsiderParticipation

 

None of our future executiveofficers currently serves, and in the past year has not served, as a member of the board of directors or compensation committee of anyentity that has one or more executive officers serving on our board of directors.

 

Code of Ethics

 

We have adopted a Code ofEthics applicable to our directors, officers and employees. The Code of Ethics is available on our website accessible at https://EON-R.com/. In addition, a copy of the Code of Ethics will be provided without charge upon request from us. We intend to disclose any amendmentsto or waivers of certain provisions of our Code of Ethics in a Current Report on Form 8-K.

 

Insider Trading Policy

 

Our board of directors hasadopted an Insider Trading Policy which prohibits trading based on “material, nonpublic information” regarding our companyor any company whose securities are listed for trading or quotation in the United States. The policy covers all officers and directorsof the company and its subsidiaries, all other employees of the company and its subsidiaries, and consultants or contractors to the companyor its subsidiaries who have or may have access to material non-public information and members of the immediate family or household ofany such person. The policy is reasonably designed to promote compliance with insider trading laws, rules and regulations, and Nasdaqlisting standards. The policy is filed as an exhibit to our Annual Report on Form 10-K for the year ended December 31, 2024.

 

Clawback Policy

 

Our board of directors hasadopted a clawback policy, which provides that in the event we are required to prepare an accounting restatement due to noncompliancewith any financial reporting requirements under the securities laws or otherwise erroneous data or we determine there has been a significantmisconduct that causes financial or reputational harm, we shall recover a portion or all of any incentive compensation. The policy isfiled as an exhibit to our Annual Report on Form 10-K for the year ended December 31, 2024.

 

Timing of Option Awards

 

We provide the following discussionof the timing of option awards in relation to the disclosure of material nonpublic information, as required by Item 402(x) of RegulationS-K. We have no policy or practice regarding option grant timing because we do not grant, and have not granted, options to our NEOs. Wehave not timed the disclosure of material nonpublic information to affect the value of executive compensation. During 2024, we did notgrant any stock options to the NEOs during any period beginning four business days before the filing of a periodic report on Form 10-Qor Form 10-K or the filing or furnishing of a current report on Form 8-K disclosing material non-public information (other than a currentreport on Form 8-K disclosing a material new stock option award under Item 5.02(e) of such Form 8-K), and ending one business day afterthe filing or furnishing of such report with the SEC.

 

Executive Officers

 

Our executive officers are:

 

Name  Position  Age
Dante Caravaggio  Chief Executive Officer  67
Mitchell B. Trotter  Chief Financial Officer  65
David M. Smith  General Counsel and Secretary  69

  

Biographical information for these individuals is set forthabove. 

 

94

 

 

COMPENSATION OF EXECUTIVE OFFICERS AND DIRECTORS

 

Summary Compensation Table

 

The following table sets forthinformation regarding compensation earned during the years ended December 31, 2024 and 2023 by our principal executive officers and ourtwo other most highly compensated executive officers as of the end of December 31, 2024 (“NEOs”).

 

(a)  (b)   (c)   (d)   (e)   (f)   (g)   (h)   (i)   (j) 
Name and Principal Position  Year   Salary   Bonus   Stock Awards(1)   Option Awards(2)   Non-equity Incentive plan compensation   Nonqualified deferred compensation earnings   All other compensation   Total 
       ($)   ($)   ($)   ($)   ($)   ($)   ($)   ($) 
Dante Caravaggio   2024    104,000     -    96,000    118,285           -    146,000    20,100    484,385 
Chief Executive Officer and President   2023    4,000    -    -    -    -    6,417    -    10,417 
                                              
Mitchell B. Trotter   2024    104,000    -    96,000    78,857    -    146,000    4,448    429,305 
Chief Financial Officer   2023    12,000    -    -    -    -    19,250    -    31,250 
                                              
David M. Smith   2024    104,000    -    96,000    78,857    -    146,000    20,100    444,957 
General Counsel and Secretary   2023    12,000    -    -    -    -    19,250    -    31,250 

 

(1) The fair value of the stock awards to Messrs. Caravaggio, Trotter and Smith were based on the closing price of the Company’s Class A Common Stock on March 4, 2024 in accordance with FASB ASC 718.
   
(2) The fair value of the option awards to Messrs. Caravaggio, Trotter and Smith were estimated under FASB ASC 718 using a Black-Scholes Option Pricing Model and the following assumptions: (1) expected volatility of 110.42% based on a group of comparable peer companies; (2) an exercise price of $2.02; (3) a stock price of $2.02 based on the closing price of the Company’s Class A Common Stock on the grant date of March 12, 2024; (4) an expected term of 4.5 years; (5) a risk-free rate of 4.26%; and (6) a dividend rate of 0%.

 

95

 

 

Narrative Disclosures Regarding Compensation;Employment Agreements

 

None of our NEOs receivedany cash compensation prior to the Closing of the Purchase on November 15, 2023, other than the $10,000 per month, including the deferredpayments, administrative fee for office space, utilities, secretarial and administrative services, and the reimbursement for out-of-pocketexpenses paid to Rhône Merchant Resources Inc., and $5,000 per month paid to Donald W. Orr, no compensation or fees of any kindwas paid to the Sponsor, or members of our management team or their respective affiliates, for services rendered prior to or in connectionwith the consummation of our initial business combination.

 

Dante Caravaggio

 

Effective December 18, 2023,we entered into an employment agreement (the “Caravaggio Employment Agreement”) with Dante Caravaggio, pursuant to which heserves as our Chief Executive Officer, President, and a member of our board of directors. The Caravaggio Employment Agreement is on ourstandard form for executives, and provides that we pay to Mr. Caravaggio an annual base salary of $250,000. In addition, we agreed toissue a one-time Equity Sign-On Incentive to Mr. Caravaggio under the 2023 HNR Acquisition Corp Omnibus Incentive Plan (the “2023Plan”), which consists of restricted stock units (“RSUs”), equal to 200% of base salary divided by $10 (i.e. 50,000RSUs), subject to time-based vesting as follows: 1/3 on the first anniversary of the date of grant, 1/3 on the second anniversary of thedate of grant, and 1/3 on the third anniversary of the date of grant, so long as Mr. Caravaggio continues to provide service through suchvesting date. The 50,000 RSUs were approved by the Board and issued in March 2024. Mr. Caravaggio will be permitted to participate inany broad-based retirement, health and welfare plans that will be offered to all of our employees.

 

Pursuant to the CaravaggioEmployment Agreement, if we terminate Mr. Caravaggio’s employment without Cause (as defined in the Caravaggio Employment Agreement)or Mr. Caravaggio terminates his employment for Good Reason (as defined in the Caravaggio Employment Agreement), then Mr. Caravaggio willbe entitled to: (i) any accrued obligations as of the date of termination, including base salary, PTO and holidays, and continued benefitsrequired by our employee benefit plans; (ii) continued base salary for 12 months following the date of termination, paid in accordancewith our payroll practices; (iii) the total monthly cost of coverage for Mr. Caravaggio and his covered dependents under COBRA, if elected;and (iv) full vesting in all equity grants as of the date of termination. To receive such severance benefits, Mr. Caravaggio will be requiredto execute a non-competition agreement, non-solicitation agreement, or confidentiality agreement or invention assignment agreement andrelease of claims.

 

Mitchell B. Trotter

 

Effective November 15, 2023,we entered into an employment agreement (the “Trotter Employment Agreement”) with Mitchell B. Trotter, pursuant to which heserves as our Chief Financial Officer and a member of our board of directors. The Trotter Employment Agreement is on our standard formfor executives, and provides that we pay to Mr. Trotter an annual base salary of $250,000. In addition, we agreed to issue a one-timeEquity Sign-On Incentive to Mr. Trotter under the 2023 Plan, which consists of RSUs equal to 200% of base salary divided by $10 (i.e.50,000 RSUs), subject to time-based vesting as follows: 1/3 on the first anniversary of the date of grant, 1/3 on the second anniversaryof the date of grant, and 1/3 on the third anniversary of the date of grant so long as Mr. Trotter continues to provide service throughsuch vesting date. The 50,000 RSUs were approved by the Board and issued in March 2024. Mr. Trotter will be permitted to participate inany broad-based retirement, health and welfare plans that will be offered to all of our employees.

 

Pursuant to the Trotter EmploymentAgreement, if we terminate Mr. Trotter’s employment without Cause (as defined in the Trotter Employment Agreement) or Mr. Trotterterminates his employment for Good Reason (as defined in the Trotter Employment Agreement), then Mr. Trotter will be entitled to: (i)any accrued obligations as of the date of termination, including base salary, PTO and holidays, and continued benefits required by ouremployee benefit plans; (ii) continued base salary for 12 months following the date of termination, paid in accordance with our payrollpractices; (iii) the total monthly cost of coverage for Mr. Trotter and his covered dependents under COBRA, if elected; and (iv) fullvesting in all equity grants as of the date of termination. To receive such severance benefits, Mr. Trotter will be required to executea non-competition agreement, non-solicitation agreement, or confidentiality agreement or invention assignment agreement and release ofclaims.

 

96

 

 

David M. Smith

 

Effective November 15, 2023,we entered into an employment agreement (the “Smith Employment Agreement”) with David M. Smith, pursuant to which he servesas our General Counsel and Secretary. The Smith Employment Agreement is on our standard form for executives, and provides that we payto Mr. Smit Pursuant to the Smith Employment Agreement, if we terminate Mr. Smith’s employment without Cause (as defined in theSmith Employment Agreement) or Mr. Smith terminates his employment for Good Reason (as defined in the Smith Employment Agreement), thenMr. Smith will be entitled to: (i) any accrued obligations as of the date of termination, including base salary, PTO and holidays, andcontinued benefits required by our employee benefit plans; (ii) continued base salary for 12 months following the date of termination,paid in accordance with our payroll practices; (iii) the total monthly cost of coverage for Mr. Smith and his covered dependents underCOBRA, if elected; and (iv) full vesting in all equity grants as of the date of termination. To receive such severance benefits, Mr. Smithwill be required to execute a non-competition agreement, non-solicitation agreement, or confidentiality agreement or invention assignmentagreement and release of claims.

 

Compensation Advisor

 

The Compensation Committeeretained Pearl Meyer & Partners, LLC (“Pearl Meyer”), a compensation consulting firm, to assist it in evaluatingthe elements and levels of our executive compensation, including base salaries, annual cash incentive awards and equity-based incentivesfor our executive officers, consultant, and directors. In November 2022, the Compensation Committee determined that Pearl Meyer isindependent from management and that Pearl Meyer’s work has not raised any conflicts of interest. Pearl Meyer reports directly tothe Compensation Committee and the Compensation Committee has the sole authority to approve Pearl Meyer’s compensation and may terminatethe relationship at any time.

 

Outstanding Equity Awards at Fiscal Year End

 

2024 Outstanding Equity Awards at Fiscal Year-endTable

 

The following table sets forthinformation regarding the outstanding equity awards held by our Named Executive Officers as of December 31, 2024:

 

   Option Awards      Stock Awards 
Name  Number of
Securities
Underlying
Unexercised
Options
(#)
Exercisable
   Number of
Securities
Underlying
Unexercised
Options
(#)
Unexercisable
   Equity
Incentive
Plan
Awards:
Number of
Securities
Underlying
Unexercised
Unearned
Options
(#)
   Option
Exercise
Price
($)
   Option
Expiration
Date
  Number of
Shares or
Units of
Stock
That Have
Not Vested
(#)
   Market
Value of
Shares or
Units of
Stock
That Have
Not Vested
($)
   Equity
Incentive
Plan
Awards:
Number of
Unearned
Shares,
Units or
Other
Rights
That Have
Not Vested
(#)
   Equity
Incentive
Plan
Awards:
Market
or Payout
Value of
Unearned
Shares,
Units or
Other
Rights That
Have Not
Vested
($)
 
Dante Caravaggio   -    -    75,000    2.02   March 11, 2034   -    -    33,333   $27,333 
Mitchell B. Trotter   -    -    50,000    2.02   March 11, 2034   -    -    33,333   $27,333 
David M. Smith   -    -    50,000    2.02   March 11, 2034   -    -    33,333   $27,333 

 

Option Re-pricings

 

We have not engaged in anyoption re-pricings or other modifications to any of our outstanding equity awards to our NEOs during fiscal years 2023 and 2024.

 

Payments Upon Termination or Change in Control

 

None of our NEOs are entitledto receive payments or other benefits upon termination of employment or a change in control.

 

97

 

 

Retirement Plans

 

We do not maintain any deferredcompensation, retirement, pension or profit-sharing plans.

 

Employee Benefits

 

All of our full-time employeesare eligible to participate in health and welfare plans maintained by us, including:

 

medical,dental and vision benefits; and

 

basiclife and accidental death & dismemberment insurance.

  

Our NEOs participate in theseplans on the same basis as other eligible employees. We do not maintain any supplemental health and welfare plans for our NEOs.

 

Nonqualified Deferred Compensation

 

During the years ended December31, 2024 and 2023, our NEOs deferred a portion of their salaries not paid by us during the years 2024 and 2023, as disclosed in the tableabove. Such payments were deferred because timely payments further jeopardize our ability to continue as a going concern. We intend tomake such payments as soon as we are able.

 

Omnibus Equity Incentive Plan

 

On November 15, 2023, we adoptedthe 2023 Plan, the material terms of which are described below.

 

Purpose and EligibilityThepurpose of the 2023 Plan is (i) to provide eligible persons with an incentive to contribute to our success and to operate and manageour business in a manner that will provide for our long-term growth and profitability and that will benefit our stockholders andother important stakeholders, including our employees and customers, and (ii) to provide a means of recruiting, rewarding, and retainingkey personnel.

 

Equity awards may be grantedunder the 2023 Plan to officers, directors, including non-employee directors, other employees, advisors, consultants or other serviceproviders of the company or our subsidiaries or other affiliates, and to any other individuals who are approved by the Compensation Committeeas eligible to participate in the 2023 Plan. Only our employees or employees of our corporate subsidiaries are eligible to receive incentivestock options.

 

Effective Date and Term.The 2023 Plan is effective as of November 15, 2023 and will terminate automatically at 11:59PM ET on the day before the 10thanniversary of the such date, unless earlier terminated by our board of directors or in accordance with the terms of the 2023 Plan.

 

Administration, Amendmentand Termination. The 2023 Plan will generally be administered by the Compensation Committee. Except where the authority to acton such matters is specifically reserved to the full board of directors under the 2023 Plan or applicable law, the Compensation Committeewill have full power and authority to interpret and construe all provisions of the 2023 Plan, any award, and any award agreement, andtake all actions and to make all determinations required or provided for under the 2023 Plan, any award, and any award agreement, includingthe authority to:

 

designategrantees of awards;

 

determinethe type or types of awards to be made to a grantee;

 

determinethe number of shares of Class A Common Stock subject to an award or to which an award relates;

 

establishthe terms and conditions of each award;

 

prescribethe form of each award agreement;

 

subjectto limitations in the 2023 Plan (including the prohibition on repricing of options or share appreciation rights without stockholder approval),amend, modify, or supplement the terms of any outstanding award; and

 

makesubstitute awards.

 

Our board of directors isalso authorized to appoint one or more committees of the board of directors consisting of one or more directors who need not meet theindependence requirements under the listing rules of any stock exchange on which Class A Common Stock is listed for certain limited purposespermitted by the 2023 Plan, and to the extent permitted by applicable law, the Compensation Committee is authorized to delegate authorityto the Chief Executive Officer and/or any other officers of the company for certain limited purposes permitted by the 2023 Plan. Our boardof directors will retain the authority under the 2023 Plan to exercise any or all of the powers and authorities related to the administrationand implementation of the 2023 Plan.

 

98

 

 

Our board of directors mayamend, suspend, or terminate the 2023 Plan at any time; provided that with respect to awards that are granted under the 2023 Plan, noamendment, suspension or termination may materially impair the rights of the award holder without such holder’s consent. No suchaction may amend the 2023 Plan without the approval of stockholders if the amendment is required to be submitted for stockholder approvalby our board of directors, the terms of the 2023 Plan, or applicable law.

 

AwardsAwardsunder the 2023 Plan may be made in the form of:

 

stockoptions, which may be either incentive stock options or nonqualified stock options;

 

stockappreciation rights or “SARs”;

 

restrictedstock;

 

restrictedstock units;

 

dividendequivalent rights;

 

performanceawards, including performance shares;

 

otherequity-based awards; or

 

cash.

 

An incentive stock optionis an option that meets the requirements of Section 422 of the Internal Revenue Code of 1986, as amended (the “Code”),and a nonqualified stock option is an option that does not meet those requirements. A SAR is a right to receive upon exercise, in theform of stock, cash or a combination of stock and cash, the excess of the fair market value of one share on the exercise date over theexercise price of the SAR. Restricted stock is an award of common stock subject to restrictions over restricted periods that subjectthe shares to a substantial risk of forfeiture, as defined in Section 83 of the Code. A restricted stock unit or deferred stock unitis an award that represents a conditional right to receive shares in the future and that may be made subject to the same types of restrictionsand risk of forfeiture as restricted stock. Dividend equivalent rights are awards entitling the grantee to receive cash, shares, otherawards under the 2023 Plan or other property equal in value to dividends or other periodic payments paid or made with respect to a specifiednumber of shares of stock. Performance awards are awards made subject to the achievement of one or more performance goals over a performanceperiod established by the Compensation Committee. Other equity-based awards are awards representing a right or other interest thatmay be denominated or payable in, valued in whole or in part by reference to, or otherwise based on or related to stock, other than anoption, SAR, restricted stock, restricted stock unit, unrestricted stock, dividend equivalent right, or a performance award.

 

The 2023 Plan provides thateach award will be evidenced by an award agreement, which may specify terms and conditions of the award that differ from the terms andconditions that would otherwise apply under the 2023 Plan in the absence of the different terms and conditions in the award agreement.In the event of any inconsistency between the 2023 Plan and an award agreement, the provisions of the 2023 Plan will control.

 

Awards under the 2023 Planmay be granted alone or in addition to, in tandem with, or in substitution or exchange for any other award under the 2023 Plan, otherawards under another compensatory plan of the company or any of our affiliates (or any business entity that has been a party to a transactionwith the company or any of our affiliates), or other rights to payment from the company or any of our affiliates. Awards granted in additionto or in tandem with other awards may be granted either at the same time or at different times.

 

The Compensation Committeemay permit or require the deferral of any payment pursuant to any award into a deferred compensation arrangement, which may include provisionsfor the payment or crediting of interest or dividend equivalent rights, in accordance with rules and procedures established by the CompensationCommittee. Awards under the 2023 Plan generally will be granted for no consideration other than past services by the grantee of the awardor, if provided for in the award agreement or in a separate agreement, the grantee’s promise to perform future services to the companyor one of our subsidiaries or other affiliates.

 

99

 

 

Forfeiture; Recoupment.We may reserve the right in an award agreement to cause a forfeiture of the gain realized by a grantee with respect to an award onaccount of actions taken by, or failed to be taken by, such grantee in violation or breach of, or in conflict with, any employment agreement,non-competition agreement, agreement prohibiting solicitation of employees or clients of the company or any affiliate, confidentialityobligations with respect to the company or any affiliate, or otherwise in competition with the company or any affiliate, to the extentspecified in such award agreement. If the grantee is an employee and is terminated for “Cause” (as defined in the 2023 Plan),the Compensation Committee may annul the grantee’s award as of the date of the grantee’s termination.

 

In addition, any award grantedpursuant to the 2023 Plan will be subject to mandatory repayment by the grantee to the company to the extent (i) set forth in the2023 Plan or in an award agreement, or (ii) the grantee is or becomes subject to our clawback policy, or any applicable laws whichimpose mandatory recoupment.

 

Shares Subject to the 2023Plan. Subject to adjustment as described below, the maximum number of shares of common stock reserved for issuance under the2023 Plan is equal to 1,400,000 shares of Class A Common Stock. The maximum number of shares of Class A Common Stock availablefor issuance pursuant to incentive stock options granted under the 2023 Plan will be the same as the total number of shares of Class ACommon Stock reserved for issuance under the 2023 Plan. Shares issued under the 2023 Plan may be authorized and unissued shares, or treasuryshares, or a combination of the foregoing.

 

Any shares covered by an award,or portion of an award, granted under the 2023 Plan that are not purchased or forfeited or canceled, or expire or otherwise terminatewithout the issuance of shares or are settled in cash in lieu of shares, will again be available for issuance under the 2023 Plan.

 

Shares subject to an awardgranted under the 2023 Plan will be counted against the maximum number of shares reserved for issuance under the 2023 Plan as one sharefor every one share subject to such an award. In addition, at least the target number of shares of stock issuable under a performanceaward will be counted against the maximum number of shares reserved for issuance under the 2023 Plan as of the grant date, but such numberwill be adjusted to equal the actual number of shares of stock issued upon settlement of the performance award to the extent differentfrom such number initially counted against the share reserve.

 

The number of shares availablefor issuance under the 2023 Plan will not be increased by the number of shares of Class A Common Stock: (i) tendered or withheldor subject to an award surrendered in connection with the purchase of shares upon exercise of an option; (ii) that were not issuedupon the net settlement or net exercise of a stock-settled SAR, (iii) deducted or delivered from payment of an award in connectionwith our tax withholding obligations; or (iv) purchased by us with proceeds from option exercises.

 

Options. The2023 Plan authorizes the Compensation Committee to grant incentive stock options (under Section 422 of the Code) and options thatdo not qualify as incentive stock options. An option granted under the 2023 Plan will be exercisable only to the extent that it is vested.Each option will become vested and exercisable at such times and under such conditions as the Compensation Committee may approve consistentwith the terms of the 2023 Plan. No option may be exercisable more than ten years after the option grant date, or five yearsafter the option grant date in the case of an incentive stock option granted to a “ten percent stockholder” (as defined inthe 2023 Plan); provided that, to the extent deemed necessary or appropriate by the Compensation Committee to reflect differences in locallaw, tax policy, or custom with respect to any option granted to a grantee who is a foreign national or is a natural person who is employedoutside of the United States, such option may terminate, and all rights to purchase shares of stock thereunder may cease, upon theexpiration of a period longer than ten (10) years from the date of grant of such option as the Compensation Committee shall determine.The Compensation Committee may include in the option agreement provisions specifying the period during which an option may be exercisedfollowing termination of the grantee’s service. The exercise price of each option will be determined by the Compensation Committee,provided that the per share exercise price will be equal to or greater than 100% of the fair market value of a share of Class A CommonStock on the grant date (other than as permitted for substitute awards). If we were to grant incentive stock options to any ten percentstockholder, the per share exercise price will not be less than 110% of the fair market value of a share of Class A Common Stock on thegrant date.

 

100

 

 

Incentive stock options andnonqualified stock options are generally non-transferable, except for transfers by will or the laws of descent and distribution. The CompensationCommittee may, in its discretion, determine that a nonqualified stock option may be transferred to family members by gift or other transfersdeemed not to be for value.

 

Share Appreciation Rights.The 2023 Plan authorizes the Compensation Committee to grant SARs that provide the recipient with the right to receive, upon exerciseof the SAR, cash, Class A Common Stock, or a combination of the two. The amount that the recipient will receive upon exercise of the SARgenerally will equal the excess of the fair market value of shares of Class A Common Stock on the date of exercise over the fair marketvalue of shares of Class A Common Stock on the grant date. SARs will become exercisable in accordance with terms determined by the CompensationCommittee. SARs may be granted in tandem with an option grant or independently from an option grant. The term of a SAR cannot exceed ten(10) years from the date of grant. The per share exercise price of a SAR will be no less than the fair market value of one shareof Class A Common Stock on the grant date of such SAR.

 

SARs will be nontransferable,except for transfers by will or the laws of descent and distribution. The Compensation Committee may determine that all or part of a SARmay be transferred to certain family members of the grantee by gift or other transfers deemed not to be for value.

 

Fair Market Value. Forso long as the Class A Common Stock remains listed on NYSE American, the fair market value of the Class A Common Stock on an award’sgrant date, or on any other date for which fair market value is required to be established under the 2023 Plan, will be the closing priceof the Class A Common Stock as reported on NYSE American on such date. If there is no such reported closing price on such date, the fairmarket value of the Class A Common Stock will be the closing price of the Class A Common Stock as reported on such market on the nextpreceding date on which any sale of Class A Common Stock will have been reported.

 

If the Class A Common Stockceases to be listed on NYSE American and is listed on another established national or regional stock exchange, or traded on another establishedsecurities market, fair market value will similarly be determined by reference to the closing price of the Class A Common Stock on theapplicable date as reported on such other stock exchange or established securities market.

 

If the Class A Common Stockceases to be listed on NYSE American or another established national or regional stock exchange, or traded on another established securitiesmarket, the Compensation Committee will determine the fair market value of the Class A Common Stock by the reasonable application of areasonable valuation method in a manner consistent with Section 409A of the Code.

 

No Repricing. Exceptin connection with a corporate transaction involving the company (including, without limitation, any stock dividend, distribution (whetherin the form of cash, shares of stock, other securities or other property), stock split, extraordinary dividend, recapitalization, changein control, reorganization, merger, consolidation, split-up, spin-off, combination, repurchase or exchange of shares of stock or othersecurities or similar transaction), we may not, without obtaining stockholder approval, (a) amend the terms of outstanding optionsor SARs to reduce the exercise price of such outstanding options or SARs, (b) cancel outstanding options or SARs in exchange for,or in substitution of, options or SARs with an exercise price that is less than the exercise price of the original options or SARs, (c) canceloutstanding options or SARs with an exercise price above the current price of Class A Common Stock in exchange for cash or other securities,in each case, unless such action is (i) subject to and approved by our stockholders or (ii) would not be deemed to be a repricingunder the rules of any stock exchange or securities market on which the Class A Common Stock is listed or publicly traded.

 

Restricted Stock; RestrictedStock Units. The 2023 Plan authorizes the Compensation Committee to grant restricted stock and restricted stock units. Subject tothe provisions of the 2023 Plan, the Compensation Committee will determine the terms and conditions of each award of restricted stockand restricted stock units, including the restricted period for all or a portion of the award, the restrictions applicable to the award,and the purchase price, if any, for the shares of stock subject to the award. The restrictions, if any, may lapse over a specified periodof time or through the satisfaction of conditions, in installments or otherwise, as the Compensation Committee may determine. A granteeof restricted stock will have all of the rights of a stockholder as to those shares, including, without limitation, the right to votethe shares and receive dividends or distributions on the shares, except to the extent limited by the Compensation Committee. The CompensationCommittee may provide in an award agreement evidencing a grant of restricted stock that (a) cash dividend payments or distributionspaid on restricted stock will be reinvested in shares of stock, which may or may not be subject to the same vesting conditions and restrictionsas applicable to such shares of restricted stock or (b) any dividend payments or distributions declared or paid on shares of restrictedstock will only be made or paid upon satisfaction of the vesting conditions and restrictions applicable to such shares of restricted stock.Dividend payments or distributions declared or paid on shares of restricted stock which vest or are earned based on upon the achievementof performance goals will not vest unless such performance goals for such shares of restricted stock are achieved, and if such performancegoals are not achieved, the grantee of such shares of restricted stock will promptly forfeit and, to the extent already paid or distributed,repay to us such dividend payments or distributions. Grantees of restricted stock units and deferred stock units will have no voting ordividend rights or other rights associated with share ownership, although the Compensation Committee may award dividend equivalent rightson such units.

 

101

 

 

During the restricted period,if any, when restricted stock and restricted stock units are non-transferable or forfeitable, a grantee is prohibited from selling,transferring, assigning, pledging, exchanging, hypothecating, or otherwise encumbering or disposing of the grantees’ restrictedstock and restricted stock units.

 

Dividend Equivalent Rights.The 2023 Plan authorizes the Compensation Committee to grant dividend equivalent rights. Dividend equivalent rights may be grantedindependently or in connection with the grant of any equity-based award, except that no dividend equivalent right may be grantedin connection with, or related to an option or SAR. Dividend equivalent rights may be paid currently (with or without being subjectto forfeiture or a repayment obligation) or may be deemed to be reinvested in additional shares of stock or awards which may thereafteraccrue additional dividend equivalent rights (with or without being subject to forfeiture or a repayment obligation) and may be payablein cash, common shares, or a combination of the two. Dividend equivalent rights granted as a component of another award may (a) providethat such dividend equivalent right will be settled upon exercise, settlement, or payment of, or lapse of restriction on, such other awardand that such dividend equivalent will expire or be forfeited or annulled under the same conditions as such award or (b) containterms and conditions which are different from the terms and conditions of such other award, provided that dividend equivalent rights creditedpursuant to a dividend equivalent right granted as a component of another award which vests or is earned based on the achievement of performancegoals will not vest unless such performance goals for such underlying award are achieved, and if such performance goals are not achieved,the grantee of such dividend equivalent right will promptly forfeit and, to the extent already paid or distributed, repay to us paymentsor distributions made in connection with such dividend equivalent rights.

 

Performance Awards.The 2023 Plan authorizes the Compensation Committee to grant performance awards. The Compensation Committee will determine the applicableperformance period, the performance goals, and such other conditions that apply to the performance award. Any performance measures maybe used to measure the performance of the company and our subsidiaries and other affiliates as a whole or any business unit of the company,our subsidiaries, and/or our affiliates or any combination thereof, as the Compensation Committee may deem appropriate, or any performancemeasures as compared to the performance of a group of comparable companies, or published or special index that the Compensation Committeedeems appropriate. Performance goals may relate to our financial performance or the financial performance of our operating units, thegrantee’s performance, or such other criteria determined by the Compensation Committee. If the performance goals are met, performanceawards will be paid in cash, shares of stock, other awards, or a combination thereof.

 

Other Equity-Based Awards. The2023 Plan authorizes the Compensation Committee to grant other types of stock-based awards under the 2023 Plan. The terms and conditionsthat apply to other equity-based awards are determined by the Compensation Committee.

 

Forms of Payment. Theexercise price for any option or the purchase price (if any) for restricted stock, and vested restricted stock units is generally payable(i) in cash or in cash equivalents acceptable to the company, (ii) to the extent the award agreement provides, by the tender(or attestation of ownership) of shares of Class A Common Stock having a fair market value on the date of tender (or attestation) equalto the exercise price or purchase price, (iii) to the extent permitted by law and to the extent permitted by the award agreement,through a broker-assisted cashless exercise, or (iv) to the extent the award agreement provides and/or unless otherwise specifiedin an award agreement, any other form permissible by applicable law, including net exercise or net settlement and service rendered tous or our affiliates.

 

102

 

 

Change in Capitalization.The Compensation Committee may adjust the terms of outstanding awards under the 2023 Plan to preserve the proportionate interestsof the holders in such awards on account of any recapitalization, reclassification, share split, reverse share split, spin-off, combinationof share, exchange of shares, share dividend or other distribution payable in capital shares, or other increase or decrease in such shareseffected without receipt of consideration by the company. The adjustments will include proportionate adjustments to (i) the numberand kind of shares subject to outstanding awards and (ii) the per share exercise price of outstanding options or SARs.

 

Transaction not Constitutinga Change in Control. If the company is the surviving entity in any reorganization, merger, or consolidation with one or more otherentities which does not constitute a “change in control” (as defined in the 2023 Plan), any awards will be adjusted to pertainto and apply to the securities to which a holder of the number of common shares subject to such award would have been entitled immediatelyafter such transaction, with a corresponding proportionate adjustment to the per share price of options and SARs so that the aggregateprice per share of each option or SAR thereafter is the same as the aggregate price per share of each option or SAR subject to the optionor SAR immediately prior to such transaction. Further, in the event of any such transaction, performance awards (and the related performancemeasures if deemed appropriate by the Compensation Committee) will be adjusted to apply to the securities that a holder of the numberof Class A Common Stock subject to such performance awards would have been entitled to receive following such transaction.

 

Effect of a Change in Controlin which Awards are not Assumed. Except as otherwise provided in the applicable award agreement, in another agreement with the grantee,or as otherwise set forth in writing, upon the occurrence of a change in control in which outstanding awards are not being assumed orcontinued, the following provisions will apply to such awards, to the extent not assumed or continued:

 

Immediatelyprior to the occurrence of such change in control, in each case with the exception of performance awards, all outstanding shares of restrictedstock and all restricted stock units, and dividend equivalent rights will be deemed to have vested, and all shares of stock and/or cashsubject to such awards will be delivered; and either or both of the following two actions will be taken:

 

Atleast 15 days prior to the scheduled consummation of such change in control, all options and SARs outstanding will become immediatelyexercisable and will remain exercisable for a period of 15 days. Any exercise of an option or SAR during this 15-day period will be conditionedon the consummation of the applicable change in control and will be effective only immediately before the consummation thereof, and uponconsummation of such change in control, the 2023 Plan and all outstanding but unexercised options and SARs will terminate, with or withoutconsideration as determined by the Compensation Committee in its sole discretion; and/or

 

TheCompensation Committee may elect, in its sole discretion, to cancel any outstanding awards of options, SARs, restricted stock, restrictedstock units, and/or dividend equivalent rights and pay or deliver, or cause to be paid or delivered, to the holder thereof an amountin cash or capital stock having a value (as determined by the Compensation Committee acting in good faith), in the case of restrictedstock, restricted stock units, deferred stock units, and dividend equivalent rights (for shares of stock subject thereto), equal to theformula or fixed price per share paid to holders of shares of stock pursuant to such change in control and, in the case of options orSARs, equal to the product of the number of shares of stock such subject to such options or SARs multiplied by the amount, if any, which(i) the formula or fixed price per share paid to holders of shares of stock pursuant to such change in control exceeds (ii) theoption price or SAR price applicable to such options or SARs.

 

Forperformance awards, if less than half of the performance period has lapsed, such awards will be treated as though the target performancethereunder has been achieved. If at least half of the performance period has lapsed, such performance awards will be earned, as of immediatelyprior to but contingent on the occurrence of such change in control, based on the greater of (i) deemed achievement of target performanceor (ii) determination of actual performance as of a date reasonably proximate to the date of consummation of the change in controlas determined by the Compensation Committee, in its sole discretion.

 

OtherEquity-Based Awards will be governed by the terms of the applicable award agreement.

 

Effect of a Change in Controlin which Awards are Assumed. Except as otherwise provided in the applicable award agreement, in another agreement withthe grantee, or as otherwise set forth in writing, upon the occurrence of a change in control in which outstanding awards are being assumedor continued, the following provisions will apply to such awards, to the extent not assumed or continued: The 2023 Plan and the options,SARs, restricted stock, restricted stock units, dividend equivalent rights, and other equity-based equity awards granted under the2023 Plan will continue in the manner and under the terms so provided in the event of any change in control to the extent that provisionis made in writing in connection with such change in control for the assumption or continuation of such awards, or for the substitutionfor such awards of new options, SARs, restricted stock, restricted stock units, dividend equivalent rights, and other equity-based awardsrelating to the capital stock of a successor entity, or a parent or subsidiary thereof, with appropriate adjustment as to the number ofshares and exercise price of options and SARs.

 

103

 

 

In general, a “changein control” means:

 

atransaction or series of related transactions whereby a person or group (other than the company or any of our affiliates) becomes thebeneficial owner of 50% or more of the total voting power of our voting stock on a fully diluted basis;

 

individualswho constitute our board of directors, cease to constitute a majority of the members of our board of directors then in office;

 

amerger or consolidation of the company, other than any such transaction in which the holders of our voting stock immediately prior tothe transaction own directly or indirectly at least a majority of the voting power of the surviving entity immediately after the transaction;

 

asale of substantially all of our assets to another person or entity; or

 

  the consummation of a plan or proposal for the dissolution or liquidation of the company.

 

Compensation of Directors

 

2024 Director Compensation Table

 

The following Director CompensationTable sets forth information concerning compensation for services rendered by our independent directors for fiscal year 2024.

 

Name  Fees
Earned
or Paid
in Cash
($)
   Stock
Awards
($)
   Option
Awards
($)
   All Other
Compensation
($)
   Total
($)
 
Byron Blount(1)  $125,000   $139,200   $      -   $5,025   $369,225 
Joseph Salvucci, Jr.(2)   110,000    143,040    -    -    253,040 
Joseph Salvucci, Sr. (3)   100,000    148,800    -    -    248,800 
Total:  $335,000   $431,040   $-   $5,025   $771,065 

 

(1) Mr. Blount was appointed to serve as a member of the Board of Directors in November 2023.

 

(2) Mr. Salvucci, Jr. was appointed to serve as a member of the Board of Directors in December 2021.

 

(3) Mr. Salvucci, Sr. was appointed to serve as a member of the Board of Directors in December 2021.

 

Messrs. Caravaggio and Trotterhave not been included in the Director Compensation Table because there were NEOs of our company for all of our 2024 fiscal year, andall compensation paid to each of them during our 2024 fiscal year is reflected in the Summary Compensation Table above.]

 

Director Compensation Program

 

We believe that attractingand retaining qualified directors is critical to our ability to grow in a manner that is consistent with our corporate governance principlesand that is designed to create value for stockholders. We also believe that structuring director compensation with a significant equitycomponent is key to achieving our goals. We believe that this structure will also allow directors to carry out their responsibilitieswith respect to oversight of the Company while also maintaining alignment with stockholder interests and fiduciary obligations. We anticipatethat embedding these core principles and values of alignment and solid governance will enhance our ability to grow and unlock value forstockholders. We have implemented a director compensation policy for our non-employee directors, which is consists of:

 

Anannual retainer for non-employee directors of $75,000;

 

Anannual grant for non-employee directors of RSUs, calculated by dividing $75,000 by the then current-stock price, which will veston the first anniversary of the grant;

 

Anadditional annual retainer payment of $50,000 to the Chairman; $25,000 to the Chair of the Audit Committee; $20,000 to the Chair of theCompensation Committee; and $15,000 to the Chair of the Nominating Committee.

 

104

 

 

BENEFICIAL OWNERSHIP OF SECURITIES

 

The following table sets forthinformation known to us regarding the beneficial ownership of Class A Common Stock as of June 25, 2025 (the “Beneficial OwnershipDate”) by:

 

eachperson who is the beneficial owner of more than 5% of the outstanding shares of Class A Common Stock;

 

eachof the Company’s named executive officers and directors; and

 

allof the Company’s executive officers and directors as a group.

 

Beneficial ownership is determinedaccording to the rules of the SEC, which generally provide that a person has beneficial ownership of a security if he, she or it possessessole or shared voting or investment power over that security. Under those rules, beneficial ownership includes securities that the individualor entity has the right to acquire, such as through the exercise of warrants or stock options or the vesting of restricted stock units,within 60 days of the Beneficial Ownership Date. Shares subject to warrants or options that are currently exercisable or exercisable within60 days of the Beneficial Ownership Date or subject to restricted stock units that vest within 60 days of the Beneficial Ownership Dateare considered outstanding and beneficially owned by the person holding such warrants, options or restricted stock units for the purposeof computing the percentage ownership of that person but are not treated as outstanding for the purpose of computing the percentage ownershipof any other person. Shares issuable pursuant to the exchange of OpCo Class B Units listed in the table below are represented in sharesof Class A Common Stock.

 

Except as described in thefootnotes below and subject to applicable community property laws and similar laws, the Company believes that each person listed abovehas sole voting and investment power with respect to such shares.

 

The beneficial ownership ofour securities is based on (i) 32,938,681 shares of Class A Common Stock issued and outstanding as of the Beneficial OwnershipDate, and (ii) no shares of Class B Common Stock issued and outstanding as of the Beneficial Ownership Date.

 

Name and Address of Beneficial Owners(1)  Number of
Shares
   % of
Outstanding Common Stock
 
Directors and officers:        
Byron Blount(2)   149,792    * 
Dante Caravaggio(3)   830,190    2.5%
Joseph V. Salvucci, Sr.(4)   2,076,227    6.2%
Joseph V. Salvucci, Jr.(5)   182,617    * 
Mitchell B. Trotter(6)   103,463    * 
David M. Smith(7)   198,735    * 
           
All directors and officers after as a group (6 persons)   3,541,024    10.5%
           
Five Percent Holders:          
JVS Alpha Property, LLC(8)   2,025,319    6.1%

 

*Lessthan one percent (1%)

 

(1)Unlessotherwise noted, the business address of each of the following entities or individuals is 3730 Kirby Drive, Suite 1200, Houston, Texas77098.

 

105

 

 

(2)Consistsof (1) 91,072 shares of Class A Common Stock held by Mr. Blount, (2) 15,553 shares of Class A Common Stock underlying 20,737 warrantsheld by Mr. Blount, and (3) 49,167 shares underlying vested RSUs.

 

(3)Consistsof (1) 1,400 shares of Class A Common Stock held by Mr. Caravaggio, (2) 460,040 shares of Class A Common Stock held by DanteCaravaggio, LLC, of which Mr. Caravaggio has voting and dispositive control over the shares held by such entity, (3) 89,000shares of Class A Common Stock held by Alexandria VMA Capital, LLC, of which Mr. Caravaggio’s son has voting and dispositivecontrol over the shares held by such entity, (4) 141,750 shares of Class A Common Stock underlying 189,000 warrants held byDante Caravaggio, LLC, (5) 100,000 shares of Class A Common Stock held by Donna Caravaggio, the wife of Mr. Caravaggio (6) 13,000 sharesunderlying vested RSUs, and (7) 25,000 shares underlying vested common stock options.

 

(4)Consistsof 1,732,929 shares of Class A Common Stock held by JVS Alpha Property, LLC, over which Mr. Salvucci, Sr. has voting and dispositivecontrol, (2) 292,465 shares of Class A Common Stock underlying 389,953 warrants and (3) 50,833 shares underlying vested RSUs.

 

(5)Consistsof (1) 132,784 shares of Class A Common Stock held directly by Mr. Salvucci, Jr., and (2) 49,833 shares underlying vested RSUs.

 

(6)Consistsof (1) 73,796 shares of Class A Common Stock held by Mr. Trotter, (2) 13,000 shares underlying vested RSUs, and (3) 16,667 shares underlyingstock options vesting on March 12, 2025.

 

(7)Consistsof (1) 159,693 shares of Class A Common Stock held directly by Mr. Smith, (2) 13,000 shares underlying vested RSUs, and (3) 16,667 sharesunderlying stock options vesting on March 12, 2025.

 

(8)JVSAlpha Property, LLC’s Manager is Joseph V. Salvucci, Jr., who has voting and dispositive control over the shares held by such entity.The business address for this holder is 583 Epsilon Drive, Pittsburgh, PA 15238.

 

106

 

 

MARKET PRICES AND DIVIDENDS

 

Market Price of Our Class A Common Stock

 

Our Class A Common Stock andPublic Warrants are currently listed on the NYSE American under the symbol “EONR and “EONR WS”, respectively.

 

On July 31, 2025, the closingsale price of our Class A Common Stock was $0.30 per share.

 

As of July 31, 2025, there were 29 holders of record of our Class ACommon Stock and there were no holders of record of our Class B Common Stock. The number of record holders was determined from the recordsof our transfer agent and does not include beneficial owners of our shares of Class A Common Stock whose shares are held in the namesof various security brokers, dealers and registered clearing agencies.

 

Dividend Philosophy

 

Our board of directors hasnot adopted a formal dividend policy for a recurring fixed dividend payment to shareholders. We have not paid any cash dividends on ourClass A Common Stock to date. The payment of cash dividends in the future will be dependent upon our revenues and earnings, if any, capitalrequirements and general financial condition subsequent to completion of a business combination. The payment of any cash dividends inthe future will be within the discretion of our board of directors at such time. In addition, our board of directors is not currentlycontemplating and does not anticipate declaring any stock dividends in the foreseeable future. Further, if we incur any indebtedness,our ability to declare dividends may be limited by restrictive covenants we may agree to in connection therewith.

 

107

 

 

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

 

Other than compensation arrangementsfor our named executive officers and directors, we describe below each transaction or series of similar transactions, since January 1,2024, to which we were a party or will be a party, in which:

 

  the amounts involved exceeded or will exceed $120,000; and

 

  any of our directors, executive officers or holders of more than 5% of our capital stock, or any member of the immediate family of the foregoing persons, had or will have a direct or indirect material interest.

 

See “Compensationof Executive Officers and Directors” for a description of certain arrangements with our executive officers and directors.

 

Related Party Loans and Costs

 

In April 2024, we issued 100,000warrants to our Chief Financial Officer having terms substantially similar to the private placement warrants in connection with the receiptof $100,000 in cash and the issuance of a promissory note.

 

In May 2024, we issued 100,000warrants to a stockholder controlled by a director having terms substantially similar to the private placement warrants in connectionwith the receipt of $100,000 in cash and the issuance of a promissory note.

 

Founder Pledge Agreement

 

In connection with the Closing,we entered into the Founder Pledge Agreement with the Founders whereby, in consideration of placing the Trust Shares into escrow and enteringinto the Backstop Agreement, we agreed: (a) by January 15, 2024, to issue to the Founders an aggregate number of newly issued shares ofClass A Common Stock equal to 10% of the number of Trust Shares; (b) by January 15, 2024, to issue to the Founders a number of warrantsto purchase an aggregate number of shares of Class A Common Stock equal to 10% of the number of Trust Shares, which such warrants shallbe exercisable for five years from issuance at an exercise price of $11.50 per shares; (c) if the Backstop Agreement is not terminatedprior to the Lockup Expiration Date, to issue an aggregate number of newly issued shares of Class A Common Stock equal to (i) (A) thenumber of Trust Shares, divided by (B) the simple average of the daily VWAP of the Class A Common Stock during the five (5) TradingDays prior to the date of the termination of the Backstop Agreement, subject to a minimum of $6.50 per share, multiplied by (C)a price between $10.00-$13.00 per share (as further described in the Founder Pledge Agreement), minus (ii) the number of TrustShares; and (d) following the purchase of OpCo Preferred Units by a Founder pursuant to the Put Right, to issue a number of newly issuedshares of Class A Common Stock equal to the number of Trust Shares sold by such Founder. Until the Founder Pledge Agreement is terminated,the Founders are not permitted to engage in any transaction which is designed to sell short the Class A Common Stock or any of ourother publicly traded securities.

 

Pursuant to the Founder PledgeAgreement, the Company issued (i) 94,000 shares of Class A Common Stock to JVS Alpha Property, LLC, an entity controlled by Joseph Salvucci,Jr., a member of our Board of Directors, (ii) 2,500 shares of Class A Common Stock to Byron Blount, a member of our Board of Directors,and (iii) 30,000 shares of Class A Common Stock to Dante Caravaggio, LLC, an entity controlled by Dante Caravaggio, our Chief ExecutiveOfficer, President, and member of our Board of Directors.

 

108

 

 

Exchange Agreements

 

On November 13, 2023, we enteredinto exchange agreements (“Exchange Agreements”) with certain holders (the “Noteholders”) of promissory notesissued us for working capital purposes which accrued interest at a rate of 15% per annum (the “Notes”). Pursuant to the ExchangeAgreements, we agreed to exchange, in consideration of the surrender and termination of the Notes in an aggregate principal amount (includinginterest accrued thereon) of $2,257,771, for 451,563 shares of Common Stock at a price per share equal to $5.00 per share. The Noteholdersinclude JVS Alpha Property, LLC, a company which is controlled by Joseph Salvucci, Jr., member of our Board of Directors, Dante Caravaggio,LLC, a company which is controlled by Dante Caravaggio, our Chief Executive Officer, President, and member of our Board of Directors,Byron Blount, a member of our Board of Directors, and Mitchell B. Trotter, our Chief Financial Officer and a member of our Board of Directors.

 

Consulting Agreement

 

In connection with a ReferralFee and Consulting Agreement (the “Consulting Agreement”) by and between us and Alexandria VMA Capital, LLC, an entity controlledby Dante Caravaggio, our Chief Executive Officer, President, and member of our Board of Directors (“Consultant”), we issued89,000 shares of Class A Common Stock to Consultant in connection with the closing of the Purchase as consideration for services renderedwith a value of $900,000. The Consultant also earned an additional $900,000 transaction fee, of which the Company owes $403,000 as ofDecember 31, 2024.

 

Convertible Notes

 

In May 2025, we entered intoexchange agreements whereby each of JVS Alpha Property, LLC, an entity controlled by Joseph Salvucci, Jr., Mitch Trotter, and Byron Blountexchanged their promissory notes and warrants to purchase common stock for convertible promissory notes (the “Convertible Notes”).The principal amounts of the Convertible Notes were determined by adding the original principal amount of the promissory notes and thenumber of warrants to purchase common stock. In connection with the exchange agreements, we issued Convertible Notes in the aggregateprincipal amount of $1,450,000 in exchange for promissory notes and warrants to purchase common stock held by our named executive officersand directors. The Convertible Notes mature on January 31, 2028 and accrue interest at a rate of 7.5% per annum. The Convertible Notesmay be prepaid by us at any time, in whole or in part, without any premium or penalty. The Convertible Notes may be converted by the holdersat any time after issuance into shares of Class A Common Stock at a conversion price equal to the greater of (a) $0.25 per share or (b)90% multiplied by the average of the three lowest VWAPs of the Class A Common Stock over the ten trading days prior to conversion.

 

Other

 

In October 2024, we issued27,963 shares of Class A Common Stock (the “Pledge Shares”) issued to Dante Caravaggio, Mitch Trotter, David Smith, ByronBlount, and Jesse Allen (our VP of Operations) in connection with their agreement to pledge equity in favor of First International Bank& Trust (“FIBT”).

 

109

 

 

SELLING SECURITYHOLDERS

 

This prospectus relates tothe offer and sale from time to time by the Selling Securityholders of an aggregate of up to 17,498,800 Resale Securities, consistingof (i) 2,000,000 shares of Class A Common Stock that were previously issued to FK Venture LLC in consideration of (A) certain South JustisField Assets purchased by the Company pursuant to a Purchase and Sale Agreement (“PSA”) dated June 17, 2025 by the Companyand the Sellers named therein and (B) services pursuant to a Master Services Agreement executed contemporaneously with the PSA, (ii) 76,300shares of Class A Common Stock issued to Howie Energy Holdings, LLC for services to the Company, (iii) 22,500 shares of Class A CommonStock issued to Windspeaker Limited for services to the Company, (iv) up to 2,400,000 shares of Class A Common Stock which may be issuedto White Lion upon conversion of a convertible promissory note in the principal amount of $600,000 issued by the Company to White Lionon July 11, 2025 pursuant to a Note Purchase Agreement dated July 11, 2025, (v) up to 3,000,000 shares of Class A Common Stock which areissuable upon exercise of $5,600,000 in convertible promissory notes originally issued by the Company to certain investors between November2024 and May 2025 and which have been subsequently purchased by White Lion from such investors, including from the Company’s CFOand a board member of the Company, in private sales transactions , and (vi) up to 10,000,000 shares of Class A Common Stock (the “ELOCShares”) that we may sell to White Lion from time to time at our sole discretion, pursuant to the common stock purchase agreementdated October 17, 2022 (as amended, the “Common Stock Purchase Agreement”). 

 

We issued, or will issue,all of the shares that may be sold hereunder in connection with the following transactions:

 

Seethe section above entitled “White Lion Committed Equity Financing” for a description of the 10,000,000 ELOC Sharesissuable to White Lion pursuant to the White Lion Committed Equity Financing.

 

On June 17, 2025, EON Energy entered into a Purchase and SaleAgreement (the “PSA”) with WPP NM, L.L.C. and Northwest Central, L.L.C. (collectively the “SJF Seller”) to acquireall of their respective estates and mineral rights created by the oil and gas leases and mineral estates in the South Justis Field locatedin the Permian Basin in Lea County, New Mexico (the “SJF Leases”), (ii) all oil, gas, water injection wells, water disposaland other wells located on the SJF Leases or on lands pooled therewith, together with (iii) all of the SJF Seller’s interest inthe rights, appurtenances, contracts, personal property, and records related thereto (collectively, the “SJF Assets”). Thetransactions contemplated by the PSA were consummated at a closing held on June 20, 2025 (the “SJF Closing”).

 

In consideration of EON Energy’s purchase of the SJF Assets, we issued 1,000,000 shares (the “SJF Shares”) of our Class A Common Stock to the Seller, with such SJF Shares having an agreed upon deemed value of $1.00 per share. The SJF Shares are subject to adjustments following Closing as follows: (i) reduction by the proceeds received by the Seller between June 1, 2025 (the “SJF Effective Date”) and the date of the SJF Closing, (ii) reduction by any ad valorem and similar production taxes payable with respect to the SJF Assets for all periods ending on or prior to the SJF Effective Date to the extent not paid prior to the date of the SJF Closing, (iii) reduction by an amount equal to the Allocated Values (as defined in the PSA) of any SJF Assets affected by a Title Defect (as defined in the PSA), and (iv) increase by the value of all merchantable oil in storage above the pipeline connection at the SJF Effective Date that is credited to the SJF Assets. The SJF Shares are a part of the 2,000,000 shares being registered hereunder for FK Venture LLC.  

 

Within 60 business days following the SJF Closing, EON Energy agreed to cause us to cause the registration of the SJF Shares with the SEC by filing a registration statement on appropriate form (Form S-1 or Form S-3) covering the resale by the SJF Seller of the SJF Shares to permit their resale under Rule 415 under the Securities Act. The SJF Shares are also subject to a leak out provision for a one-year period from the date of issuance which prohibits the SJF Seller from selling the SJF Shares, together with any other shares of Class A Common Stock that the SJF Seller and/or it’s assigns may own, in any one trading day in an amount that would exceed ten percent (10%) of the average daily volume of all shares of Class A Common Stock traded during the immediately preceding 30-day trading period.  

 

110

 

 

The PSA also contains customary representations, warranties and covenants of EON Energy and the SJF Seller.

 

On June 17, 2025, LH Operating, LLC entered into a Master Services Agreement (the “MSA”) with Corsair Well Services, LLC (“Corsair”). Pursuant to the MSA, Corsair agreed to provide workover services in the Grayburg-Jackson Oil Field operated by LH Operating, LLC and the South Justis Field acquired by EON Energy (the “Corsair Services”) for an initial period of four months, to continue thereafter until LH Operating, LLC has no further Credit (as defined below) with Corsair.  

 

LH Operating, LLC agreed to (i) prepay an initial $500,000 in cash to Corsair, and (ii) cause us to issue 1,000,000 shares of Class A Common Stock (the “Corsair Shares”) to Corsair with an agreed upon deemed value of $1.00 per share, each to be credited to LH Operating, LLC’s account with Corsair (the “Credit”). Corsair will provide the Corsair Services without cost or consideration to LH Operating, LLC for the first 30 days following commencement of the Corsair Services, and thereafter, the Corsair Services will be provided at agreed upon rates against the Credit. The Corsair Shares are a part of the 2,000,000 shares being registered hereunder for FK Venture LLC.

 

If Corsair sells any Corsair Shares prior to full application of the Credit, the actual gross price per share received by Corsair for the sale of the Corsair Shares shall replace the $1.00 per share agreed upon deemed value for purposes of the Credit. In addition, if Corsair sells any Corsair Shares at prices insufficient to cover the full amount of any invoices due for Services performed, then LHO will pay the Contractor in cash the shortfall between (i) the gross proceeds actually received by Corsair from the sale of Corsair Shares, and (ii) the total amount of unpaid invoice(s) owed to Corsair.

 

Within 60 business days following execution of the MSA, LHO Operating, LLC agreed to cause us to cause the registration of the Corsair Shares with the SEC by filing a registration statement on appropriate form (Form S-1 or Form S-3) covering the resale by the Seller of the Corsair Shares to permit their resale under Rule 415 under the Securities Act. If the Corsair Shares are not timely registered, then LHO Operating, LLC agreed to pay in cash for any Corsair Services provided and Corsair will be obligated to remit Corsair Shares back to us in the amount of cash paid (using a $1.00 per share value). The Corsair Shares are also subject to a leak out provision for a one-year period from the date of issuance which prohibits Corsair from selling the Corsair Shares, together with any other shares of Class A Common Stock that Corsair and/or it’s assigns may own, in any one trading day in an amount that would exceed ten percent (10%) of the average daily volume of all shares of Class A Common Stock traded during the immediately preceding 30-day trading period.

 

On July 11, 2025, the Company entered into a Note Purchase Agreement(the “NPA”) with White Lion Capital, LLC (“White Lion”) whereby the Company issued a convertible promissory notein the aggregate principal amount of $600,000 to White Lion (the “Initial Note”) pursuant to an initial closing in exchangefor funding of $564,000 in cash from White Lion. Pursuant to the NPA, the Company granted White Lion a right until July 11, 2026, toconduct a second closing (the “Second Closing”) whereby White Lion may purchase an additional convertible promissory notein the aggregate principal amount of $600,000 in exchange for funding of $564,000 in cash from White Lion with such convertible promissorynote being on the same terms as the Initial Note. Pursuant to the NPA, the Company agreed to file this registration statement on FormS-1 covering the resale of the Class A Common Stock of the Company issuable upon conversion of the Initial Note. The Initial Note matureson January 7, 2027 and accrues interest at a rate of 5% per annum simple interest on the principal amount of the Initial Note; providedhowever, that upon the occurrence of an event of default under the Initial Note, interest will accrue on at the highest rate allowableunder applicable laws. The Initial Note may not be prepaid by the Company without first obtaining the written consent of White Lion.

 

111

 

 

White Lion has the right, at any time until complete satisfaction of the amounts owed under the Initial Note, to convert any amounts owed under the Initial Note into Class A Common Stock of the Company at a conversion price (the “Conversion Price”) equal to the greater of: (i) $0.25 or (ii) the lower of (A) the Fixed Conversion Price (as defined below) or (B) 90% multiplied by the lowest closing price of the Class A Common Stock during the ten trading days prior to the subject conversion date (representing a discount rate of 10%). The “Fixed Conversion Price” is the lower of (x) $0.75 or (y) the closing price of the Class A Common Stock on the 60th day following the date that the SEC has declared the registration statement required by the NPA effective for resales of the shares by White Lion. The Conversion Price shall be automatically adjusted equitably for stock splits, stock dividends or rights offerings by the Company relating to the Company’s securities or the securities of any subsidiary of the Company, as well as combinations, recapitalization, reclassifications, extraordinary distributions and similar events. At no time may White Lion hold or be required to take more than 4.99% (or up to 9.99% at the election of White Lion pursuant to the Initial Note) of the outstanding Class A Common Stock.

 

Pursuant to the Initial Note, unless and until an event of default occurs under the Initial Note, White Lion has agreed that it shall not, on any single trading day, sell shares of Class A Common Stock issued upon conversion of the Initial Note in amounts in excess of 7% of the average trading volume of the Class A Common Stock for the two preceding trading days, unless the trading volume for the given day is greater than 1,000,000 shares.

 

TheInitial Note contains customary events of default and is not secured by any assets of the Company.

 

The foregoing description ofthe Initial Note and the NPA is qualified in its entirety by reference to the full text of the form of Note and the NPA, copies of whichare included as Exhibits 10.30 and 10.31, respectively, to the registration statement of which is prospectus is made a part.

 

Between May 8, 2025 and May 13, 2025, White Lion acquired, ina series of private transactions, $5,600,0000 in convertible promissory notes previously issued by the Company to five (5) individuals(“Investors”). These convertible promissory notes were originally issued by the Company to the Investors between November2024 and May 2025 pursuant to exchange agreements (the “Exchange Agreements”) whereby the Investors exchanged certain promissorynotes (the “Old Notes”) and warrants to purchase Class A Common Stock (the “Old Warrants”) held by them for convertiblepromissory notes (the “Convertible Notes”). These convertible promissory notes mature on January 31, 2028 and accrue interestat a rate of 7.5% per annum. These convertible notes may be prepaid by us at any time, in whole or in part, without any premium or penalty.These convertible notes may be converted by the holders at any time after issuance into shares of Class A Common Stock at a conversionprice equal to the greater of (a) $0.25 per share or (b) 90% multiplied by the average of the three lowest VWAPs of the Class A CommonStock over the ten trading days prior to conversion. A copy of a form of such convertible note is referenced as Exhibit 10.28 to theregistration statement of which this prospectus is made a part.

 

On May 16, 2024 the Company executed a letter agreement withWindspeaker Limited for Windspeaker to serve as a non-exclusive financial advisor to the Company with respect to M&A opportunities,public relations, business planning and the sale of equity or debt securities. The Company agreed to pay Windspeaker in shares of ClassA Common Stock, of which 22,500 have been issued (at approximately $1.00 per share) and are being registered for resale by WindspeakerLimited hereunder.

 

On October 18, 2024, the Company executed an Independent Contractor Agreement with John Howie pursuant to which Mr. Howie performed business consulting services to the Company in consideration for a mix of cash and equity, of which 76,300 shares of Class A Common Stock have been issued (at approximately $0.393 per share) and are being registered for resale by Howie Energy Holdings, LLC hereunder.

 

112

 

 

The following table sets forthinformation with respect to the maximum number of shares of Class A Common Stock beneficially owned by the Selling Securityholders namedbelow and as adjusted to give effect to the sale of the shares offered hereby. The shares beneficially owned have been determined in accordancewith rules promulgated by the Securities and Exchange Commission, and the information is not necessarily indicative of beneficial ownershipfor any other purpose. The information in the table below is current as of July 25, 2025. All information contained in the table belowis based upon information provided to us by the Selling Securityholders and we have not independently verified this information. The SellingSecurityholders are not making any representation that any shares covered by the prospectus will be offered for sale. The Selling Securityholdersmay from time to time offer and sell pursuant to this prospectus any or all of the Class A Common Stock being registered.

 

Other than in connection withthe transactions listed above, none of the Selling Securityholders has had any material relationship with us within the past three years,except Integrated Energy Services, Inc. has provided us with other petrophysical evaluation services in the past, and will continue toprovide such services to our company

 

The shares of Class A CommonStock being covered hereby may be sold or otherwise disposed of from time to time during the period the registration statement of whichthis prospectus is a part remains effective, by or for the account of the Selling Securityholders. After the date of effectiveness ofthe registration statement of which this prospectus forms a part, the Selling Stockholders may have sold or transferred, in transactionscovered by this prospectus, some or all of their common stock.

 

As explained below under “Planof Distribution,” we have agreed with the selling shareholder to bear certain expenses (other than broker discounts and commissions,if any) in connection with the registration statement, which includes this prospectus.

 

Unless otherwise noted, (i)the business address of each of the following entities or individuals is 3730 Kirby Drive, Suite 1200, Houston, Texas 77098.

 

Name  Shares of
Common
Stock
Beneficially
Owned
Prior to
Offering(1)
   Shares
Being
Offered
   Shares of
Common
Stock
Beneficially
Owned
After
Offering(2)
   Percentage of
Common
Stock
Beneficially
Owned
After
Offering(1)
FK VENTURE LLC   2,000,000    2,000,000            -   *
WINDSPEAKER LIMITED   22,500    22,500    -   *
HOWIE ENERGY SERVICES, LLC   76,300    76,300    -   *
WHITE LION CAPITAL LLC(3)   -    15,400,000    -   *

 

* Indicates beneficial ownership of less than 1%.

 

113

 

 

(1)Thistable is based upon information supplied by principal stockholders and in Schedules 13D and 13G filed with the Securities and ExchangeCommission. Unless otherwise indicated in the footnotes to this table and subject to community property laws, where applicable, we believethe stockholder named in this table has sole voting and investment power with respect to the shares indicated as beneficially owned.The number and percentage of shares beneficially owned are based on an aggregate of (i) 36,225,057 shares of Class A Common Stockissued and outstanding as of July 25, 2025, and (ii) no shares of Class B Common Stock issued and outstanding as of July 25, 2025, andare determined under rules promulgated by the Securities and Exchange Commission. This information is not necessarily indicative of beneficialownership for any other purpose. Under such rules, beneficial ownership includes any shares as to which the individual has sole or sharedvoting power or investment power and also any shares which the individual has the right to acquire within 60 days through the exerciseof any stock option or other right.

 

(2)

Because the Selling Securityholders identified in this table may sellsome, all or none of the shares owned by it that are registered under this registration statement, and because, to our knowledge, thereare currently no agreements, arrangements or understandings with respect to the sale of any of the shares registered hereunder, no estimatecan be given as to the number of shares available for resale hereby that will be held by the Selling Securityholders at the time of thisregistration statement. Therefore, unless otherwise noted, we have assumed for purposes of this table that the Selling Securityholderswill sell all of the shares beneficially owned by it as of July 25, 2025.

 

(3)Represents(A) up to 10,000,0000 ELOC Shares, (B) up to 2,400,000 shares of Class A Common Stock underlying the Initial Note and (C) up to 3,000,000shares of Class A Common Stock underlying convertible promissory notes.  In accordance with Rule 13d-3(d) under the ExchangeAct, we have excluded from the number of shares beneficially owned by White Lion prior to the offering all of the shares that White Lionmay be required to purchase under the Common Stock Purchase Agreement, because the issuance of such shares is solely at our discretionand is subject to conditions contained in the Common Stock Purchase Agreement, the satisfaction of which are entirely outside of WhiteLion’s control, including the registration statement that includes this prospectus becoming and remaining effective. Furthermore,the purchase of Common Stock is subject to certain agreed upon maximum amount limitations set forth in the Common Stock Purchase Agreement.Additionally, the Common Stock Purchase Agreement prohibits us from issuing and selling any shares of our Class A Common Stock to WhiteLion to the extent such shares, when aggregated with all other shares of our Class A Common Stock then beneficially owned by White Lion,would cause White Lion’s beneficial ownership of our Class A Common Stock to exceed the 4.99% Beneficial Ownership Cap in the CommonStock Purchase Agreement. The Beneficial Ownership Cap may not be amended or waived under the Common Stock Purchase Agreement. The businessaddress of White Lion is 17631 Ventura Blvd., Suite 1008, Encino, CA 91316. White Lion’s principal business is that of a privateinvestor. Dmitriy Slobodskiy Jr., Yash Thukral, Sam Yaffa, and Nathan Yee are the managing principals of White Lion. Therefore, eachof Slobodskiy Jr., Thukral, Yaffa, and Yee may be deemed to have sole voting control and investment discretion over securities beneficiallyowned directly by White Lion and, indirectly, by White Lion. We have been advised that White Lion is not a member of the Financial IndustryRegulatory Authority, or FINRA, or an independent broker-dealer. The foregoing should not be construed in and of itself as an admissionby Slobodskiy Jr., Thukral, Yaffa, and Yee as to beneficial ownership of the securities beneficially owned directly by White Lion and,indirectly, by White Lion.

 

114

 

 

DESCRIPTION OF SECURITIES

 

Pursuant to the Second A&RCharter, our authorized capital stock consists of 121,000,000 shares, consisting of (i) 100,000,000 shares of Class A Common Stock, (ii)20,000,000 shares of Class B Common Stock, par value $0.0001 per share, and (iii) 1,000,000 shares of preferred stock, par value $0.0001per share. The following description summarizes the material terms of our capital stock. Because it is only a summary, it may not containall the information that is important to you.

 

Units

 

Public Units

 

Pursuant to the Initial PublicOffering, we sold 7,500,000 units at a price of $10.00 per unit (the “Units”). Each Unit consisted of one (1) shareof our common stock, $0.0001 par value and one (1) warrant to purchase three quarters of one share of common stock. On April 4,2022, the Units separated into common stock and warrants, and ceased trading.

 

Private Placement Units

 

The Sponsor, together withsuch other members, if any, of our executive management, directors, advisors or third party investors as determined by the Sponsor inits sole discretion, purchased, in the aggregate, 505,000 units (“Private Placement Units”) at a price of $10.00 perPrivate Placement Unit in a private placement which included a share of common stock and warrant to purchase three quarters of one shareof common stock at an exercise price of $11.50 per share, subject to certain adjustments (“Private Placement Warrants” andtogether, the “Private Placement”) that occurred immediately prior to the Initial Public Offering in such amounts as is requiredto maintain the amount in the Trust Account at $10.30 per Unit sold. The Sponsor agreed that if the over-allotment option was exercisedby the underwriter in full or in part, the Sponsor and/or its designees shall purchase from us additional private placement units on apro rata basis in an amount that is necessary to maintain in the trust account $10.30. Since the over-allotment was exercisedin full, the Sponsor purchased 505,000 Private Placement Units. The purchase price of the Private Placement Units was addedto the proceeds from the Public Offering to be held in the Trust Account pending completion of the Company’s initial business combination.The Private Placement Units (including the warrants and common stock issuable upon exercise of the Private Placement Units) willnot be transferable, assignable, or salable until 30 days after the completion of the initial business combination and they willbe non-redeemable so long as they are held by the original holders or their permitted transferees. If the Private Placement Units areheld by someone other than the original holders or their permitted transferees, the Private Placement Units will be redeemable bythe Company and exercisable by such holders on the same basis as the Warrants included in the Units being sold in the Initial PublicOffering. Otherwise, the Private Placement Units have terms and provisions that are substantially identical to those of the Warrantssold as part of the Units in the Initial Public Offering.

 

Common Stock

 

Class A Common Stock

 

Holders of record of ClassA Common Stock are entitled to one vote for each share held on all matters to be voted on by stockholders. Unless specified in the SecondA&R Charter or our bylaws, or as required by applicable provisions of the Delaware General Corporation Law (“DGCL”) orapplicable stock exchange rules, the affirmative vote of a majority of our common stock (with Class A Common Stock and Class B CommonStock voting together in one class) that are voted is required to approve any such matter voted on by our stockholders. Our board of directorsis divided into two classes, each of which will generally serve for a term of one year with only one class of directors being electedin each year. There is no cumulative voting with respect to the election of directors, with the result that the holders of more than 50%of the shares voted for the election of directors can elect all of the directors. The holders of Class A Common Stock are entitled toreceive ratable dividends when, as and if declared by the board of directors out of funds legally available therefor.

 

Under Section 211(b)of the DGCL, we are required to hold an annual meeting of stockholders for the purposes of electing directors in accordance with the bylawsunless such election is made by written consent in lieu of such a meeting. We did not hold an annual meeting of stockholders to electnew directors prior to the consummation of the Purchase, and thus we may not be in compliance with Section 211(b) of the DGCL, whichrequires an annual meeting.

 

In the event of a liquidation,dissolution or winding up of the company, the holders of Class A Common Stock are entitled to share ratably in all assets remaining availablefor distribution to them after payment of liabilities and after provision is made for each class of stock, if any, having preference overthe Class A Common Stock. Our stockholders have no preemptive or other subscription rights. There are no sinking fund provisions applicableto the Class A Common Stock.

 

115

 

 

Class B Common Stock

 

Each share of Class BCommon Stock has no economic rights but entitles its holder to one vote on all matters to be voted on by stockholders generally. Holdersof shares of Class A Common Stock and shares of Class B Common Stock will vote together as a single class on all matters presentedto the stockholders for their vote or approval, except as otherwise required by applicable law or by the Second A&R Charter. We donot intend to list any shares of Class B Common Stock on any exchange.

 

Preferred Stock

 

The Second A&R Charterprovides that shares of preferred stock may be issued from time to time in one or more series. The Board of Directors is authorized tofix the voting rights, if any, designations, powers, preferences, the relative, participating, optional or other special rights and anyqualifications, limitations and restrictions thereof, applicable to the shares of each series. The Board of Directors is able to, withoutstockholder approval, issue preferred stock with voting and other rights that could adversely affect the voting power and other rightsof the holders of the common stock and could have anti-takeover effects. The ability of the Board of Directors to issue preferredstock without stockholder approval could have the effect of delaying, deferring or preventing a change of control of the company or theremoval of existing management. We have no preferred stock outstanding at the date hereof. Although we do not currently intend to issueany shares of preferred stock, we cannot assure investors that it will not do so in the future.

 

Warrants

 

Public Warrants

 

There are currently 8,625,000warrants outstanding held by public shareholders (“Public Warrants”).

 

Each Public Warrant entitlesthe registered holder to purchase three quarters of one share of Class A Common Stock at a price of $11.50 per share, subject to adjustmentas discussed below, at any time commencing 30 days after the completion of the Purchase. However, no Public Warrants will be exercisablefor cash unless we have an effective and current registration statement covering the shares of Class A Common Stock issuable upon exerciseof the Public Warrants and a current prospectus relating to such shares of Class A Common Stock. Notwithstanding the foregoing, if a registrationstatement covering the shares of Class A Common Stock issuable upon exercise of the Public Warrants is not effective within a specifiedperiod following the consummation of the Purchase, Public Warrant holders may, until such time as there is an effective registration statementand during any period when the Company shall have failed to maintain an effective registration statement, exercise Public Warrants ona cashless basis pursuant to the exemption provided by Section 3(a)(9) of the Securities Act, provided that such exemption is available.If that exemption, or another exemption, is not available, holders will not be able to exercise their Public Warrants on a cashless basis.In the event of such cashless exercise, each holder would pay the exercise price by surrendering the Public Warrants for thatnumber of shares of Class A Common Stock equal to the quotient obtained by dividing (x) the product of the number of shares of ClassA Common Stock underlying the Public Warrants, multiplied by the difference between the exercise price of the Public Warrants and the“fair market value” (defined below) by (y) the fair market value. The “fair market value” for this purposewill mean the average reported last sale price of the shares of Class A Common Stock for the 5 trading days ending on the trading dayprior to the date of exercise. The Public Warrants will expire on the fifth anniversary of the completion of the Purchase, at 5:00 p.m.,New York City time, or earlier upon redemption or liquidation.

 

We may call the Public Warrantfor redemption, in whole and not in part, at a price of $0.01 per Public Warrant,

 

atany time after the Public Warrant become exercisable,

 

uponnot less than 30 days’ prior written notice of redemption to each warrant holder,

 

if,and only if, the reported last sale price of the shares of Class A Common Stock equals or exceeds $18.00 per share (as adjusted for stocksplits, stock dividends, reorganizations and recapitalizations), for any 20 trading days within a 30 trading day period commencing atany time after the Public Warrants become exercisable and ending on the third business day prior to the notice of redemption to warrantholders; and

 

if,and only if, there is a current registration statement in effect with respect to the shares of Class A Common Stock underlying such PublicWarrants.

 

116

 

 

The right to exercise willbe forfeited unless the Public Warrants are exercised prior to the date specified in the notice of redemption. On and after the redemptiondate, a record holder of a Public Warrants will have no further rights except to receive the redemption price for such holder’sPublic Warrants upon surrender of such Public Warrant.

 

The redemption criteria forour Public Warrants have been established at a price which is intended to provide Public Warrants holders a reasonable premium to theinitial exercise price and provide a sufficient differential between the then- prevailing share price and the Public Warrant exerciseprice so that if the share price declines as a result of our redemption call, the redemption will not cause the share price to drop belowthe exercise price of the Public Warrants.

 

If we call the Public Warrantsfor redemption as described above, our management will have the option to require all holders that wish to exercise Public Warrants todo so on a “cashless basis.” In such event, each holder would pay the exercise price by surrendering the Public Warrants forthat number of shares of Class A Common Stock equal to the quotient obtained by dividing (x) the product of the number of shares of ClassA Common Stock underlying the Public Warrants, multiplied by the difference between the exercise price of the Public Warrants and the“fair market value” (defined below) by (y) the fair market value. The “fair market value” for this purpose shallmean the average reported last sale price of the shares of Class A Common Stock for the 5 trading days ending on the third trading dayprior to the date on which the notice of redemption is sent to the holders of Public Warrants.

 

Continental Stock Transfer& Trust Company, acts as warrant agent for the Public Warrants pursuant to a warrant agreement between Continental Stock Transfer& Trust and us. The warrant agreement provides that the terms of the Public Warrants may be amended without the consent of any holder(i) to cure any ambiguity or correct any mistake, including to conform the provisions of the Public Warrant agreement to the descriptionof the terms of the Public Warrants and the warrant agreement set forth in this prospectus, or to cure, correct or supplement any defectiveprovision, or (ii) to add or change any other provisions with respect to matters or questions arising under the warrant agreement as theparties to the warrant agreement may deem necessary or desirable and that the parties deem to not adversely affect the interests of theregistered holders of the Public Warrants. The warrant agreement requires the approval, by written consent or vote, of the holders ofat least 50% of the then outstanding Public Warrants in order to make any change that adversely affects the interests of the registeredholders.

 

The exercise price and numberof shares of Class A Common Stock issuable on exercise of the Public Warrants may be adjusted in certain circumstances including in theevent of a stock dividend, extraordinary dividend or our recapitalization, reorganization, merger or consolidation. However, except asdescribed below, the Public Warrants will not be adjusted for issuances of shares of Class A Common Stock at a price below their respectiveexercise prices.

 

The Public Warrants may beexercised upon surrender of the warrant certificate on or prior to the expiration date at the offices of the warrant agent, with the exerciseform on the reverse side of the warrant certificate completed and executed as indicated, accompanied by full payment of the exercise price,by certified or official bank check payable to us, for the number of Public Warrants being exercised. The warrant holders do not havethe rights or privileges of holders of shares of Class A Common Stock and any voting rights until they exercise their Public Warrantsand receive shares of Class A Common Stock. After the issuance of shares of Class A Common Stock upon exercise of the Public Warrants,each holder will be entitled to one vote for each share held of record on all matters to be voted on by stockholders.

 

Warrant holders may electto be subject to a restriction on the exercise of their Public Warrants such that an electing warrant holder would not be able to exercisetheir Public Warrants to the extent that, after giving effect to such exercise, such holder would beneficially own in excess of 9.8% ofthe shares of Class A Common Stock outstanding.

 

117

 

  

No fractional shares willbe issued upon exercise of the Public Warrants. If, upon exercise of the Public Warrants, a holder would be entitled to receive a fractionalinterest in a share, we will, upon exercise, round up to the nearest whole number the number of shares of Class A Common Stock to be issuedto the warrant holder.

 

We have agreed that, subjectto applicable law, any action, proceeding or claim against us arising out of or relating in any way to the warrant agreement, includingunder the Securities Act, will be brought and enforced in the courts of the State of New York or the United States District Court forthe Southern District of New York, and we irrevocably submit to such jurisdiction, which jurisdiction will be the exclusive forum forany such action, proceeding or claim. This exclusive forum provision shall not apply to suits brought to enforce a duty or liability createdby the Exchange Act, any other claim for which the federal district courts of the United States of America are the sole and exclusiveforum.

 

Private Warrants

 

As of December 31, 2024, the following non-PublicWarrants were outstanding:

 

Number of warrants   Exercise price   Issuance Date  Expiry date  Remaining life
(in years)
 
 56,000   $11.50   January 23, 2023  January 19, 2028   3.30 
 541,000   $11.50   January 27, 2023  January 26, 2028   3.32 
 700,000   $11.50   February 14, 2023  February 13, 2028   3.37 
 67,000   $11.50   April 13, 2023  April 11, 2028   3.53 
 50,000   $11.50   April 24, 2023  April 22, 2028   3.56 
 50,000   $11.50   May 4, 2023  May 2, 2028   3.59 
 15,000   $11.50   May 5, 2023  May 3, 2028   3.59 
 100,000   $11.50   May 18, 2023  May 16, 2028   3.58 
 250,000   $11.50   May 24, 2023  May 22, 2028   3.64 
 150,000   $11.50   June 6, 2023  June 4, 2028   3.68 
 200,000   $11.50   July 11, 2023  July 9, 2028   3.78 
 25,000   $11.50   July 13, 2023  July 11, 2028   3.78 
 50,000   $11.50   July 20, 2023  July 18, 2028   3.80 
 10,000   $11.50   July 24, 2023  July 22, 2028   3.81 
 250,000   $11.50   August 23, 2023  August 21, 2018   3.89 
 50,000   $11.50   August 29, 2023  August 27, 2028   3.91 
 20,000   $11.50   September 8, 2023  September 6,2028   3.94 
 100,000   $11.50   October 2, 2023  October 2, 2028   4.01 
 500,000   $11.50   October 3, 2023  October 3, 2028   4.01 
 100,000   $11.50   October 12, 2023  October 12, 2028   4.04 
 1,600,000   $11.50   November 10, 2023  November 10, 2028   4.12 
 250,000   $11.50   November 13, 2023  November 13, 2028   4.12 
 100,000   $11.50   March 8, 2024  March 31, 2029   4.50 
 50,000   $11.50   March 14, 2024  March 31, 2029   4.50 
 50,000   $11.50   March 15, 2024  March 31, 2029   4.50 
 50,000   $11.50   March 18, 2024  March 31, 2029   4.50 
 100,000    11.50   March 15, 2024  March 31, 2029   4.50 
 100,000    11.50   March 18, 2024  March 31, 2029   4.50 
 5,584,000                 

 

118

 

 

Dividends

 

We have not paid any cashdividends on our Class A Common Stock to date. The payment of cash dividends in the future will be dependent upon our revenues and earnings,if any, capital requirements and general financial condition subsequent to completion of a business combination. The payment of any cashdividends in the future will be within the discretion of our board of directors at such time. In addition, our board of directors is notcurrently contemplating and does not anticipate declaring any stock dividends in the foreseeable future. Further, if we incur any indebtedness,our ability to declare dividends may be limited by restrictive covenants we may agree to in connection therewith.

 

Our Transfer Agent and Warrant Agent

 

The transfer agent for ourcommon stock and warrant agent for our warrants is Continental Stock Transfer & Trust Company. We have agreed to indemnify ContinentalStock Transfer & Trust Company in its roles as transfer agent and warrant agent, its agents and each of its stockholders, directors,officers and employees against all liabilities, including judgments, costs and reasonable counsel fees that may arise out of acts performedor omitted for its activities in that capacity, except for any liability due to any gross negligence, willful misconduct or bad faithof the indemnified person or entity.

 

Listing of our Securities

 

Our Class A Common Stock andPublic Warrants are listed on the NYSE American under the symbols “EONR” and “EONR WS”, respectively.

 

The Second A&R Charter

 

Certain Anti-Takeover Provisions of DelawareLaw and our Second Amended and Restated Certificate of Incorporation and Bylaws 

 

We are subject to the provisionsof Section 203 of the DGCL regulating corporate takeovers. This statute prevents certain Delaware corporations, under certain circumstances,from engaging in a “business combination” with:

 

  a stockholder who owns 15% or more of our outstanding voting stock, otherwise known as an “interested stockholder”;

 

  an affiliate of an interested stockholder; or

 

  an associate of an interested stockholder, for three years following the date that the stockholder became an interested stockholder.

 

119

 

 

A “business combination”includes a merger or sale of more than 10% of our assets. However, the above provisions of Section 203 do not apply if:

 

  our board of directors approves the transaction that made the stockholder an “interested stockholder,” prior to the date of the transaction;

 

  after the completion of the transaction that resulted in the stockholder becoming an interested stockholder, that stockholder owned at least 85% of our voting stock outstanding at the time the transaction commenced, other than statutorily excluded shares of common stock; or

 

  on or subsequent to the date of the transaction, the business combination is approved by our board of directors and authorized at a meeting of our stockholders, and not by written consent, by an affirmative vote of at least two-thirds of the outstanding voting stock not owned by the interested stockholder.

 

The Second A&R Charterprovides that our board of directors will be classified into two classes of directors. As a result, in most circumstances, a person cangain control of our board only by successfully engaging in a proxy contest at two or more annual meetings.

 

Our authorized but unissuedcommon stock and preferred stock are available for future issuances without stockholder approval and could be utilized for a variety ofcorporate purposes, including future offerings to raise additional capital, acquisitions and employee benefit plans. The existence ofauthorized but unissued and unreserved common stock and preferred stock could render more difficult or discourage an attempt to obtaincontrol of us by means of a proxy contest, tender offer, merger or otherwise.

 

Exclusive Forum for Certain Lawsuits

 

The Second A&R Charterrequires, to the fullest extent permitted by law, that derivative actions brought in our name, actions against our directors, officers,other employees or stockholders for breach of fiduciary duty and certain other actions may be brought only in the Court of Chancery inthe State of Delaware and, if brought outside of Delaware, the stockholder bringing the suit will be deemed to have consented to serviceof process on such stockholder’s counsel except any action (A) as to which the Court of Chancery in the State of Delaware determinesthat there is an indispensable party not subject to the jurisdiction of the Court of Chancery (and the indispensable party does not consentto the personal jurisdiction of the Court of Chancery within ten days following such determination), (B) which is vested in the exclusivejurisdiction of a court or forum other than the Court of Chancery or (C) for which the Court of Chancery does not have subject matterjurisdiction. Any person or entity purchasing or otherwise acquiring any interest in shares of our capital stock shall be deemed to havenotice of and consented to the forum provisions in the Second A&R Charter. This choice of forum provision may limit or make more costlya stockholder’s ability to bring a claim in a judicial forum that it finds favorable for disputes with us or any of our directors,officers, other employees or stockholders, which may discourage lawsuits with respect to such claims. Alternatively, if a court were tofind the choice of forum provision contained in the Second A&R Charter to be inapplicable or unenforceable in an action, we may incuradditional costs associated with resolving such action in other jurisdictions, which could harm our business, operating results and financialcondition.

 

The Second A&R Charterprovides that the exclusive forum provision will be applicable to the fullest extent permitted by applicable law, subject to certain exceptions.Section 27 of the Exchange Act creates exclusive federal jurisdiction over all suits brought to enforce any duty or liability createdby the Exchange Act or the rules and regulations thereunder. As a result, the exclusive forum provision will not apply to suits broughtto enforce any duty or liability created by the Exchange Act or any other claim for which the federal courts have exclusive jurisdiction.In addition, our the Second A&R Charter provides that, unless we consent in writing to the selection of an alternative forum, thefederal district courts of the United States of America shall, to the fullest extent permitted by law, be the exclusive forum forthe resolution of any complaint asserting a cause of action arising under the Securities Act of 1933, as amended, or the rules and regulationspromulgated thereunder. We note, however, that there is uncertainty as to whether a court would enforce this provision and that investorscannot waive compliance with the federal securities laws and the rules and regulations thereunder. Section 22 of the Securities Actcreates concurrent jurisdiction for state and federal courts over all suits brought to enforce any duty or liability created by the SecuritiesAct or the rules and regulations thereunder.

 

120

 

 

Special Meeting of Stockholders

 

Our bylaws provide that specialmeetings of our stockholders may be called only by a majority vote of our board of directors, by our Chief Executive Officer or by ourChairman.

 

Advance Notice Requirements for StockholderProposals and Director Nominations

 

Our bylaws provide that stockholdersseeking to bring business before our annual meeting of stockholders, or to nominate candidates for election as directors at our annualmeeting of stockholders must provide timely notice of their intent in writing. To be timely, a stockholder’s notice will need tobe received by the company secretary at our principal executive offices not later than the close of business on the 90th daynor earlier than the opening of business on the 120th day prior to the anniversary of the immediately preceding annualmeeting of stockholders. Pursuant to Rule 14a-8 of the Exchange Act, proposals seeking inclusion in our annual proxy statementmust comply with the notice periods contained therein. Our bylaws also specify certain requirements as to the form and content of a stockholders’meeting. These provisions may preclude our stockholders from bringing matters before our annual meeting of stockholders or from makingnominations for directors at our annual meeting of stockholders.

 

Action by Written Consent

 

Any action required or permittedto be taken by our common stockholders must be effected by a duly called annual or special meeting of such stockholders and may not beeffected by written consent of the stockholders other than with respect to our common stock.

 

Classified Board of Directors

 

Our board of directors isdivided into two classes, Class I and Class II, with members of each class serving staggered one-year terms. The Second A&R Charterprovide that the authorized number of directors may be changed only by resolution of the board of directors. Subject to the terms of anypreferred stock, any or all of the directors may be removed from office at any time, but only for cause and only by the affirmative voteof holders of a majority of the voting power of all then outstanding shares of our capital stock entitled to vote generally in the electionof directors, voting together as a single class. Any vacancy on our board of directors, including a vacancy resulting from an enlargementof our board of directors, may be filled only by vote of a majority of our directors then in office.

 

Registration Rights

 

The holders of the foundershares, the private placement shares and private placement warrants (and shares issuable upon exercise of such constituent securities)and warrants that may be issued upon conversion of working capital loans, (and any shares of Class A Common Stock issuable upon exerciseof such warrants), are entitled to registration rights pursuant to one or more registration rights agreements to be signed prior to oron the closing date of this offering requiring us to register such securities for resale. The holders of these securities will be entitledto make up to three demands in the case of the founder shares, excluding short form demands, and one demand in the case of the privateplacement shares and private placement warrants (and their constituent securities), the working capital loan warrants and, in each case,the underlying shares, that we register such securities. In addition, the holders have certain “piggy-back” registration rightswith respect to registration statements filed subsequent to the completion of our initial business combination and rights to require usto register for resale such securities pursuant to Rule 415 under the Securities Act.

 

The Company is obligated underthe Common Stock Purchase Agreement and the White Lion RRA to file a registration statement with SEC to register the Class A Common Stockunder the Securities Act of 1933, as amended, for the resale by White Lion of shares of Class A Common Stock that the Companymay issue to White Lion under the Common Stock Purchase Agreement.

 

We will bear the expensesincurred in connection with the filing of any such registration statements.

 

121

 

 

MATERIAL UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS

 

The following is discussionof material U.S. federal income tax considerations of the purchase, ownership and disposition of common stock. This discussion appliesonly to shares of common stock that are held as a capital asset for U.S. federal income tax purposes. Unless otherwise indicated or thecontext otherwise requires, references in this subsection to “we,” “us,” “our” and other similar termsrefer to EON Resources Inc. This discussion is limited to U.S. federal income tax considerations, and does not address estate or gifttax considerations or considerations arising under the tax laws of any state, local or non-U.S. jurisdiction. This discussion does notdescribe all of the U.S. federal income tax consequences that may be relevant to you in light of your particular circumstances, includingthe alternative minimum tax, the Medicare tax on certain investment income and the different consequences that may apply if you are subjectto special rules that apply to certain types of investors, such as:

 

  financial institutions or financial services entities;

 

  broker dealers;

 

  insurance companies;

 

  dealers or traders in securities subject to a mark-to-market method of accounting with respect to shares of common stock;

 

  persons holding shares of common stock as part of a “straddle,” hedge, integrated transaction or similar transaction;

 

  U.S. holders (as defined below) whose functional currency is not the U.S. dollar;

 

  “specified foreign corporations” (including “controlled foreign corporations”), “passive foreign investment companies” and corporations that accumulate earnings to avoid U.S. federal income tax;

 

  U.S. expatriates or former long-term residents of the U.S.;

 

  governments or agencies or instrumentalities thereof;

 

  regulated investment companies (RICs) or real estate investment trusts (REITs);

 

  persons who received their shares of common stock as compensation;

 

  partnerships or other entities or arrangements treated as partnerships for U.S. federal income tax purposes; and

 

  tax-exempt entities.

 

If you are a partnership orentity or arrangement treated as a partnership for U.S. federal income tax purposes, the U.S. federal income tax treatment of your partners(or other owners) will generally depend on the status of the partners and your activities. Partnerships and their partners (or other owners)should consult their tax advisors with respect to the consequences to them of selling their shares of common stock.

 

This discussion is based onthe Code and administrative pronouncements, judicial decisions and final, temporary and proposed Treasury regulations as of the date hereof,changes to any of which subsequent to the date of this prospectus may affect the tax consequences described herein. No assurance can begiven that the IRS would not assert, or that a court would not sustain, a contrary position.

 

The discussion below regardingmaterial U.S. federal income tax considerations of the purchase, ownership and disposition of common stock is intended to provide onlya summary of the material U.S. federal income tax consequences of the acquisition, ownership and disposition of common stock. It doesnot address tax consequences that may vary with, or are contingent on, your individual circumstances. In addition, the discussion doesnot address any non-income tax or any non-U.S., state or local tax consequences of ownership. Accordingly, you are strongly urgedto consult with your tax advisor to determine the particular United States federal, state, local or non-U.S. income or other tax consequencesto you.

 

122

 

 

U.S. Holders

 

This section applies to youif you are a “U.S. holder.” A U.S. holder is a beneficial owner of shares of common stock who or that is, for U.S. federalincome tax purposes:

 

  an individual who is a citizen or resident of the United States;

 

  a corporation (or other entity taxable as a corporation for U.S. federal income tax purposes) organized in or under the laws of the United States, any state thereof or the District of Columbia;

 

  an estate the income of which is subject to U.S. federal income taxation purposes regardless of its source; or

 

  an entity treated as a trust for U.S. federal income tax purposes if (i) a court within the United States is able to exercise primary supervision over the administration of such trust, and one or more U.S. persons have the authority to control all substantial decisions of such trust or (ii) it has a valid election in effect under Treasury regulations to be treated as a U.S. person.

 

Taxation of Distributions.If we pay distributions in cash or other property (other than certain distributions of our stock or rights to acquire our stock) to U.S.holders of common stock, such distribution generally will constitute a dividend for U.S. federal income tax purposes to the extent paidfrom our current or accumulated earnings and profits, as determined under U.S. federal income tax principles. Distributions in excessof current and accumulated earnings and profits will constitute a return of capital that will be applied against and reduce (but not belowzero) the U.S. holder’s adjusted tax basis in its shares of common stock. Any remaining excess will be treated as gain realizedon the sale or other disposition of the shares of common stock and will be treated as described below under the section titled “Gainor Loss on Sale, Taxable Exchange or Other Taxable Disposition of Shares of Common Stock.”

 

Dividends we pay to a U.S.holder that is a taxable corporation generally will qualify for the dividends received deduction if the requisite holding period is satisfied.With certain exceptions (including, but not limited to, dividends treated as investment income for purposes of investment interest deductionlimitations), and provided certain holding period requirements are met, dividends we pay to a non-corporate U.S. holder generallywill constitute “qualified dividends” that will be subject to tax at the maximum tax rate accorded to long-term capitalgains.

 

Gain or Loss on Sale, TaxableExchange or Other Taxable Disposition of Shares of Common Stock. Upon a sale or other taxable disposition of shares of common stock,a U.S. holder generally will recognize capital gain or loss in an amount equal to the difference between the amount of cash and the fairmarket value of other consideration received and the U.S. holder’s adjusted tax basis in the shares of common stock sold. A U.S.holder’s adjusted tax basis in its shares of common stock generally will equal the U.S. holder’s acquisition cost less anyprior distributions paid to such U.S. holder with respect to its shares of common stock treated as a return of capital. Any such capitalgain or loss generally will be long-term capital gain or loss if the U.S. holder’s holding period for the shares of commonstock so disposed of exceeds one year. Long-term capital gains recognized by noncorporate U.S. holders will be eligible to be taxedat reduced rates. The deductibility of capital losses is subject to limitations. U.S. holders who hold different blocks of shares of commonstock (shares of common stock purchased or acquired on different dates or at different prices) should consult their tax advisors to determinehow the above rules apply to them.

 

123

 

 

Non-U.S. Holders

 

This section applies to youif you are a “Non-U.S. holder.” A Non-U.S. holder is a beneficial owner of shares of common stock who, or that is, for U.S.federal income tax purposes:

 

  a non-resident alien individual, other than certain former citizens and residents of the United States subject to U.S. tax as expatriates;

 

  a foreign corporation; or

 

  an estate or trust that is not a U.S. holder.

 

Taxation of Distributions.If we pay distributions in cash or other property (other than certain distributions of our stock or rights to acquire our stock) to Non-U.S.holders of common stock, to the extent paid out of our current or accumulated earnings and profits (as determined under U.S. federal incometax principles), such distribution will constitute a dividend for U.S. federal income tax purposes and, provided such dividend is noteffectively connected with the Non-U.S. holder’s conduct of a trade or business within the United States, we or the applicable withholdingagent will be required to withhold tax from the gross amount of the dividend at a rate of 30 percent (30%), unless such Non-U.S. holderis eligible for a reduced rate of withholding tax under an applicable income tax treaty and provides proper certification of its eligibilityfor such reduced rate (usually on an IRS Form W-8BEN or W-8BEN-E). Any distribution not constituting a dividend will be treated firstas reducing (but not below zero) the Non-U.S. holder’s adjusted tax basis in its shares of common stock and, to the extent suchdistribution exceeds the Non-U.S. holder’s adjusted tax basis, as gain realized from the sale or other disposition of the sharesof common stock, which will be treated as described below under the section titled “Gain on Sale, Taxable Exchange or Other TaxableDisposition of Shares of Common Stock.”.

 

The withholding tax describedin the preceding paragraph does not apply to dividends paid to a Non-U.S. holder who provides an IRS Form W-8ECI certifying thatthe dividends are effectively connected with the Non-U.S. holder’s conduct of a trade or business within the United States. Instead,the effectively connected dividends will be subject to regular U.S. federal income tax as if the Non-U.S. holder were a U.S. resident,subject to an applicable income tax treaty providing otherwise. A Non-U.S. holder that is a corporation for U.S. federal income tax purposesand is receiving effectively connected dividends may also be subject to an additional “branch profits tax” imposed at a rateof 30 percent (30%) (or a lower applicable income tax treaty rate).

 

Gain on Sale, Taxable Exchangeor Other Taxable Disposition of Shares of Common Stock. Upon a sale or other taxable disposition of common stock, subject to the discussionof backup withholding and FATCA below, a Non-U.S. holder generally will not be subject to U.S. federal income or withholding tax in respectof the sale or disposition, unless:

 

  the gain is effectively connected with the conduct of a trade or business by the Non-U.S. holder within the United States (and, under certain income tax treaties, is attributable to a United States permanent establishment or fixed base maintained by the Non-U.S. holder);

 

  such Non-U.S. holder is an individual who is present in the United States for 183 days or more during the taxable year in which the disposition takes place and certain other conditions are met; or

 

  we are or have been a “United States real property holding corporation” for U.S. federal income tax purposes at any time during the shorter of the five-year period ending on the date of disposition or the period that the Non-U.S. holder held shares of common stock and, in the circumstance in which shares of common stock are regularly traded on an established securities market, the Non-U.S. holder has owned, directly or constructively, more than five percent (5%) of the issued and outstanding shares of common stock at any time within the shorter of the five-year period preceding the sale or other disposition or such Non-U.S. holder’s holding period for the shares of common stock. There can be no assurance that shares of common stock will be treated as regularly traded on an established securities market for this purpose.

 

124

 

 

Unless an applicable treatyprovides otherwise, gain described in the first bullet point above will be subject to tax at generally applicable U.S. federal incometax rates as if the Non-U.S. holder were a U.S. resident. Any gains described in the first bullet point above of a Non-U.S. holder thatis a corporation for U.S. federal income tax purposes may also be subject to an additional “branch profits tax” at a 30 percent(30%) rate (or lower income tax treaty rate). If the second bullet point applies to a Non-U.S. holder, such Non-U.S. holder will be subjectto U.S. tax on such Non-U.S. holder’s net capital gain for such year (including any gain realized in connection with the redemption)at a tax rate of 30 percent (30%).

 

If the third bullet pointabove applies to a Non-U.S. holder, gain recognized by such holder in the redemption will be subject to tax at generally applicable U.S.federal income tax rates. In addition, we or an applicable withholding agent may be required to withhold U.S. federal income tax at arate of fifteen percent (15%) of the amount realized upon such sale or other taxable disposition. We believe that we are not, and havenot been at any time since our formation, a United States real property holding corporation and we do not expect to be a United Statesreal property holding corporation immediately after a business combination is completed.

 

Information Reporting and Backup Withholding

 

Dividend payments with respectto shares of common stock and proceeds from the sale, taxable exchange or taxable disposition of shares of common stock may be subjectto information reporting to the IRS and possible United States backup withholding. Backup withholding will not apply, however, to a U.S.holder who furnishes a correct taxpayer identification number and makes other required certifications, or who is otherwise exempt frombackup withholding and establishes such exempt status.

 

Amounts treated as dividendsthat are paid to a Non-U.S. holder are generally subject to reporting on IRS Form 1042-S even if the payments are exempt from withholding.A Non-U.S. holder generally will eliminate any other requirement for information reporting and backup withholding by providing certificationof its foreign status, under penalties of perjury, on a duly executed applicable IRS Form W-8 or by otherwise establishing an exemption.

 

Backup withholding is notan additional tax. Amounts withheld as backup withholding may be credited against a holder’s United States federal income tax liability,and a holder generally may obtain a refund of any excess amounts withheld under the backup withholding rules by timely filing the appropriateclaim for refund with the IRS and furnishing any required information.

 

FATCA Withholding Taxes

 

Sections 1471 through 1474of the Code and the Treasury Regulations and administrative guidance promulgated thereunder (commonly referred to as “FATCA”)impose withholding of 30 percent (30%) on payments of dividends on shares of common stock. In general, no such withholding will be requiredwith respect to a U.S. holder or an individual Non-U.S. holder that timely provides the certifications required on a valid IRS Form W-9 orW-8BEN, respectively. Holders potentially subject to withholding include “foreign financial institutions” (which is broadlydefined for this purpose and in general includes investment vehicles) and certain other non-U.S. entities unless various U.S. informationreporting and due diligence requirements (generally relating to ownership by U.S. persons of interests in or accounts with those entities)have been satisfied, or an exemption applies (typically certified as to by the delivery of a properly completed IRS Form W-8BEN-E). IfFATCA withholding is imposed, a beneficial owner that is not a foreign financial institution generally will be entitled to a refund ofany amounts withheld by filing a U.S. federal income tax return (which may entail significant administrative burden). Foreign financialinstitutions located in jurisdictions that have an intergovernmental agreement with the United States governing FATCA may be subject todifferent rules. Non-U.S. holders should consult their tax advisers regarding the effects of FATCA on dividends paid with respect to sharesof common stock.

 

125

 

 

SECURITIES ACT RESTRICTIONS ON RESALE OF OURSECURITIES

 

Pursuant to Rule 144 underthe Securities Act (“Rule 144”), a person who has beneficially owned restricted our Class A Common Stock, Class B Common Stock,or our Warrants for at least six months would be entitled to sell their securities provided that (i) such person is not deemed to havebeen our affiliate at the time of, or at any time during the three months preceding, a sale and (ii) we are subject to the Exchange Actperiodic reporting requirements for at least three months before the sale and have filed all required reports under Section 13 or 15(d)of the Exchange Act during the 12 months (or such shorter period as the Company was required to file reports) preceding the sale.

 

Persons who have beneficiallyowned restricted Class A Common Stock, Class B Common Stock, or our Warrants for at least six months but who are our affiliates at thetime of, or at any time during the three months preceding, a sale, would be subject to additional restrictions, by which such person wouldbe entitled to sell within any three-month period only a number of securities that does not exceed the greater of:

 

  1% of the total number of shares of our Class A Common Stock then outstanding;

 

  The average weekly reported trading volume of our Class A Common Stock during the four calendar weeks preceding the filing of a notice on Form 144 with respect to the sale.

 

Sales by our affiliates underRule 144 are also limited by manner of sale provisions and notice requirements and to the availability of current public information aboutus.

 

Restrictions on the Use of Rule 144 by ShellCompanies or Former Shell Companies

 

Rule 144 is not availablefor the resale of securities initially issued by shell companies (other than business combination related shell companies) or issuersthat have been at any time previously a shell company. However, Rule 144 also includes an important exception to this prohibition if thefollowing conditions are met:

 

  the issuer of the securities that was formerly a shell company has ceased to be a shell company;

 

  the issuer of the securities is subject to the reporting requirements of Section 13 or 15(d) of the Exchange Act;

 

  the issuer of the securities has filed all Exchange Act reports and material required to be filed, as applicable, during the preceding 12 months (or such shorter period that the issuer was required to file such reports and materials), other than Current Reports on Form 8-K; and

 

  at least one year has elapsed from the time that the issuer filed current Form 10 type information with the SEC reflecting its status as an entity that is not a shell company.

 

As a result, the Sponsor willbe able to sell their Founder Shares and Private Placement Warrants, as applicable, pursuant to Rule 144 without registration one yearafter the Purchase.

 

Following the recent completionof the Purchase, the Company is no longer a shell company, and, once the conditions set forth in the exceptions listed above are satisfied,Rule 144 will become available for the resale of the above noted restricted securities.

 

126

 

 

PLAN OF DISTRIBUTION

 

We are registering the resalefrom time to time by the Selling Securityholders of (i) 2,000,000 shares of Class A Common Stock that were previously issued to FK VentureLLC in consideration of (A) certain South Justis Field Assets purchased by the Company pursuant to a Purchase and Sale Agreement (“PSA”)dated June 17, 2025 by the Company and the Sellers named therein and (B) services pursuant to a Master Services Agreement executed contemporaneouslywith the PSA, (ii) 76,300 shares of Class A Common Stock issued to Howie Energy Holdings, LLC for services to the Company, (iii) 22,500shares of Class A Common Stock issued to Windspeaker Limited for services to the Company, (iv) up to 2,400,000 shares of Class A CommonStock which may be issued to White Lion Capital, LLC (“White Lion”) upon conversion of a convertible promissory note in theprincipal amount of $600,000 issued by the Company to White Lion on July 11, 2025 pursuant to a Note Purchase Agreement dated July 11,2025, (v) up to 3,000,000 shares of Class A Common Stock which are issuable upon exercise of $5,600,000 in convertible promissory notesoriginally issued by the Company to certain investors between November 2024 and May 2025 and which have been subsequently purchased byWhite Lion from such investors, including from the Company’s CFO and a board member of the Company, in private sales transactions, and (vi) up to 10,000,000 shares of Class A Common Stock (the “ELOC Shares”) that we may sell to White Lion from time totime at our sole discretion, pursuant to the common stock purchase agreement dated October 17, 2022 (as amended, the “Common StockPurchase Agreement”). 

 

The Selling Securityholdersand any of their pledgees, donees, assignees and successors-in-interest may, from time to time sell any or all of its shares of ClassA Common Stock being offered under this prospectus on any stock exchange, market or trading facility on which our Class A Common Stockis traded or in private transactions. These sales may be at fixed or negotiated prices. The Selling Securityholders may use any one ormore of the following methods when disposing of the shares of Class A Common Stock:

 

  ordinary brokerage transactions and transactions in which the broker-dealer solicits purchasers;

 

  block trades in which the broker-dealer will attempt to sell the shares as agent but may position and resell a portion of the block as principal to facilitate the transaction;

 

  purchases by a broker-dealer as principal and resales by the broker-dealer for its account;

 

  an exchange distribution in accordance with the rules of the applicable exchange;

 

  privately negotiated transactions;

 

  to cover short sales made after the date that the registration statement of which this prospectus is a part is declared effective by the SEC;

 

  broker-dealers may agree with the Selling Securityholders to sell a specified number of such shares at a stipulated price per share;

 

  through trading plans entered into by a Selling Securityholder pursuant to Rule 10b5-1 under the Exchange Act that are in place at the time of an offering pursuant to this prospectus and any applicable prospectus supplement hereto that provide for periodic sales of their securities on the basis of parameters described in such trading plans;

 

127

 

 

  through one or more underwritten offerings on a firm commitment or best efforts basis;

 

  in “at the market” offerings, as defined in Rule 415 under the Securities Act, at negotiated prices, at prices prevailing at the time of sale or at prices related to such prevailing market prices, including sales made directly on a national securities exchange or sales made through a market maker other than on an exchange or other similar offerings through sales agents;

 

  through the writing or settlement of options or other hedging transactions, whether through an options exchange or otherwise;

 

  through the distributions by any Selling Securityholder or its affiliates to its partners, members or stockholders;

 

  a combination of any of these methods of sale; and

 

  any other method permitted pursuant to applicable law.

 

The shares of Class A CommonStock may also be sold under Rule 144 under the Securities Act, or any other exemption from registration under the Securities Act, ifavailable for the Selling Securityholders, rather than under this prospectus. The Selling Securityholders have the sole and absolute discretionnot to accept any purchase offer or make any sale of shares of Class A Common Stock if it deems the purchase price to be unsatisfactoryat any particular time.

 

The Selling Securityholdersmay pledge their shares of Class A Common Stock to their brokers under the margin provisions of customer agreements. If the Selling Securityholdersdefault on a margin loan, the broker may, from time to time, offer and sell the pledged shares.

 

Broker-dealers engaged bythe Selling Securityholders may arrange for other broker-dealers to participate in sales. Broker-dealers may receive commissions or discountsfrom the Selling Securityholders (or, if any broker-dealer acts as agent for the purchaser of shares, from the purchaser) in amounts tobe negotiated, which commissions as to a particular broker or dealer may be in excess of customary commissions to the extent permittedby applicable law.

 

If sales of shares of ClassA Common Stock offered under this prospectus are made to broker-dealers as principals, we would be required to file a post-effective amendmentto the registration statement of which this prospectus is a part. In the post-effective amendment, we would be required to disclose thenames of any participating broker-dealers and the compensation arrangements relating to such sales.

 

128

 

 

White Lion is an underwriterwithin the meaning of Section 2(a)(11) of the Securities Act and any broker-dealers or agents that participate in distribution of thesecurities will also be underwriters within the meaning of Section 2(a)(11) of the Securities Act, and any profit on sale of the securitiesby them and any discounts, commissions or concessions received by them will be underwriting discounts and commissions under the SecuritiesAct. The other Selling Securityholders and any broker-dealers or agents that are involved in selling the securities may be deemed to be“underwriters” within the meaning of the Securities Act in connection with such sales. In such event, any commissions receivedby such broker-dealers or agents and any profit on the resale of the securities purchased by them may be deemed to be underwriting commissionsor discounts under the Securities Act. White Lion has informed us that each such broker-dealer participating in a distribution of securitiesby White Lion may receive commissions from White Lion and, if so, such commissions will not exceed customary brokerage commissions. EachSelling Securityholder has informed us that it does not have any written or oral agreement or understanding, directly or indirectly, withany person to distribute the securities. The compensation paid to any such particular broker-dealer or agent by any such purchasers ofshares of our Class A Common Stock sold by White Lion or any other Selling Securityholder may be less than or in excess of customary commissions.None of us, White Lion or the other Selling Securityholders can presently estimate the amount of compensation that any such broker-dealeror agent will receive from any purchasers of shares of our Class A Common Stock sold by White Lion or the other Selling Securityholders.

 

White Lion has informed usthat it intends to use one or more registered broker-dealers (one of which is an affiliate of White Lion) to effectuate all sales, ifany, of our Class A Common Stock that it may acquire from us pursuant to the Common Stock Purchase Agreement. Such sales will be madeat prices and at terms then prevailing or at prices related to the then current market price. Each such registered broker-dealer willbe an underwriter within the meaning of Section 2(a)(11) of the Securities Act. White Lion has informed us that each such broker-dealermay receive commissions from White Lion and, if so, such commissions will not exceed customary brokerage commissions.

 

We know of no existing arrangementsbetween White Lion or any other stockholder, broker, dealer, underwriter or agent relating to the sale or distribution of the shares ofour Class A Common Stock offered by this prospectus.

 

We also have agreed to indemnifyWhite Lion and certain other persons against certain liabilities in connection with the offering of shares of our Class A Common Stockoffered hereby, including liabilities arising under the Securities Act or, if such indemnity is unavailable, to contribute amounts requiredto be paid in respect of such liabilities. White Lion has agreed to indemnify us against liabilities under the Securities Act that mayarise from certain written information furnished to us by White Lion specifically for use in this prospectus or, if such indemnity isunavailable, to contribute amounts required to be paid in respect of such liabilities. Insofar as indemnification for liabilities arisingunder the Securities Act may be permitted to our directors, officers, and controlling persons, we have been advised that in the opinionof the SEC this indemnification is against public policy as expressed in the Securities Act and is therefore, unenforceable.

 

White Lion has representedto us that at no time prior to the date of the Common Stock Purchase Agreement has White Lion or its agents, representatives or affiliatesengaged in or effected, in any manner whatsoever, directly or indirectly, any short sale (as such term is defined in Rule 200 of RegulationSHO of the Exchange Act) of our Class A Common Stock or any hedging transaction, which establishes a net short position with respect toour Class A Common Stock. White Lion has agreed that during the term of the Common Stock Purchase Agreement, neither White Lion, nor anyof its agents, representatives or affiliates will enter into or effect, directly or indirectly, any of the foregoing transactions.

 

129

 

 

The Selling Securityholdersand any other persons participating in the sale or distribution of the shares of Class A Common Stock offered under this prospectus willbe subject to applicable provisions of the Exchange Act, and the rules and regulations under that act, including Regulation M. These provisionsmay restrict activities of, and limit the timing of purchases and sales of any of the shares of Class A Common Stock by, the Selling Securityholdersor any other person. With certain exceptions, Regulation M precludes the Selling Securityholders, including White Lion, any affiliatedpurchasers, and any broker-dealer or other person who participates in the distribution from bidding for or purchasing, or attempting toinduce any person to bid for or purchase any security which is the subject of the distribution until the entire distribution is complete.Regulation M also prohibits any bids or purchases made in order to stabilize the price of a security in connection with the distributionof that security. Furthermore, under Regulation M, persons engaged in a distribution of securities are prohibited from simultaneouslyengaging in market making and other activities with respect to those securities for a specified period of time prior to the commencementof such distributions, subject to specified exceptions or exemptions. All of these limitations may affect the marketability of the sharesof Class A Common Stock offered by this prospectus.

 

If any of the shares of ClassA Common Stock offered for sale pursuant to this prospectus are transferred other than pursuant to a sale under this prospectus, thensubsequent holders could not use this prospectus until a post-effective amendment or prospectus supplement is filed, naming such holders.We offer no assurance as to whether the Selling Securityholder will sell all or any portion of the shares offered under this prospectus.

 

The shares of Class A CommonStock will be sold only through registered or licensed brokers or dealers if required under applicable state securities laws. In addition,in certain states, the shares of Class A Common Stock covered hereby may not be sold unless they have been registered or qualified forsale in the applicable state or an exemption from the registration or qualification requirement is available and is complied with.

 

We are required to pay certainfees and expenses incurred incident to the registration of the securities. We have agreed to indemnify the Selling Securityholders, includingWhite Lion, against certain losses, claims, damages and liabilities, including liabilities under the Securities Act.

 

We agreed to keep this prospectuseffective until the earlier of (i) all of the securities registered hereunder have been sold pursuant to this prospectus or Rule 144 underthe Securities Act or any other rule of similar effect, or (ii) they may be sold pursuant to Rule 144 without volume or manner-of-salerestrictions, as determined by us. The Resale Securities will be sold only through registered or licensed brokers or dealers if requiredunder applicable state securities laws. In addition, in certain states, the resale securities covered hereby may not be sold unless theyhave been registered or qualified for sale in the applicable state or an exemption from the registration or qualification requirementis available and is complied with. 

 

130

 

 

LEGAL MATTERS

 

The legality of the issuanceof the shares offered in this prospectus will be passed upon for us by Pryor Cashman LLP, New York, New York. Pryor Cashman LLP beneficiallyowns 1,200,000 shares of our Class A Common Stock, subject to the beneficial ownership limitation of 4.99% associated with the warrantsto purchase common stock issued for services rendered.

 

EXPERTS

 

The consolidated financialstatements of EON Resources Inc. (f/k/a HNR Acquisition Corp) as of December 31, 2024 and December 31, 2023, for the year ended December31, 2024, and for each of the periods from November 15, 2023 to December 31, 2023 (Successor) and the period from January 1, 2023to November 14, 2023 (Predecessor) appearing in this prospectus have been audited by Marcum LLP, an independent registered public accountingfirm, as set forth in their report (which includes an explanatory paragraph relating to EON Resources Inc.’s ability to continueas a going concern) appearing elsewhere in this prospectus, and are included in reliance upon such report given on the authority of suchfirm as experts in accounting and auditing.

 

Estimates of the Company’soil and natural gas reserves and related future net cash flows and present values thereof for the years December 31, 2024 and 2023 appearingin this prospectus were prepared by the third-party independent petroleum engineering firm of Haas and Cobb Petroleum Consultants, LLC,summary letters of which are incorporated by reference herein. We have incorporated these estimates in reliance on the authority of suchfirm as an expert in such matters.

  

WHERE YOU CAN FIND MORE INFORMATION

 

We have filed with the SECa registration statement on Form S-1 under the Securities Act with respect to the securities we are offering by this prospectus.This prospectus does not contain all of the information included in the registration statement. For further information about us and oursecurities, you should refer to the registration statement and the exhibits and schedules filed with the registration statement. Wheneverwe make reference in this prospectus to any of our contracts, agreements or other documents, the references are materially complete butmay not include a description of all aspects of such contracts, agreements or other documents, and you should refer to the exhibits attachedto the registration statement for copies of the actual contract, agreement or other document.

 

Upon the effectiveness ofthis registration statement of which this prospectus is a part, we will be subject to the information requirements of the Exchange Actand will file annual, quarterly and current event reports, proxy statements and other information with the SEC. You can read our SEC filings,including the registration statement, over the Internet at the SEC’s website at www.sec.gov. You may also read and copyany document we file with the SEC at its public reference facility at 100 F Street, N.E., Washington, D.C. 20549.

 

You may also obtain copiesof the documents at prescribed rates by writing to the Public Reference Section of the SEC at 100 F Street, N.E., Washington, D.C. 20549.Please call the SEC at 1-800-SEC-0330 for further information on the operation of the public reference facilities.

 

131

 

 

INDEXTO CONSOLIDATED FINANCIAL STATEMENTS

 

EONRESOURCES, INC.

 

Report of Independent Registered Public Accounting Firm (PCAOB ID#688)  F-2
Consolidated Financial Statements:   
Consolidated Balance Sheets  F-3
Consolidated Statements of Operations  F-4
Consolidated Statements of Changes in Stockholders’ Equity  F-5
Consolidated Statements of Cash Flows  F-6
Notes to Consolidated Financial Statements  F-7
    
Condensed Consolidated Balance Sheets as of March 31, 2025 (Unaudited) and December 31, 2024  F-43
Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 2025 and 2024 (Unaudited)  F-44
Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Three Months Ended March 31, 2025 and 2024 (Unaudited)  F-45
Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2025 and 2024 (Unaudited)  F-46
Notes to Unaudited Condensed Consolidated Financial Statements  F-47

 

F-1

 

 

REPORTOF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

Tothe Shareholders and Board of Directors of

EONResources Inc.

 

Opinionon the Financial Statements

 

Wehave audited the accompanying consolidated balance sheets of EON Resources Inc. (Formerly HNR Acquisition Corp.) (the “Company”)as of December 31, 2024 and 2023, the related consolidated statements of operations, stockholders’ equity (deficit) and cash flowsfor the year ended December 31, 2024, the related consolidated statements of operations, stockholders’ equity (deficit) and cashflows for each of the periods from November 15, 2023 to December 31, 2023 (Successor), the period from January 1, 2023 to November 14,2023 (Predecessor), and the related notes (collectively referred to as the “financial statements”). In our opinion, the financialstatements present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and 2023, and theresults of its operations and its cash flows for the year in the period ended December 31, 2024, the results of its operations and itscash flows for the period from November 15, 2023 to December 31, 2023, and the period from January 1, 2023 to November 14, 2023 in conformitywith accounting principles generally accepted in the United States of America.

 

ExplanatoryParagraph – Going Concern

 

Theaccompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As morefully described in Note 1, the Company has a significant working capital deficiency, has incurred significant losses and needs to raiseadditional funds to meet its obligations and sustain its operations. These conditions raise substantial doubt about the Company’sability to continue as a going concern. Management’s plans in regard to these matters are also described in Note 1. The consolidatedfinancial statements do not include any adjustments that might result from the outcome of this uncertainty.

 

Basisfor Opinion

 

Thesefinancial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’sfinancial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board(United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federalsecurities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

Weconducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtainreasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Companyis not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our auditswe are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinionon the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

 

Ouraudits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to erroror fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regardingthe amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significantestimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our auditsprovide a reasonable basis for our opinion.

 

/s/Marcum llp

 

Marcumllp

 

Wehave served as the Company’s auditor since 2022.

 

Houston,Texas

April15, 2025

 

F-2

 

 

EONRESOURCES INC

(FORMERLYHNR ACQUISITION CORP)

CONSOLIDATEDBALANCE SHEETS

 

   December 31,
2024
   December 31,
2023
 
         
ASSETS        
Cash and cash equivalents  $2,971,558   $3,505,454 
Accounts receivable   
 
    
 
 
Crude Oil and natural gas sales   1,777,846    2,103,341 
Other   4,418    90,163 
Short-term derivative instrument asset   106,397    391,488 
Prepaid expenses and other current assets   298,886    722,002 
Total current assets   5,159,105    6,812,448 
Crude oil and natural gas properties, successful efforts method:          
Proved Properties   100,285,138    94,189,372 
Accumulated depreciation, depletion, amortization and impairment   (2,759,226)   (352,127)
Total oil and natural gas properties, net   97,525,912    93,837,245 
Other property, plant and equipment, net   20,000    - 
Long-term derivative instrument asset   -    76,199 
TOTAL ASSETS  $102,705,017   $100,725,892 
           
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY          
Current liabilities          
Accounts payable  $8,870,324   $4,033,208 
Accounts payable – related parties   445,349    762,000 
Accrued liabilities and other   7,923,613    4,422,183 
Revenue and royalties payable   3,191,171    461,773 
Revenue and royalties payable - Related Parties   132,563    1,523,138 
Deferred underwriting fee payable   1,065,000    1,300,000 
Related party notes payable, net of discount   3,556,750    2,359,048 
Current portion of warrant liability   5,681,849    - 
Current portion of long term debt   5,524,160    4,157,602 
Forward purchase agreement liability   -    1,094,097 
Total current liabilities   36,390,779    20,113,049 
Long-term debt, net of current portion and discount   33,286,385    37,486,206 
Warrant liability   -    4,777,971 
Convertible note liability   891,364    - 
Deferred tax liability   2,692,733    6,163,140 
Asset retirement obligations   1,049,285    904,297 
Other liabilities   675,000    675,000 
Total for non-current liabilities   38,594,767    50,006,614 
Total liabilities   74,985,546    70,119,663 
Commitments and Contingencies   
 
    
 
 
           
Stockholders’ (deficit) equity          
Preferred stock, $0.0001 par value; 1,000,000 authorized shares, 0 shares issued and outstanding at December 31, 2024 and 2023, respectively   -    - 
Class A Common stock, $0.0001 par value; 100,000,000 authorized shares, 10,323,205 and 5,235,131 shares issued and outstanding at December 31, 2024 and 2023, respectively   1,032    524 
Class B Common stock, $0.0001 par value; 20,000,000 authorized shares, 500,000 and 1,800,000 shares issued and outstanding at December 31, 2024 and 2023, respectively   50    180 
Additional paid in capital   31,312,003    16,317,856 
Accumulated deficit   (28,199,028)   (19,118,745)
Total stockholders’ equity (deficit) attributable to HNR Acquisition Corp   3,114,057    (2,800,185)
Noncontrolling interest   24,605,414    33,406,414 
Total stockholders’ equity   27,719,471    30,606,229 
Total liabilities and stockholders’ equity  $102,705,017   $100,725,892 

 

Theaccompanying notes are an integral part of these consolidated financial statements.

 

F-3

 

 

EONRESOURCES INC

(FORMERLYHNR ACQUISITION CORP)

CONSOLIDATEDSTATEMENTS OF OPERATIONS

 

   Successor   Predecessor 
   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 
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 
Operating income (loss)   (3,844,134)   (12,619,934)   7,381,874 
Other Income (expenses)               
Change in fair value of warrant liability   (804,004)   187,704    - 
Change in fair value of convertible note liability   (192,744)        
 
 
Change in fair value of FPA liability   561,099    3,268,581    - 
Amortization of debt discount   (2,361,627)   (1,191,553)   - 
Interest expense   (7,643,200)   (1,043,312)   (1,834,208)
Interest income   58,793    6,736    313,401 
Gain on extinguishment of liabilities   1,638,138    -    - 
Loss on sale of assets   -    -    (816,011)
Other Income (expense)   36,989    2,937    (74,193)
Total other income (expenses)   (8,706,556)   1,231,093    (2,411,011)
Loss before income taxes   (12,550,690)   (11,388,841)   4,970,863 
Income tax provision (benefit)   3,470,407    2,387,639    - 
Net income (loss)   (9,080,283)   (9,001,202)   4,970,863 
Net income (loss) attributable to noncontrolling interests   -    -    - 
Net income (loss) attributable to HNR Acquisition Corp.  $(9,080,283)  $(9,001,202)  $4,970,863 
                
Weighted average share outstanding, common stock - basic and diluted   6,477,052    5,235,131    - 
Net income (loss) per share of common stock – basic and diluted  $(1.40)  $(1.72)  $- 

 

Theaccompanying notes are an integral part of these consolidated financial statements.

 

F-4

 

 

EONRESOURCES INC

(FORMERLYHNR ACQUISITION CORP)

CONSOLIDATEDSTATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)

 

Predecessor  Owner’s Equity 
     
Balance at December 31, 2022   28,504,247 
Net income   4,970,863 
Equity-based compensation   
 
 
Balance at November 14, 2023  $33,475,110 

 

                                   Total         
                                   Stockholders’         
      Class A   Class B   Additional       (Deficit) Equity Attributable to HNR       Total Stockholders’ 
   Common Stock   Common Stock   Common Stock   Paid-In   Accumulated   Acquisition   Noncontrolling   (Deficit) 
Successor  Shares   Amount   Shares   Amount   Shares   Amount   Capital   deficit   Corp.   Interest   Equity 
Balance – November 15, 2023   3,457,813    346    -    -    -   $-   $(9,719,485)  $(10,079,371)  $(19,798,856)  $-   $(19,798,856)
Reclassification of shares under two class structure and non-redemptions   (3,457,813)   (346)   3,457,813    346    -    -    -    -    -    -    - 
Reclassification of Public shares not redeemed   -    -    445,626    45    -    -    4,878,030    -    4,878,075    -    4,878,075 
Shares reclassified under Non redemption agreement   -    -    600,000    60    -    -    6,567,879    -    6,567,939    -    6,567,939 
Shares not redeemed under forward purchase agreement to FPA Seller   -    -    140,070    14    -    -    1,533,272    -    1,533,286    -    1,533,286 
Excise tax imposed on common stock redemptions   -    -    -    -    -    -    -    (38,172)   (38,172)   -    (38,172)
Forward purchase agreement prepayment   -    -    -    -    -    -    8,190,554    -    8,190,554    -    8,190,554 
Share-based compensation   -    -    381,622.00    38    -    -    3,445,927    -    3,445,965    -    3,445,965 
Shares issued for Acquisition   -    -    210,000.00    21    1,800,000    180    1,421,679    -    1,421,880    33,406,414    34,828,297 
Net loss   -    -    -    -    -    -    -    (9,001,202)   (9,001,202)   -    (9,001,202)
Balance – December 31, 2023   -   $-    5,235,131   $524    1,800,000   $180   $16,317,856   $(19,118,745)  $(2,800,185)  $33,406,414   $30,606,229 
Share-based compensation   -    -    848,074    84    -    -    2,778,907    -    2,778,991    -    2, 778,991  
Shares issued under equity line of credit   -    -    2,230,000    223    -    -    2,628,111    -    2,628,334    -    2,628,334 
Class B exchanged for Class A   -    -    1,300,000    130    (1,300,000)   (130)   8,801,000    -    8,801,000    (8,801,000)   - 
Shares issued to settle FPA   -    -    450,000    45    -    -    449,955    -    450,000    -    450,000 
Shares issued to settle accounts payable   -    -    260,000    26    -    -    336,174    -    336,200    
 
    336,200 
Net loss   -    -    -    -    -    -    -    (9,080,283)   (9,080,283)   -    (9,080,283)
Balance – December 31, 2024   -   $-    10,323,205   $1,032    500,000   $50   $31,312,003   $(28,199,028)  $3,114,057   $24,605,414   $27,719,471 

 

Theaccompanying notes are an integral part of these consolidated financial statements.

 

F-5

 

 

EONRESOURCES INC

(FORMERLYHNR ACQUISITION CORP)

CONSOLIDATEDSTATEMENTS OF CASH FLOWS

 

   Successor   Predecessor 
   Year Ended December 31, 2024   November 15, 2023 to December  31, 2023   January 1, 2023 to November 14, 2023 
Operating activities:            
Net income (loss)  $(9,080,283)  $(9,001,202)  $4,970,863 
Adjustments to reconcile net income to net cash provided by operating activities:               
Depreciation, depletion, and amortization expense   2,407,098    352,127    1,497,749 
Accretion of asset retirement obligations   144,988    11,062    843,865 
Equity-based compensation   2,778,991    3,445,965    - 
Deferred income tax benefit   (3,470,407)   (2,365,632)   - 
Amortization of operating lease right-of-use assets   -    -    (403)
Amortization of debt issuance costs   2,361,627    1,191,553    3,890 
Gain on extinguishment of liabilities   (1,638,138)   -    - 
Change in fair value of unsettled derivatives   361,290    (443,349)   (1,215,693)
Change in fair value of convertible note liability   192,744    -    - 
Change in fair value of warrant liability   804,004    (187,704)   - 
Change in fair value of forward purchase agreement   (561,099)   (3,268,581)   - 
Change in other property, plant, and equipment, net   -    -    83,004 
Loss on sale of assets   -    -    816,011 
Changes in operating assets and liabilities:               
Accounts receivable   411,240    1,793,055    (921,945)
Prepaid expenses and other assets   423,116    (258,431)   26,833 
Related party note receivable interest income   -    -    (313,401)
Accounts payable   3,024,413    8,091,598    1,480,138 
Accounts payable – related parties   (316,651)   (138,000)   - 
Accrued liabilities and other   3,018,930    1,251,677    753,595 
Royalties payable   2,729,398    (313,381)   157,991 
Royalties payable, related party   109,425    323,717    8,066 
Net cash provided by operating activities   3,700,686    484,474    8,190,563 
Investing activities:               
Development of crude oil and gas properties   (3,555,062)   (238,499)   (6,769,557)
Purchases of other equipment   (20,000)   -    - 
Acquisition of business, net of cash acquired   -    (30,827,804)   - 
Trust Account withdrawals   -    49,362,479    - 
Issuance of related party note receivable   -    -    (190,998)
Net cash provided by (used in) investing activities   (3,575,062)   18,296,176    (6,960,555)
Financing activities:               
Proceeds from issuance of long-term debt   -    28,000,000    - 
Payment of debt issuance costs   -    (808,992)   - 
Repayments of long-term debt   (3,984,286)   (319,297)   (3,000,000)
Proceeds of short-term notes payable   1,298,200    -    - 
Repayment of short-term notes payable   (989,018)   -    - 
Proceeds from related party notes payable   450,000    -    - 
Repayment of related party notes payable   (62,750)   -    - 
Proceeds from sale of common stock   2,628,334    -    - 
Redemptions of common stock   -    (44,737,839)   - 
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)
Cash and cash equivalents at beginning of period   3,505,454    2,590,932    2,016,315 
Cash and cash equivalents at end of period  $2,971,558   $3,505,454   $246,323 
                
Cash paid during the period for:               
Interest on debt  $6,146,139   $370,625   $2,002,067 
Income taxes  $-   $154,000   $- 
Amounts included in the measurement of operating lease liabilities  $-   $-   $56,625 
Supplemental disclosure of non-cash investing and financing activities:               
                
Operating lease assets obtained in exchange for operating lease obligations  $-   $-   $- 
Accrued purchases of property and equipment at period end  $2,540,703   $141,481   $256,237 

 

Theaccompanying notes are an integral part of these consolidated financial statements.

 

F-6

 

 

EONRESOURCES INC

(FORMERLYHNR ACQUISITION CORP)

NOTESTO CONSOLIDATED FINANCIAL STATEMENTS

  

NOTE1 — DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS

 

Organizationand General

 

EONResources, Inc., Formerly HNR Acquisition Corp (the “Company”) was incorporated in Delaware on December 9, 2020. TheCompany was a blank check company formed for the purpose of effecting a merger, capital stock exchange, asset acquisition, stock purchase,reorganization or similar business combination with one or more businesses (the “Business Combination”). The Company is an“emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, or the“Securities Act,” as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”).

 

Theregistration statement for the Company’s IPO was declared effective on February 10, 2022 (the “Effective Date”). OnFebruary 15, 2022, the Company consummated the IPO of 7,500,000 units (the “Units” and, with respect to the common stockincluded in the Units sold, the “Public Shares”), at $10.00 per Unit. Additionally, the underwriter fully exercised its optionto purchase 1,125,000 additional Units. Simultaneously with the closing of the IPO, the Company consummated the sale of 505,000 units(the “Private Placement Units”) at a price of $10.00 per unit generating proceeds of $5,050,000 in a private placement toHNRAC Sponsors, LLC, the Company’s sponsor (the “Sponsor”) and EF Hutton (formerly Kingswood Capital Markets) (“EFHutton”).

 

TheSponsor and other parties, purchased, in the aggregate, 505,000 units (“Private Placement Units”) at a price of $10.00 perPrivate Placement Unit in a private placement which included a share of common stock and warrant to purchase three quarters of one shareof common stock at an exercise price of $11.50 per share, subject to certain adjustments (“Private Placement Warrants” andtogether, the “Private Placement”) that occurred immediately prior to the Public Offering.

 

EffectiveNovember 15, 2023, the Company completed its business combination as described in Note 3. Through its subsidiary EON Resources, LLC,a Texas limited liability Company “(“EON” or “EON Resources”) and its subsidiary LH Operating, LLC, a Texaslimited liability company “(“LHO”), the Company is an independent oil and natural gas company focused on the acquisition,development, exploration, and production of oil and natural gas properties in the Permian Basin. The Permian Basin is located in westTexas and southeastern New Mexico and is characterized by high oil and liquids-rich natural gas content, multiple vertical and horizontaltarget horizons, extensive production histories, long-lived reserves and historically high drilling success rates. The Company’sproperties are in the Grayburg-Jackson Field in Eddy County, New Mexico, which is a sub-area of the Permian Basin. The Company focusesexclusively on vertical development drilling. 

 

InflationReduction Act of 2022

 

OnAugust 16, 2022, the Inflation Reduction Act of 2022 (the “IR Act”) was signed into federal law. The IR Act provides for,among other things, a new U.S. federal 1% excise tax on certain repurchases (including redemptions) of stock by publicly traded U.S.domestic corporations and certain U.S. domestic subsidiaries of publicly traded foreign corporations occurring on or after January 1,2023. The excise tax is imposed on the repurchasing corporation itself, not its stockholders from which shares are repurchased. The amountof the excise tax is generally 1% of the fair market value of the shares repurchased at the time of the repurchase. However, for purposesof calculating the excise tax, repurchasing corporations are permitted to net the fair market value of certain new stock issuances againstthe fair market value of stock repurchases during the same taxable year. In addition, certain exceptions apply to the excise tax. TheU.S. Department of the Treasury (the “Treasury”) has been given authority to provide regulations and other guidance to carryout and prevent the abuse or avoidance of the excise tax.

 

Anyredemption or other repurchase that occurs after December 31, 2022, in connection with a Business Combination, extension vote or otherwise,may be subject to the excise tax. Whether and to what extent the Company would be subject to the excise tax in connection with a BusinessCombination, extension vote or otherwise would depend on a number of factors, including (i) the fair market value of the redemptionsand repurchases in connection with the Business Combination, extension or otherwise, (ii) the structure of a Business Combination, (iii)the nature and amount of any “PIPE” or other equity issuances in connection with a Business Combination (or otherwise issuednot in connection with a Business Combination but issued within the same taxable year of a Business Combination) and (iv) the contentof regulations and other guidance from the Treasury. In addition, because the excise tax would be payable by the Company and not by theredeeming holder, the mechanics of any required payment of the excise tax have not been determined. The foregoing could cause a reductionin the cash available on hand to complete a Business Combination and in the Company’s ability to complete a Business Combination.

 

F-7

 

 

OnMay 11, 2023, in connection with the stockholder vote for the amendment to the Company’s certificate of incorporation, a totalof 4,115,597 Public Shares for an aggregate redemption amount of $43,318,207 were redeemed from the Trust Account by the stockholdersof the Company. On November 15, 2023, a total of 3,323,707 Public Shares were redeemed for an aggregate redemption amount of $12,346,791.As a result of these redemptions of common stock, the Company recognized an estimated liability for the excise tax of $474,837, includedin Accrued liabilities and other on the Company’s consolidated balance sheet pursuant to the 1% excise tax under the IRAct partially offset by issuance of common stock subsequent to the redemptions. The liability does not impact the consolidated statementsof operations and is offset against accumulated deficit, and had a balance of $474,837 as of December 31, 2024 and 2023, included inAccrued Liabilities and Other on the Company’s consolidated balance sheets.

 

GoingConcern Considerations

 

AtDecember 31, 2024, the Company had $2,971,558 in cash and a working capital deficit of $31,231,674. These conditions raise substantialdoubt about the Company’s ability to continue as a going concern within one year after the date that the financial statements areissued. The Company had positive cash flow from operations of $3,700,686 for the year ended December 31, 2024. Additionally, management’splans to alleviate this substantial doubt include improving profitability through streamlining costs, maintaining active hedge positionsfor its proven reserve production, and the issuance of additional shares of Class A common stock under the Common Stock Purchase Agreement.The Company has a three-year Common Stock Purchase Agreement with a maximum funding limit of $150,000,000 that can fund the Companyoperations and production growth, and be used to reduce liabilities of the Company, subject to the Company’s Form S-1 RegistrationStatement, which was declared effective by the Securities and Exchange Commission (“SEC”) on August 9, 2024. Through December31, 2024, the Company has received $2,628,344 in cash proceeds related to the sale of 2,230,000 shares of common stockunder the Common Stock Purchase Agreement. The financial statements do not include any adjustments that might result from the outcomeof this uncertainty.

 

NOTE2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basisof Presentation

 

OnNovember 15, 2023 (the “Closing Date”), the Company consummated a business combination which resulted in the acquisitionof EON Resources, LLC, a Texas limited liability Company “(“EON” or “EON Resources”) and its subsidiaryLH Operating, LLC, a Texas limited liability company “(“LHO”, and collectively, the EON Business”) (the “Acquisition”).The Company was deemed the accounting acquirer in the Acquisition based on an analysis of the criteria outlined in Accounting StandardsCodification (“ASC”) 805, Business Combinations, and the EON Business was deemed to be the Predecessor entity. Accordingly,the historical consolidated financial statements of the EON Business became the historical financial statements of the Company’supon consummation of the Acquisition. As a result, the financial statements included in this report reflect (i) the historical operatingresults of EON Business prior to the Acquisition (“Predecessor”) and (ii) the combined results of the companies, includingEON Business following the closing of the Acquisition (“Successor”). The accompanying financial statements include a Predecessorperiod, which was the period January 1, 2023 through November 14, 2023, concurrent with completion of the Acquisition and Successor periodfrom November 15, 2023 through December 31, 2023. As a result of the Acquisition, the results of operations, financial position and cashflows of the Predecessor and Successor may not be directly comparable. A black-line between the Successor and Predecessor periods hasbeen placed in the consolidated financial statements and in the tables to the notes to the consolidated financial statements to highlightthe lack of comparability between these two periods as the Acquisition resulted in a new basis of accounting for the EON Business. SeeNote 3 for additional information.

 

Theaccompanying financial statements are presented in U.S. dollars in conformity with accounting principles generally accepted in the UnitedStates of America (“U.S. GAAP”) and pursuant to the rules and regulations of the SEC. 

 

F-8

 

 

Principlesof Consolidation

 

Theaccompanying consolidated financial statements include the accounts of the Company and its subsidiaries. All significant intercompanybalances and transactions have been eliminated in consolidation.

 

SegmentsReporting

 

TheCompany manages its operations as a single segment for the purpose of assessing performance and making operating decisions. The Company’sChief Operating Decision Maker (“CODM”) is its executive management committee. The CODM allocates resources and evaluatesthe performance of the Company using information about combined net income from operations. All significant operating decisions are basedupon an analysis of the Company as one operating segment, which is the same as its reporting segment.

 

EmergingGrowth Company

 

Section 102(b)(1) ofthe JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards untilprivate companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a classof securities registered under the Securities Exchange Act of 1934) are required to comply with the new or revised financialaccounting standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with therequirements that apply to non-emerging growth companies but any such an election to opt out is irrevocable. The Company has electednot to opt out of such extended transition period which means that when a standard is issued or revised and it has different applicationdates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the timeprivate companies adopt the new or revised standard. This may make comparison of the Company’s consolidated financial statementswith another public company which is neither an emerging growth company nor an emerging growth company which has opted out of using theextended transition period difficult or impossible because of the potential differences in accounting standards used.

 

NetIncome (Loss) Per Share:

 

Netincome (loss) per share of common stock is computed by dividing net income (loss) applicable to common stockholders by the weighted averagenumber of shares of common stock outstanding during the period, excluding shares of common stock subject to forfeiture.

  

TheCompany’s Class B Common shares do not have economic rights to the undistributed earnings of the Company and are not consideredparticipating securities under ASC 260. As such, they are excluded from the calculation of net income (loss) per common share.

 

TheCompany has not considered the effect of the warrants sold in the Initial Public Offering and private placement warrants to purchasean aggregate of 6,847,500 shares, warrants to purchase 4,188,000 shares issued in connection with Private Notes Payable andwarrant to purchase 1,200,000 issued to a vendor in the calculation of diluted income per share, since the effective of those instrumentswould be anti-dilutive. As a result, diluted income (loss) per share of common stock is the same as basic loss per share of commonstock for the period presented.

 

Useof Estimates

 

Thepreparation of financial statements in conformity with GAAP requires the Company’s management to make estimates and assumptionsthat affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financialstatements and the reported amounts of revenues and expenses during the reporting period. Significant estimates and assumptions reflectedin the financial statements include: i) estimates of proved reserves of oil and natural gas, which affect the calculation of depletion,depreciation, and amortization (“DD&A”) and impairment of proved oil and natural gas properties, ii) impairment of undevelopedproperties and other assets; and iii) the valuation of commodity and other derivative financial instruments. These estimates are basedon information available as of the date of the financial statements; therefore, actual results could differ materially from management’sestimates using different assumptions or under different conditions. Future production may vary materially from estimated oil and naturalgas proved reserves. Actual future prices may vary significantly from price assumptions used for determining proved reserves and forfinancial reporting.

 

F-9

 

 

Cash

 

TheCompany considers all cash on hand, depository accounts held by banks, money market accounts and investments with an original maturityof three months or less to be cash equivalents. The Company’s cash and cash equivalents are held in financial institutions in amountsthat exceed the insurance limits of the Federal Deposit Insurance Corporation. The Company believes its counterparty risks are minimalbased on the reputation and history of the institutions selected.

 

AccountsReceivable

 

Accountsreceivable consist of receivables from crude oil and natural gas purchasers and are generally uncollateralized. Accounts receivablesare typically due within 30 to 60 days of the production date and 30 days of the billing date and are stated at amounts duefrom purchasers and industry partners. Amounts are considered past due if they have been outstanding for 60 days or more. No interestis typically charged on past due amounts.

 

TheCompany reviews its need for an allowance for doubtful accounts on a periodic basis and determines the allowance, if any, by consideringthe length of time past due, previous loss history, future net revenues associated with the debtor’s ownership interest in oiland natural gas properties operated by the Company and the debtor’s ability to pay its obligations, among other things. The Companybelieves its accounts receivable are fully collectible. Accordingly, no allowance for doubtful accounts has been provided.

 

Asof December 31, 2024 and 2023, the Company had approximately 99% and 96% of accounts receivable with two customers, respectively.

 

CrudeOil and Natural Gas Properties

 

TheCompany accounts for its crude oil and natural gas properties under the successful efforts method of accounting. Under this method, costsof proved developed producing properties, successful exploratory wells and developmental dry hole costs are capitalized. Internal coststhat are directly related to acquisition and development activities, including salaries and benefits, are capitalized. Internal costsrelated to production and similar activities are expensed as incurred. Capitalized costs are depleted by the unit-of-production methodbased on estimated proved developed producing reserves. The Company calculates quarterly depletion expense by using the estimated priorperiod-end reserves as the denominator. The process of estimating and evaluating crude oil and natural gas reserves is complex, requiringsignificant decisions in the evaluation of available geological, geophysical, engineering, and economic data. The data for a given propertymay also change substantially over time because of numerous factors, including additional development activity, evolving production historyand a continual reassessment of the viability of production under changing economic conditions. As a result, revisions in existing reserveestimates occur. Capitalized development costs of producing oil and natural gas properties are depleted over proved developed reservesand leasehold costs are depleted over total proved reserves. Upon the sale or retirement of significant portions of or complete fieldsof depreciable or depletable property, the net book value thereof, less proceeds or salvage value, is recognized as a gain or loss.

 

Explorationcosts, including geological and geophysical expenses, seismic costs on unproved leaseholds and delay rentals are expensed as incurred.Exploratory well drilling costs, including the cost of stratigraphic test wells, are initially capitalized, but charged to expense ifthe well is determined to be economically nonproductive. The status of each in-progress well is reviewed quarterly to determine the properaccounting treatment under the successful efforts method of accounting. Exploratory well costs continue to be capitalized so long asthe Company has identified a sufficient quantity of reserves to justify completion as a producing well, is making sufficient progressassessing reserves with economic and operating viability, and the Company remains unable to make a final determination of productivity.

 

F-10

 

 

Ifan in-progress exploratory well is found to be economically unsuccessful prior to the issuance of the financial statements, the costsincurred prior to the end of the reporting period are charged to exploration expense. If the Company is unable to make a final determinationabout the productive status of a well prior to issuance of the financial statements, the costs associated with the well are classifiedas suspended well costs until the Company has had sufficient time to conduct additional completion or testing operations to evaluatethe pertinent geological and engineering data obtained. At the time the Company can make a final determination of a well’s productivestatus, the well is removed from suspended well status and the resulting accounting treatment is recorded.

 

TheSuccessor recognized depreciation, depletion, and amortization expense totaling $2,407,098 for the year ended December 31, 2024 and $352,127for the period from November 15, 2023 to December 31, 2023, and the Predecessor recognized $1,497,749 for the period from January 1,2023 to November 14, 2023.

 

Impairmentof Oil and Gas Properties

 

Provedoil and natural gas properties are reviewed for impairment when events and circumstances indicate a possible decline in the recoverabilityof the carrying amount of such property. The Company estimates the expected future cash flows of its oil and natural gas properties andcompares the undiscounted cash flows to the carrying amount of the oil and natural gas properties, on a field-by-field basis, to determineif the carrying amount is recoverable. If the carrying amount exceeds the estimated undiscounted future cash flows, the Company willwrite down the carrying amount of the oil and natural gas properties to estimated fair value.

 

TheCompany and the Predecessor did not recognize any impairment of oil and natural gas properties in the periods presented.

 

AssetRetirement Obligations

 

TheCompany recognizes the fair value of an asset retirement obligation (“ARO”) in the period in which it is incurred if a reasonableestimate of fair value can be made. The asset retirement obligation is recorded as a liability at its estimated present value, with anoffsetting increase recognized in oil and natural gas properties on the consolidated balance sheets. Periodic accretion of the discountedvalue of the estimated liability is recorded as an expense in the consolidated statements of operations.

 

OtherProperty and Equipment, net

 

Otherproperty and equipment are recorded at cost. Other property and equipment are depreciated over its estimated useful life on a straight-linebasis. The Company expenses maintenance and repairs in the period incurred. Upon retirements or dispositions of assets, the cost andrelated accumulated depreciation are removed from the consolidated balance sheet with the resulting gains or losses, if any, reflectedin operations.

 

Materialsand supplies are stated at the lower of cost or market and consist of oil and gas drilling or repair items such a tubing, casing, andpumping units. These items are primarily acquired for use in future drilling or repair operations and are carried at lower of cost ormarket.

 

TheCompany reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount ofan asset may not be recoverable. If such assets are considered impaired, the impairment to be recorded is measured by the amount by whichthe carrying amount of the asset exceeds its estimated fair value. The estimated fair value is determined using either a discounted futurecash flow model or another appropriate fair value method.

 

F-11

 

 

DerivativeInstruments

 

TheCompany uses derivative financial instruments to mitigate its exposure to commodity price risk associated with oil prices. The Company’sderivative financial instruments are recorded on the consolidated balance sheets as either an asset or a liability measured at fair value.The Company has elected not to apply hedge accounting for its existing derivative financial instruments, and as a result, the Companyrecognizes the change in derivative fair value between reporting periods currently in its consolidated statements of operations. Thefair value of the Company’s derivative financial instruments is determined using industry-standard models that consider variousinputs including: (i) quoted forward prices for commodities, (ii) time value of money and (iii) current market and contractualprices for the underlying instruments, as well as other relevant economic measures. Realized gains and losses from the settlement ofderivative financial instruments and unrealized gains and unrealized losses from valuation changes in the remaining unsettled derivativefinancial instruments are reported in a single line item as a component of revenues in the consolidated statements of operations. Cashflows from derivative contract settlements are reflected in operating activities in the accompanying consolidated statements of cashflows. See Note 4 for additional information about the Company’s derivative instruments.

 

TheCompany’s credit risk related to derivatives is a counterparties’ failure to perform under derivative contracts owed to theCompany. The Company uses credit and other financial criteria to evaluate the credit standing of, and to select, counterparties to itsderivative instruments. Although the Company does not obtain collateral or otherwise secure the fair value of its derivative instruments,associated credit risk is mitigated by the Company’s credit risk policies and procedures.

 

TheCompany has entered into International Swap Dealers Association Master Agreements (“ISDA Agreements”) with its derivativecounterparty. The terms of the ISDA Agreements provide the Company and the counterparty with rights of set off upon the occurrence ofdefined acts of default by either the Company or a counterparty to a derivative, whereby the party not in default may set off all derivativeliabilities owed to the defaulting party against all derivative asset receivables from the defaulting party.

 

ProductRevenues

 

TheCompany accounts for sales in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contractswith Customers. Revenue is recognized when the Company satisfies a performance obligation in an amount reflecting the considerationto which it expects to be entitled. The Company applies a five-step approach in determining the amount and timing of revenue to be recognized:(1) identifying the contract with a customer; (2) identifying the performance obligations in the contract; (3) determiningthe transaction price; (4) allocating the transaction price to the performance obligations in the contract; and (5) recognizingrevenue when the performance obligation is satisfied.

 

TheCompany enters into contracts with customers to sell its oil and natural gas production. Revenue from these contracts is recognized whenthe Company’s performance obligations under these contracts are satisfied, which generally occurs with the transfer of controlof the oil and natural gas to the purchaser. Control is generally considered transferred when the following criteria are met: (i) transferof physical custody, (ii) transfer of title, (iii) transfer of risk of loss and (iv) relinquishment of any repurchaserights or other similar rights. Given the nature of the products sold, revenue is recognized at a point in time based on the amount ofconsideration the Company expects to receive in accordance with the price specified in the contract. Consideration under oil and naturalgas marketing contracts is typically received from the purchaser one to two months after production.

 

Mostof the Company’s oil marketing contracts transfer physical custody and title at or near the wellhead or a central delivery point,which is generally when control of the oil has been transferred to the purchaser. The majority of the oil produced is sold under contractsusing market-based pricing, which price is then adjusted for differentials based upon delivery location and oil quality. To the extentthe differentials are incurred at or after the transfer of control of the oil, the differentials are included in oil revenues on thestatements of operations, as they represent part of the transaction price of the contract. If other related costs are incurred priorto the transfer of control of the oil, those costs are included in production taxes, transportation and processing expenses on the Company’sconsolidated statements of operations, as they represent payment for services performed outside of the contract with the customer.

 

TheCompany’s natural gas is sold at the lease location. Most of the Company’s natural gas is sold under gas purchase agreements.Under the gas purchase agreements, the Company receives a percentage of the net production from the sale of the natural gas and residuegas, less associated expenses incurred by the buyer.

 

TheCompany does not disclose the value of unsatisfied performance obligations under its contracts with customers as it applies the practicalexpedient in accordance with ASC 606. The expedient, as described in ASC 606-10-50-14(a), applies to variable considerationthat is recognized as control of the product is transferred to the customer. Since each unit of product represents a separate performanceobligation, future volumes are wholly unsatisfied, and disclosure of the transaction price allocated to remaining performance obligationsis not required.

 

F-12

 

 

Customers

 

TheCompany sold 100% of its crude oil and natural gas production to two customers for the years ended December 31, 2024, and 2023.Inherent to the industry is the concentration of crude oil, natural gas and natural gas liquids (“NGLs”) sales to a limitednumber of customers. This concentration has the potential to impact the Company’s overall exposure to credit risk in that its customersmay be similarly affected by changes in economic and financial conditions, commodity prices or other conditions. Given the liquidityin the market for the sale of hydrocarbons, the Company believes the loss of any single purchaser, or the aggregate loss of several purchasers,could be managed by selling to alternative purchasers in the operating areas.

 

WarrantyObligations

 

TheCompany provides an assurance-type warranty that guarantees its products comply with agreed-upon specifications. This warranty is notsold separately and does not convey any additional goods or services to the customer; therefore, the warranty is not considered a separateperformance obligation. As the Company typically incurs minimal claims under the warranties, no liability is estimated at the time goodsare delivered, but rather at the point of a claim.

 

OtherRevenue

 

Otherrevenue is generated from the fees the Company charges a single customer for the disposal of water, saltwater, brine, brackish water,and other water (collectively, “Water”) into the Company’s water injection system. Revenue recognized under the agreementis variable in nature and primarily based on the volume of Water accepted during the period.

 

WarrantLiabilities

 

TheCompany accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’sspecific terms and applicable authoritative guidance in Financial Accounting Standards Board (“FASB”) Accounting StandardsCodification ASC 480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC 815, Derivatives and Hedging (“ASC815”). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definitionof a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, includingwhether the warrants are indexed to the Company’s own common stock, among other conditions for equity classification. This assessmentis conducted at the time of warrant issuance and as of each subsequent quarterly period end date while the warrants are outstanding.

 

Inaccordance with Accounting Standards Codification ASC 815-40, Derivatives and Hedging—Contracts in Entity’s Own Equity, thewarrants issued in connection with the Private Notes Payable do not meet the criteria for equity classification due to the redemptionright whereby the holder may require the Company to settle the warrant in cash 18 months after the closing of the MIPA, and must be recordedas liabilities. The warrants are measured at fair value at inception and at each reporting date in accordance with ASC 820, Fair ValueMeasurement, with changes in fair value recognized in the statements of operations in the period of change.

 

ForwardPurchase Agreement Valuation

 

TheCompany has determined that the FPA Put Option, including the Maturity Consideration, within the Forward Purchase Agreement is (i) afreestanding financial instrument and (ii) a liability (i.e., an in-substance written put option). This liability was recorded as a liabilityat fair value on the consolidated balance sheet as of the reporting date in accordance with ASC 480. The fair value of the liabilitywas estimated using a Monte-Carlo Simulation in a risk-neutral framework. Specifically, the future stock price is simulated assuminga Geometric Brownian Motion (“GBM”). For each simulated path, the forward purchase value is calculated based on the contractualterms and then discounted back to present. Finally, the value of the forward is calculated as the average present value over all simulatedpaths. The model also considered the likelihood of a dilutive offering of common stock.

 

F-13

 

 

Concentrationof Credit Risk:

 

Financialinstruments that potentially subject the Company to concentrations of credit risk consist of a cash account in a financial institution,which, at times, may exceed the Federal Depository Insurance Coverage (“FDIC”) of $250,000. As of December 31, 2024, theCompany’s cash balance did not exceeded the FDIC limit. At December 31, 2024, the Company had not experienced losses on this accountand management believes the Company is not exposed to significant risks on such account. 

 

IncomeTaxes

 

TheCompany follows the asset and liability method of accounting for income taxes under FASB ASC 740, “Income Taxes.” Deferredtax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financialstatements carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities aremeasured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expectedto be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in theperiod that included the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amountexpected to be realized.

 

FASBASC 740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement oftax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-notto be sustained upon examination by taxing authorities. There were no unrecognized tax benefits as of December 31, 2024 and 2023. TheCompany recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. No amounts were accruedfor the payment of interest and penalties at December 31, 2024 and 2023. The Company is currently not aware of any issues under reviewthat could result in significant payments, accruals, or material deviation from its position. The Company is subject to income tax examinationsby major taxing authorities since inception.

 

Priorthe closing of the Acquisition, the Predecessor elected to be treated as a partnership for income tax purposes and was not subject tofederal, state, or local income taxes. Any taxable income or loss was recognized by the owners. Accordingly, no federal, state, or localincome taxes have been reflected in the accompanying consolidated financial statements of the Predecessor. Significant differences mayexist between the results of operations reported in these consolidated financial statements and those determined for income tax purposesprimarily due to the use of different asset valuation methods for tax purposes.

 

SegmentReporting

 

Segmentinformation is prepared on the same basis that our CEO, who is our Chief Operating Decision Maker (“CODM”), manages our segments,evaluates financial results, and makes key operating decisions. The Company has one reportable operating segment, its oil and gas operationswhich derives its revenue from the sale of oil and gas products. The CODM uses net income from operations to evaluate and make key operatingdecisions. The information regularly provided to the CODM on the segment’s revenues and significant expenses aligns with the categoriespresented in the Consolidated Statements of Operations. Furthermore, the segment’s assets are reported on the Consolidated BalanceSheets as total assets.

 

RecentAccounting Pronouncements

 

InNovember 2023, the FASB issued Accounting Standards Update (ASU) 2023-07, Segment Reporting (Topic 280) — Improvementsto Reportable Segment Disclosures, which adds new disclosure requirements related to significant segment expenses regularly providedto the chief operating decision maker (CODM) and included in each reported measure of segment profit or loss, other segment items thatconstitute the difference between segment revenues less significant segment expenses and the measure of profit or loss, disclosure ofthe CODM’s title and position as well as an explanation of how the CODM uses the reported measures and expanded interim disclosures.ASU 2023-07 is effective for financial statements for annual periods beginning after December 15, 2023 and interim periods within fiscalyears beginning after December 15, 2024. The Company has implemented this ASU during the year ended December 31, 2024, and determinedno retrospective changes were necessary.

 

F-14

 

 

InDecember 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740) — Improvements to Income Tax Disclosures.Under this ASU, entities must disclose, on an annual basis, specific categories in the rate reconciliation and provide additional informationfor reconciling items that meet a quantitative threshold. In addition, ASU 2023-09 requires entities to disclose additionalinformation about income taxes paid. ASU 2023-09 is effective for financial statements for annual periods beginning after December15, 2024. The Company is currently evaluating the potential impact of adopting this guidance on the consolidated financial statementsand the notes to consolidated financial statements.

 

Managementdoes not believe that any recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a materialeffect on the Company’s consolidated financial statements.

 

NOTE3 — BUSINESS COMBINATION

 

TheCompany entered into that certain Amended and Restated Membership Interest Purchase Agreement, dated as of August 28, 2023 (as amended,the “MIPA”), by and among HNRA, HNRA Upstream, LLC, a newly formed Delaware limited liability company which is managed by,and is a subsidiary of, HNRA (“OpCo”), and HNRA Partner, Inc., a newly formed Delaware corporation and wholly owned subsidiaryof OpCo (“SPAC Subsidiary”, and together with the Company and OpCo, “Buyer” and each a “Buyer”),CIC EON LP, a Delaware limited partnership (“CIC”), DenCo Resources, LLC, a Texas limited liability company (“DenCo”),EON Resources Management, LLC, a Texas limited liability company (“EON Management”), 4400 Holdings, LLC, a Texas limitedliability company (“4400” and, together with CIC, DenCo and EON Management, collectively, “Seller” and each a“Seller”), and, solely with respect to Section 6.20 of the MIPA, the Sponsor.

 

OnNovember 15, 2023 (the “Closing Date”), as contemplated by the MIPA:

 

  HNRA filed a Second Amended and Restated Certificate of Incorporation (the “Second A&R Charter”) with the Secretary of State of the State of Delaware, pursuant to which the number of authorized shares of HNRA’s capital stock, par value $0.0001 per share, was increased to 121,000,000 shares, consisting of (i) 100,000,000 shares of Class A common stock, par value $0.0001 per share (the “Class A Common Stock”), (ii) 20,000,000 shares of Class B common stock, par value $0.0001 per share (the “Class B Common Stock”), and (iii) 1,000,000 shares of preferred stock, par value $0.0001 per share;

 

  The current shares of common stock of HNRA were reclassified as Class A Common Stock, the Class B Common Stock have no economic rights but entitles its holder to one vote on all matters to be voted on by stockholders generally, holders of shares of Class A Common Stock and shares of Class B Common Stock will vote together as a single class on all matters presented to our stockholders for their vote or approval, except as otherwise required by applicable law or by the Second A&R Charter;

 

  (A) HNRA contributed to OpCo (i) all of its assets (excluding its interests in OpCo and the aggregate amount of cash required to satisfy any exercise by HNRA stockholders of their Redemption Rights (as defined below)) and (ii) 2,000,000 newly issued shares of Class B Common Stock (such shares, the “Seller Class B Shares”) and (B) in exchange therefor, OpCo issued to HNRA a number of Class A common units of OpCo (the “OpCo Class A Units”) equal to the number of total shares of Class A Common Stock issued and outstanding immediately after the closing (the “Closing”) of the transactions (the “Transactions”) contemplated by the HNRA (following the exercise by HNRA stockholders of their Redemption Rights) (such transactions, the “SPAC Contribution”);

 

  Immediately following the SPAC Contribution, OpCo contributed $900,000 to SPAC Subsidiary in exchange for 100% of the outstanding common stock of SPAC Subsidiary (the “SPAC Subsidiary Contribution”); and

 

  Immediately following the SPAC Subsidiary Contribution, Seller sold, contributed, assigned, and conveyed to (A) OpCo, and OpCo acquired and accepted from Seller, ninety-nine percent (99.0%) of the outstanding membership interests of EON Resources, LLC, a Texas limited liability company (“EON” or the “Target”), and (B) SPAC Subsidiary, and SPAC Subsidiary purchased and accepted from Seller, one percent (1.0%) of the outstanding membership interest of Target (together with the ninety-nine (99.0%) interest, the “Target Interests”), in each case, in exchange for (x) $900,000 of the Cash Consideration (as defined below) in the case of SPAC Subsidiary and (y) the remainder of the Aggregate Consideration (as defined below) in the case of OpCo (such transactions, together with the SPAC Contribution and SPAC Subsidiary Contribution, the “Acquisition”).

 

F-15

 

 

The“Aggregate Consideration” for the EON Business was (a), cash in the amount of $31,074,127 in immediately available funds(the “Cash Consideration”), (b) 2,000,000 Class B common units of OpCo (“OpCo Class B Units”) (the “CommonUnit Consideration”), which will be equal to and exchangeable into 2,000,000 shares of Class A Common Stock issuable uponexercise of the OpCo Exchange Right (as defined below), as reflected in the amended and restated limited liability company agreementof OpCo that became effective at Closing (the “A&R OpCo LLC Agreement”), (c) and the 2,000,000 Seller Class B Shares,(d) $15,000,000 payable through a promissory note to Seller (the “Seller Promissory Note”), (e) 1,500,000 preferred unitsof OpCo (the “OpCo Preferred Units” and together with the Opco Class A Units and the OpCo Class B Units, the “OpCoUnits”) of OpCo (the “Preferred Unit Consideration”, and, together with the Common Unit Consideration, the “UnitConsideration”), and (f) an agreement to, on or before November 21, 2023, Buyer shall settle and pay to Seller $1,925,873 fromsales proceeds received from oil and gas production attributable to EON, including pursuant to its third party contract with affiliatesof Chevron. At Closing, 500,000 Seller Class B Shares (the “Escrowed Share Consideration”) were placed in escrow for thebenefit of Buyer pursuant to an escrow agreement and the indemnity provisions in the MIPA. The Aggregate Consideration is subject toadjustment in accordance with the MIPA.

  

OpCoA&R LLC Agreement

 

Inconnection with the Closing, HNRA and EON Royalty, LLC, a Texas limited liability company, an affiliate of Seller and Seller’sdesignated recipient of the Aggregate Consideration (“EON Royalty”), entered into an amended and restated limited liabilitycompany agreement of OpCo (the “OpCo A&R LLC Agreement”). Pursuant to the A&R OpCo LLC Agreement, each OpCo unitholder(excluding HNRA) will, subject to certain timing procedures and other conditions set forth therein, have the right(the “OpCo ExchangeRight”) to exchange all or a portion of its OpCo Class B Units for, at OpCo’s election,(i) shares of Class A Common Stockat an exchange ratio of one share of Class A Common Stock for each OpCo Class B Unit exchanged, subject to conversion rate adjustmentsfor stock splits, stock dividends and reclassifications and other similar transactions, or (ii) an equivalent amount of cash. Additionally,the holders of OpCo Class B Units will be required to exchange all of their OpCo Class B Units (a “Mandatory Exchange”) uponthe occurrence of the following: (i) upon the direction of HNRA with the consent of at least fifty percent (50%) of the holders of OpCoClass B Units; or (ii) upon the one-year anniversary of the Mandatory Conversion Trigger Date. In connection with any exchange of OpCoClass B Units pursuant to the OpCo Exchange Right or acquisition of OpCo Class B Units pursuant to a Mandatory Exchange, a correspondingnumber of shares of Class B Common Stock held by the relevant OpCo unitholder will be cancelled.

 

Immediatelyupon the Closing, EON Royalty exercised the OpCo Exchange Right as it relates to 200,000 OpCo Class B units (and 200,000 shares of ClassB Common Stock).

 

TheOpCo Preferred Units will be automatically converted into OpCo Class B Units on the two-year anniversary of the issuancedate of such OpCo Preferred Units (the “Mandatory Conversion Trigger Date”) at a rate determined by dividing (i) $20.00per unit (the “Stated Conversion Value”), by (ii) the Market Price of the Class A Common Stock, (the “ConversionPrice”). The “Market Price” means the simple average of the daily VWAP of the Class A Common Stock during thefive (5) trading days prior to the date of conversion. On the Mandatory Conversion Trigger Date, the Company will issue a numberof shares of Class B Common Stock to Seller equivalent to the number of OpCo Class B Units issued to Seller. If not exchangedsooner, such newly issued OpCo Class B Units shall automatically exchange into Class A Common Stock on the one-year anniversaryof the Mandatory Conversion Trigger Date at a ratio of one OpCo Class B Unit for one share of Class Common Stock. An equivalentnumber of shares of Class B Common Stock must be surrendered with the OpCo Class B Units to the Company in exchange forthe Class A Common Stock. As noted above, the OpCo Class B Units must be exchanged upon the one-year anniversary of the MandatoryConversion Trigger Date.

 

F-16

 

 

OptionAgreement

 

Inconnection with the Closing, HNRA Royalties, LLC, a newly formed Delaware limited liability company and wholly-owned subsidiary of HNRA(“HNRA Royalties”) and EON Royalty entered into an Option Agreement (the “Option Agreement”). EON Royalty ownscertain overriding royalty interests in certain oil and gas assets owned by EON Resources, LLC (the “ORR Interest”). Pursuantto the Option Agreement, EON Royalty granted irrevocable and exclusive option to HNRA Royalties to purchase the ORR Interest for theOption Price (as defined below) at any time prior to November 15, 2024. The option is not exercisable while the Seller Promissory Noteis outstanding.

 

Thepurchase price for the ORR Interest upon exercise of the option is: (i) (1) $30,000,000 the (“Base Option Price”),plus (2) an additional amount equal to interest on the Base Option Price of twelve percent (12%), compounded monthly, from the ClosingDate through the date of acquisition of the ORR Interest, minus (ii) any amounts received by EON Royalty in respect of the ORR Interestfrom the month of production in which the effective date of the Option Agreement occurs through the date of the exercise of the option(such aggregate purchase price, the “Option Price”).

 

TheOption Agreement and the option will immediately terminate upon the earlier of (a) EON Royalty’s transfer or assignment ofall of the ORR Interest in accordance with the Option Agreement and (b) November 15, 2024. As consideration for the Option Agreement,the Company issued 10,000 shares of Class A common stock to EON Royalty with a fair value of $67,700. EON Royalty obtained the ORR Interesteffective July 1, 2023, when the Predecessor transferred to EON Royalty an assigned and undivided royalty interest equal in amount toten percent (10%) of the Predecessors’ interest all oil, gas and minerals in, under and produced from each lease. The Predecessorrecognized a loss on sale of assets of $816,011 in connection with this transaction.

 

BackstopAgreement

 

Inconnection with the Closing, HNRA entered a Backstop Agreement (the “Backstop Agreement”) with EON Royalty and certain ofHNRA’s founders listed therein (the “Founders”) whereby the EON Royalty will have the right (“Put Right”)to cause the Founders to purchase Seller’s OpCo Preferred Units at a purchase price per unit equal to $10.00 per unit plusthe product of (i) the number of days elapsed since the effective date of the Backstop Agreement and (ii) $10.00 dividedby 730. Seller’s right to exercise the Put Right will survive for six (6) months following the date the Trust Shares (as definedbelow) are not restricted from transfer under the Letter Agreement (as defined in the MIPA) (the “Lockup Expiration Date”).

 

Assecurity that the Founders will be able to purchase the OpCo Preferred Units upon exercise of the Put Right, the Founders agreedto place at least 1,300,000 shares of Class A Common Stock into escrow (the “Trust Shares”), which the Founderscan sell or borrow against to meet their obligations upon exercise of the Put Right, with the prior consent of Seller. HNRA is not obligatedto purchase the OpCo Preferred Units from EON Royalty under the Backstop Agreement. Until the Backstop Agreement is terminated,EON Royalty and its affiliates are not permitted to engage in any transaction which is designed to sell short the Class A CommonStock or any other publicly traded securities of HNRA.

 

FounderPledge Agreement 

 

Inconnection with the Closing, HNRA entered a Founder Pledge Agreement (the “Founder Pledge Agreement”) with the Founders whereby,in consideration of placing the Trust Shares into escrow and entering into the Backstop Agreement, HNRA agreed: (a) by January 15, 2024,to issue to the Founders an aggregate number of newly issued shares of Class A Common Stock equal to 10% of the number of Trust Shares;(b) by January 15, 2024, to issue to the Founders number of warrants to purchase an aggregate number of shares of Class A Common Stockequal to 10% of the number of Trust Shares, which such warrants shall be exercisable for five years from issuance at an exercise priceof $11.50 per shares; (c) if the Backstop Agreement is not terminated prior to the Lockup Expiration Date, to issue an aggregate numberof newly issued shares of Class A Common Stock equal to (i) (A) the number of Trust Shares, divided by (B) thesimple average of the daily VWAP of the Class A Common Stock during the five (5) Trading Days prior to the date of the termination ofthe Backstop Agreement, subject to a minimum of $6.50 per share, multiplied by (C) a price between $10.00-$13.00 pershare (as further described in the Founder Pledge Agreement), minus (ii) the number of Trust Shares; and (d) followingthe purchase of OpCo Preferred Units by a Founder pursuant to the Put Right, to issue a number of newly issued shares of ClassA Common Stock equal to the number of Trust Shares sold by such Founder. Until the Founder Pledge Agreement is terminated, the Foundersare not permitted to engage in any transaction which is designed to sell short the Class A Common Stock or any other publicly tradedsecurities of HNRA.

 

F-17

 

 

Theabove description of the Founder Pledge Agreement is a summary only and is qualified in its entirety by the text of the Founder PledgeAgreement. In consideration for entering into the Backstop agreement, the Company issued the Founders an aggregate of 134,500 sharesof Class A Common Stock, with a fair value of $910,565 based on the closing price of the Company’s common stock of $6.77 on November15, 2023.

 

TheAcquisition was accounted for as a business combination under ASC 805. The purchase price of the EON Business has been allocated to theassets acquired and liabilities assumed based on their estimated relative fair values as follows:

 

Purchase Price:    
Cash  $31,074,127 
Side Letter payable   1,925,873 
Promissory note to Sellers of EON Business   15,000,000 
10,000 HNRA Class A Common shares for Option Agreement   67,700 
200,000 HNRA Class A Common shares   1,354,000 
1,800,000 OpCo Class B Units   12,186,000 
1,500,000 OpCo Preferred Units   21,220,594 
Total purchase consideration  $82,828,294 
      
Purchase Price Allocation     
Cash  $246,323 
Accounts receivable   3,986,559 
Prepaid expenses   368,371 
Oil & gas reserves   93,809,392 
Derivative assets   51,907 
Accounts payable   (2,290,475)
Accrued liabilities and other   (1,244,633)
Revenue and royalties payable   (775,154)
Revenue and royalties payable, related parties   (1,199,420)
Short-term derivative liabilities   (27,569)
Deferred tax liabilities   (8,528,772)
Asset retirement obligations, net   (893,235)
Other liabilities   (675,000)
Net assets acquired  $82,828,294 

 

Thefair value of the Class A common shares is based on the closing price of the Company’s common stock at November 15, 2023, whichwas $6.77. The fair value of the OpCo Class B Units is based on the equivalent of 1,800,000 shares of Class A common stock and the sameclosing price. The fair value of the OpCo Preferred Units was estimated based on the present value of the maximum Stated Conversion Valueof 1,500,000 units over the two-year period using a weighted average cost of capital.

 

EffectiveJune 20, 2024, the Company and the Seller entered into a settlement agreement and Release (the “Settlement Agreement”). Underthe Settlement Agreement, and in settlement of the working capital provisions of the Amended MIPA, the Seller agreed to waive all rightsand claims to the amount of royalties payable under the ORRI as of December 31, 2023, totaling $1,500,000 and agreed to pay certain amountsrelated to vendor payable claims assumed by the Company at Closing totaling $220,000. During the year ended December 31, 2024, the Companyrecognized a gain on settlement of liabilities of $1,720,000 related to the Settlement Agreement, included in other income on the unauditedconsolidated statement of operations.

 

Asof December 31, 2024, the Company owes $645,873 of the Side Letter payable, included in accrued expenses and other current liabilitieson the consolidated balance sheet.

 

F-18

 

 

UnauditedPro Forma Financial Information

 

Thefollowing table sets forth the pro-forma consolidated results of operations of the combined Successor Predecessor companies for the yearended December 31, 2023 as if the Acquisition occurred on January 1, 2023. The pro forma results of operations are presented for informationalpurposes only and are not indicative of the results of operations that would have been achieved if the acquisitions had taken place onthe dates noted above, or of results that may occur in the future.

 

   Year ended
December 31,
 
   2023 
Revenue  $27,214,143 
Operating income   4,962,026 
Net income   1,486,496 
Net income per common share  $0.28 
Weighted Average common shares outstanding   5,235,131 

 

NOTE4 — DERIVATIVES

 

DerivativeActivities

 

TheCompany is exposed to volatility in market prices and basis differentials for natural gas, oil and NGLs, which impacts the predictabilityof its cash flows related to the sale of those commodities. These risks are managed by the Company’s use of certain derivativefinancial instruments. The company has historically used crude diff swaps, fixed price swaps, and costless collars. As of December 31,2023, the Company’s derivative financial instruments consisted of costless collars and crude diff swaps, which are described below:

 

CostlessCollars

 

Arrangementsthat contain a fixed floor price (“purchased put option”) and a fixed ceiling price (“sold call option”) basedon an index price which, in aggregate, have no net cost. At the contract settlement date, (1) if the index price is higher thanthe ceiling price, the Company pays the counterparty the difference between the index price and ceiling price, (2) if the indexprice is between the floor and ceiling prices, no payments are due from either party, and (3) if the index price is below the floorprice, the Company will receive the difference between the floor price and the index price.

 

Additionally,the Company will occasionally purchase an additional call option at a higher strike price than the aforementioned fixed ceiling price.Often this is accomplished in conjunction with the costless collar at no additional cost. If an additional call option is utilized, atthe contract settlement date, (1) if the index price is higher than the sold call strike price but lower than the purchased optionstrike price, then the Company pays the difference between the index price and the sold call strike price, (2) if the index priceis higher than the purchased call price, then the company pays the difference between the purchased call option and the sold call option,and the company receives payment of the difference between the index price and the purchased option strike price, (3) if the indexprice is between the purchased put strike price and the sold call strike price, no payments are due from either party, (4) if theindex price is below the floor price, the Company will receive the difference between the floor price and the index price.

 

TheCompany had no agreements in place classified as costless collars as of December 31, 2024

 

F-19

 

 

Thefollowing table sets forth the derivative volumes by period as of December 31, 2023 for the Company:

 

   Price collars 
Period  Volume
(Bbls/month)
   Weighted
average
floor price
($/Bbl)
   Weighted
average
ceiling price
($/Bbl)
   Weighted
average
sold call
($/Bbl)
 
Q1-Q2 2024   9,000   $70.00   $91,90   $91.90 
Q3-Q4 2024   9,000   $70.00   $85.50   $85.50 

 

Crudeprice differential swaps

 

Duringthe year ended December 31, 2023, the Company has entered into commodity swap contracts that are effective over the next 1 to 24 monthsand are used to hedge against location price risk of the respective commodity resulting from supply and demand volatility and protectcash flows against price fluctuations.

 

Thefollowing table reflects the weighted-average price of open commodity swap contracts as of December 31, 2024:

 

Commodity Swaps 
       Weighted 
   Volume   average 
Period  (Bbls/month)   price ($/Bbl) 
Q1-Q4 2024   5,000   $70.21 
Q1-Q4 2025   5,000   $70.21 

 

Thefollowing table reflects the weighted-average price of open commodity swap contracts as of December 31, 2023:

 

Commodity Swaps 
       Weighted 
   Volume   average 
Period  (Bbls/month)   price ($/Bbl) 
Q1-Q4 2024   3,000   $71.30 
Q1-Q4 2025   3,000   $67.96 

 

DerivativeAssets and Liabilities

 

Asof December 31, 2024 and 2023, the Company is conducting derivative activities with one counterparty, which is secured by the lenderin the Company’s bank credit facility. The Company believes the counterparty is acceptable credit risk, and the credit worthinessof the counterparty is subject to periodic review. The assets and liabilities are netted given that all positions are held by a singlecounterparty and subject to a master netting arrangement. The combined fair value of derivatives included in the accompanying consolidatedbalance sheets as of December 31, 2024 and 2023 is summarized below.

 

   As of December 31, 2024 (Successor) 
   Gross fair
value
   Amounts
netted
   Net fair
value
 
Commodity derivatives:            
Short-term derivative asset  $151,303   $(44,906)  $106,397 
Long-term derivative asset            
Short-term derivative liability   (44,906)   (44,906)    
Long-term derivative liability            
Total derivative asset            $106,397 

 

F-20

 

 

   As of December 31, 2023 (Successor) 
   Gross fair
value
   Amounts
netted
   Net fair
value
 
Commodity derivatives:            
Short-term derivative asset  $583,035   $(191,547)  $391,488 
Long-term derivative asset   76,199        76,199 
Short-term derivative liability   (191,547)   (191,547)    
Long-term derivative liability            
Total derivative liability            $467,687 

 

Theeffects of the Company’s derivatives on the consolidated statements of operations are summarized below:

 

   Successor   Predecessor 
   For the
Year ended
December 31,
2024
   November 15,
2023 to
December 31,
2023
   January 1,
2023 to
November 14,
2023
 
Total gain on unsettled derivatives  $(361,290)  $443,349   $1,215,693 
Total loss on settled derivatives   (489,084)   (102,541)   (1,163,736)
Net gain (loss) on derivatives  $(850,374)  $340,808   $51,957 

 

NOTE5 — LONG-TERM DEBT AND NOTES PAYABLE

 

TheCompany’s debt instruments are as follows:

 

   December 31,
2024
   December 31,
2023
 
Senior Secured Term Loan  $23,696,417   $27,680,703 
Seller Promissory Note   15,000,000    15,000,000 
Merchant Cash Advances   948,982    - 
Convertible Notes Payable at fair value   891,363    - 
Private loans   3,556,750    3,469,500 
Total   44,093,512    46,150,203 
Less: unamortized financing cost   (834,853)   (2,147,346)
Less: current portion including amortization   (9,080,910)   (6,516,651)
Long-term debt, net of current portion  $34,177,749   $37,486,206 

 

SeniorSecured Term Loan Agreement

 

Inconnection with the Closing, HNRA (for purposes of the Loan Agreement, the “Borrower”) and First International Bank &Trust (“FIBT” or “Lender”), OpCo, SPAC Subsidiary, EON, and LH Operating, LLC (for purposes of the LoanAgreement, collectively, the “Guarantors” and together with the Borrower, the “Loan Parties”), and FIBT enteredinto a Senior Secured Term Loan Agreement on November 15, 2023 (the “Loan Agreement”), setting forth the terms of a seniorsecured term loan facility in an aggregate principal amount of $28,000,000 (the “Term Loan”).

 

Pursuantto the terms of the Term Loan Agreement, the Term Loan was advanced in one tranche on the Closing Date. The proceeds of the Term Loanwere used to (a) fund a portion of the purchase price, (b) partially fund a debt service reserve account funded with $2,600,000at the Closing Date, (c) pay fees and expenses in connection with the purchase and the closing of the Term Loan and (e) other generalcorporate purposes. The Term Loan accrues interest at a per annum rate equal to the FIBT prime rate plus 6.5% and fully matures on thethird anniversary of the Closing Date (“Maturity Date”). Payments of principal and interest will be due on the 15th dayof each calendar month, beginning December 15, 2023, each in an amount equal to the Monthly Payment Amount (as defined in the Term LoanAgreement), except that the principal and interest payment due on the Maturity Date will be in the amount of the entire remaining principalamount of the Term Loan and all accrued but unpaid interest then outstanding. An additional one-time payment of principal is due on thedate the annual financial report for the year ending December 31, 2024, is due to be delivered by Borrower to Lender in an amount thatExcess Cash Flow (as defined in the Term Loan Agreement) exceeds the Debt Service Coverage Ratio (as defined in the Term Loan Agreement)of 1.35x as of the end of such quarter; provided that in no event shall the amount of the payment exceed $5,000,000. As of December 31,2024, the Company had no such Excess Cash Flow and no additional repayment was required.

 

F-21

 

 

TheBorrower may elect to prepay all or a portion greater than $1,000,000 of the amounts owed prior to the Maturity Date. In addition tothe foregoing, the Borrower is required to prepay the Term Loan with the net cash proceeds of certain dispositions and upon the decreasein value of collateral.

 

Onthe Closing Date, Borrower deposited $2,600,000 into a Debt Service Reserve Account (the “Debt Service Reserve Account”)and, within 60 days following the Closing Date, Borrower must deposit such additional amounts such that the balance of the Debt ServiceReserve Account is equal to $5,000,000 at all times. The Debt Service Reserve Account may be used by Lender at any time and fromtime to time, in Lender’s sole discretion, to pay (or to supplement Borrower’s payments of) the obligations due under theTerm Loan Agreement.

 

OnApril 18, 2024, the Company and FIBT entered into a Second Amendment to Term Loan Agreement (the “Amendment”) effective asof March 31, 2024. Pursuant to the Amendment, the Term Loan Agreement was modified to provide that the Company must, on or before December31, 2024, deposit funds in a Debt Service Reserve Account (as defined in the Loan Agreement) such that the balance of the account equals$5,000,000 and FIBT waived the provision that such amount had to be deposited within 60 days of the closing date of the Loan Agreement.In addition, the Amendment provides that, if at any time prior to December 31, 2024, the Company or any of its affiliates enter intoa sale leaseback transaction with respect to any of its equipment, the Company will deposit an amount equal to the greater of (A) $500,000or (B) 10% of the proceeds of such transaction into the Debt Service Reserve Account on the effective date of such sale and leasebacktransaction.

 

TheTerm Loan Agreement contains affirmative and restrictive covenants and representations and warranties. The Loan Parties are bound bycertain affirmative covenants setting forth actions that are required during the term of the Term Loan Agreement, including, withoutlimitation, certain information delivery requirements, obligations to maintain certain insurance, and certain notice requirements. Additionally,the Loan Parties from time to time will be bound by certain restrictive covenants setting forth actions that are not permitted to betaken during the term of the Term Loan Agreement without prior written consent, including, without limitation, incurring certain additionalindebtedness, entering into certain hedging contracts, consummating certain mergers, acquisitions or other business combination transactions,consummating certain dispositions of assets, making certain payments on subordinated debt, making certain investments, entering intocertain transactions with affiliates, and incurring any non-permitted lien or other encumbrance on assets. The Term Loan Agreement alsocontains other customary provisions, such as confidentiality obligations and indemnification rights for the benefit of the Lender. TheCompany was in compliance with covenants of the Term Loan Agreement as of December 31, 2024.

 

Foryear ended December 31, 2024, the Company amortized $425,837 to interest expense related to deferred finance costs on the Term Loan Agreement.For the period from November 15, 2023 to December 31, 2023, the Company amortized $56,422 to interest expense. As of December 31, 2024,the principal balance on the Term Loan was $23,696,417, unamortized financing costs was $611,938 and accrued interest was $171,714.As of December 31, 2023, the principal balance on the Term Loan was $27,680,703, unamortized financing costs was $1,036,895 andaccrued interest was $173,004.

  

Pledgeand Security Agreement

 

Inconnection with the Term Loan, FIBT and the Loan Parties entered into a Pledge and Security Agreement on November 15, 2023 (the“Security Agreement”), whereby the Loan Parties granted a senior security interest to FIBT on all assets of the Loan Parties,except certain excluded assets described therein, including, among other things, any interests in the ORR Interest.

 

F-22

 

 

GuarantyAgreement

 

Inconnection with the Term Loan, FIBT and the Loan Parties entered into a Guaranty Agreement on November 15, 2023 (the “GuarantyAgreement”), whereby the Guarantors guaranteed payment and performance of all Loan Parties under the Term Loan Agreement.

 

SubordinationAgreement

 

Inconnection with the Term Loan and the Seller Promissory Note, the Lenders, the Sellers and the Company entered into a Subordination Agreementwhereby the Sellers cannot require repayment, nor commence any action or proceeding at law or equity against the Company or the Lendersto recover any or all of the unpaid Seller Promissory Note until the Term Loan is repaid in full.

 

SellerPromissory Note

 

Inconnection with the Closing, OpCo issued the Seller Promissory Note to EON Royalty in the principal amount of $15,000,000. The SellerPromissory Note matured on May 15, 2024, bears an interest rate equal 18% per annum, and contains no penalty for prepayment. The SellerPromissory Note is subordinated to the Term Loan as discussed above. Accrued interest on the Seller Promissory Note was $2,952,123 asof December 31, 2024. As a result of the Subordination Agreement, the Company has classified the Seller Promissory Note as a long-termliability on the consolidated balance sheet.

 

PrivateNotes Payable

 

Priorto December 31, 2023 the Company entered into various unsecured promissory notes with existing investors of the Company for total principalof $5,434,000 (the “Private Notes Payable”). The Private Notes Payable bear interest at the greater of 15% or the highestrate allowed under law, and have a stated maturity date of the five-year anniversary of the closing of the MIPA. The investors may demandrepayment beginning six months after the closing of the MIPA. The investors also received common stock warrants equal to the principalamount funded. Each warrant entitles the holder to purchase three quarters of one share of common stock at a price of $11.50. Each warrantwill become exercisable on the closing date of the MIPA and is exercisable through the five-year anniversary of the promissory note agreementdate. The warrants also grant the holder a one-time redemption right to require the Company pay the holder in cash equal to $1 per warrant18 months following the closing of the MIPA, or May 15, 2025. A total of 5,434,000 warrants were issued to these investors. Based onthe redemption right present in these warrants, the warrants are accounted for as a liability in accordance with ASC 480 and ASC 815and a debt discount on the Private Notes Payable, with the changes in fair value of the warrants recognize in the statement of operations.

 

Duringthe year ended December 31, 2024, the Company received an additional $450,000 in cash proceeds under unsecured promissory noteswith investors with the same terms as those described above. The Company issued an additional 450,000 warrants with an exerciseprice of $11.50 to these investors in connection with the agreements. There are a total of 5,884,000 warrants issued to theseinvestors.

 

OnNovember 13, 2023, the Company entered into exchange agreements (“Exchange Agreements”) with certain holders of Private NotesPayable, The Company issued 451,563 shares of Class A common stock to certain holders of the Private Notes Payable to settle aggregateprincipal of $2,089,500 and aggregate accrued interest of $168,271, and recognized a loss on extinguishment of $2,280,437 based on thefair value of the shares of common stock issued at the date of the Exchange Agreements.

 

Duringthe year ended December 31, 2024, the Company and certain note holders, including White Lion, entered into exchange agreements wherebythe holders agreed to exchange their outstanding working capital notes totaling $300,000 and connected warrants with a fair value of$309,960 at the time of the exchange, for new convertible notes with an aggregate principal amount of $600,000. As a result of the exchange,which added a substantive conversion feature, the Company determined the exchange qualified for extinguishment accounting and recordeda loss on extinguishment of $88,660.

 

F-23

 

 

TheCompany is amortizing the debt discount through a period of nine months from the Closing Date. The Company recognized amortization ofdebt discount of $1,519,786 during the year ended December 31, 2024. The Company recognized amortization of debt discount of $1,135,131during the period from November 15, 2023 to December 31, 2023. Accrued interest on the promissory notes was $145,761 and $158,801 asof December 31, 2024 and 2023, respectively.

 

ConvertibleNotes Payable

 

Duringthe year ended December 31, 2024, the Company and certain note holders entered into exchange agreements whereby the holders agreed toexchange their outstanding working capital notes totaling $300,000 and connected warrants with a fair value of $309,960 at the time ofthe exchange, for new convertible notes. The Convertible notes have a maturity of three years after the issuance date, accrue interestat a rate of 7.5%, and are convertible into Class A common shares at a rate of 90% multiplied by the average of the four lowest VWAPtrading prices during the seven day trading period prior to the conversion date. The Company evaluated the instrument under ASC 480 anddetermined the instrument should be accounted for at fair value due to the variable share settlement. The Company estimate the fair valueto be $698,620 at issuance of the notes payable, and estimated the fair value to be $891,364 as of December 31, 2024. The Company recognizeda loss of $192,744 during the year ended December 31, 2024.

 

Accruedinterest on the promissory notes was $11,590 as of December 31, 2024.

 

PredecessorRevolving Credit Facility

 

OnJune 25, 2019, the Predecessor entered into a credit agreement (the “Credit Agreement”) with a banking institution for arevolving credit facility (the “Predecessor Revolver”) that provided for a maximum facility amount of $50,000,000 and a letterof credit sublimit not to exceed ten percent of the available borrowing base. As of December 31, 2022, the Company had $26,750,000 ofoutstanding borrowings under the Revolver and $702,600 of letters of credit outstanding As of November 14, 2023, the balance of the PredecessorRevolver was $23,750,000. The Predecessor Revolver was not assumed by the Company in the MIPA, and was settled by the Sellers from itsproceeds from the sale of EON to the Company.

 

FutureMaturities of Long-term debt

 

Thefollowing summarizes the Company’s maturities of all debt instruments described above:

 

   Principal 
Fiscal year ended:    
December 31, 2025  $9,303,826 
December 31, 2026   5,072,930 
December 31, 2027   29,425,393 
December 31, 2028    
Total  $43,802,149 

 

NOTE6 — FORWARD PURCHASE AGREMENT

 

ForwardPurchase Agreement

 

OnNovember 2, 2023, the Company entered into an agreement with (i) Meteora Capital Partners, LP (“MCP”), (ii) Meteora SelectTrading Opportunities Master, LP (“MSTO”), and (iii) Meteora Strategic Capital, LLC (“MSC” and, collectivelywith MCP and MSTO, “FPA Seller”) (the “Forward Purchase Agreement”) for OTC Equity Prepaid Forward Transactions.For purposes of the Forward Purchase Agreement, the Company is referred to as the “Counterparty”. Capitalized terms usedherein but not otherwise defined shall have the meanings ascribed to such terms in the Forward Purchase Agreement.

 

F-24

 

 

TheForward Purchase Agreement provides for a prepayment shortfall in an amount in U.S. dollars equal to 0.50% of the product of the RecycledShares and the Initial Price (defined below). FPA Seller in its sole discretion may sell Recycled Shares (i) at any time following November2, 2023 (the “Trade Date”) at prices greater than the Reset Price or (ii) commencing on the 180th day following the TradeDate at any sales price, in either case without payment by FPA Seller of any Early Termination Obligation until such time as the proceedsfrom such sales equal 100% of the Prepayment Shortfall (as set forth under the section entitled “Shortfall Sales” in theForward Purchase Agreement) (such sales, “Shortfall Sales,” and such Shares, “Shortfall Sale Shares”). A saleof Shares is only (a) a “Shortfall Sale,” subject to the terms and conditions herein applicable to Shortfall Sale Shares,when a Shortfall Sale Notice is delivered under the Forward Purchase Agreement, and (b) an Optional Early Termination, subject to theterms and conditions of the Forward Purchase Agreement applicable to Terminated Shares, when an OET Notice is delivered under the ForwardPurchase Agreement, in each case the delivery of such notice in the sole discretion of the FPA Seller (as further described in the “OptionalEarly Termination” and “Shortfall Sales” sections in the Forward Purchase Agreement).

 

Followingthe Closing, the reset price (the “Reset Price”) will be $10.00; provided that the Reset Price shall be reduced pursuantto a Dilutive Offering Reset immediately upon the occurrence of such Dilutive Offering. The Purchased Amount subject to the Forward PurchaseAgreement shall be increased upon the occurrence of a Dilutive Offering Reset to that number of Shares equal to the quotient of (i) thePurchased Amount divided by (ii) the quotient of (a) the price of such Dilutive Offering divided by (b) $10.00.

 

Fromtime to time and on any date following the Trade Date (any such date, an “OET Date”) and subject to the terms and conditionsin the Forward Purchase Agreement, FPA Seller may, in its absolute discretion, terminate the Transaction in whole or in part by providingwritten notice to Counterparty (the “OET Notice”), by the later of (a) the fifth Local Business Day following the OET Dateand (b) no later than the next Payment Date following the OET Date, (which shall specify the quantity by which the Number of Shares shallbe reduced (such quantity, the “Terminated Shares”)). The effect of an OET Notice shall be to reduce the Number of Sharesby the number of Terminated Shares specified in such OET Notice with effect as of the related OET Date. As of each OET Date, Counterpartyshall be entitled to an amount from FPA Seller, and the FPA Seller shall pay to Counterparty an amount, equal to the product of (x) thenumber of Terminated Shares and (y) the Reset Price in respect of such OET Date. The payment date may be changed within a quarter atthe mutual agreement of the parties.

 

The“Valuation Date” will be the earlier to occur of (a) the date that is three (3) years after the date of the closing of thePurchase & Sale (the date of the closing of the Purchase & Sale, the “Closing Date”) pursuant to the A&R MIPA,(b) the date specified by FPA Seller in a written notice to be delivered to Counterparty at FPA Seller’s discretion (which ValuationDate shall not be earlier than the day such notice is effective) after the occurrence of any of (w) a VWAP Trigger Event, (x) a DelistingEvent, (y) a Registration Failure or (z) unless otherwise specified therein, upon any Additional Termination Event, and (c) the datespecified by FPA Seller in a written notice to be delivered to Counterparty at FPA Seller’s sole discretion (which Valuation Dateshall not be earlier than the day such notice is effective). The Valuation Date notice will become effective immediately upon its deliveryfrom FPA Seller to Counterparty in accordance with the Forward Share Purchase Agreement.

 

Onthe “Cash Settlement Payment Date,” which is the tenth Local Business Day immediately following the last day of the ValuationPeriod, the FPA Seller will remit to the Counterparty an amount equal to the Settlement Amount and will not otherwise be required toreturn to the Counterparty any of the Prepayment Amount and the Counterparty shall remit to the FPA Seller the Settlement Amount Adjustment;provided, that if the Settlement Amount less the Settlement Amount Adjustment is a negative number and either clause (x) of SettlementAmount Adjustment applies or the Counterparty has elected pursuant to clause (y) of Settlement Amount Adjustment to pay the SettlementAmount Adjustment in cash, then neither the FPA Seller nor the Counterparty shall be liable to the other party for any payment underthe Cash Settlement Payment Date section of the Forward Purchase Agreement.

 

TheFPA Seller has agreed to waive any redemption rights with respect to any Recycled Shares in connection with the Closing, as well as anyredemption rights under the Company’s certificate of incorporation that would require redemption by the Company.

 

Pursuantto the Forward Purchase Agreement, the FPA Seller obtained 50,070 shares (“Recycled Shares”) and such purchase price of $545,356, or $10.95 pershare, was funded by the use of HNRA trust account proceeds as a partial prepayment (“Prepayment Amount”), and the FPASeller may purchase an additional 504,425 additional shares under the Forward Purchase Agreement, for the Forward Purchase Agreementredemption 3 years from the date of the Acquisition (“Maturity Date”).

 

F-25

 

 

TheFPA Seller received an additional $1,004,736 in cash from the Trust Account related to reimbursement for 90,000 shares of Class A Commonstock purchased by the FPA Seller in connection with the transactions at the redemption price of $10.95 per share and transaction fees.

 

TheMaturity Date may be accelerated, at the FPA Sellers’ discretion, if the Company share price trades below $3.00 per sharefor any 10 trading days during a 30-day consecutive trading-day period or the Company is delisted. The Company’scommon stock traded below minimum trading price during the period from November 15, 2023 to December 31, 2023, but no acceleration ofthe Maturity Date has been executed by the FPA Seller to date.

 

Thefair value of the prepayment was $14,257,648 at inception of the agreement, $6,066,324 as of the Closing date and was $6,067,094 as ofDecember 31, 2023, and is included as a reduction of additional paid-in capital on the consolidated statement of stockholders’equity. The estimated fair value of the Maturity Consideration is $1,704,416. The Company recognized a gain from the change in fair valueof the Forward Purchase Agreement of $561,099 during the year ended December 31, 2024. The Company recognized a gain from the changein fair value of the Forward Purchase Agreement of $3,268,581 during the period from November 15, 2023 to December 31, 2023.

 

OnNovember 15, 2024, the Company entered into a Confidential Rescission, Settlement, and Release Agreement with the FPA Seller wherebythe parties mutually agreed to rescind the Forward Purchase Agreement and related agreements between the parties, which as a result,any transactions, notices or other obligations thereunder are void ab initio. The parties also agreed to release each other ofall claims related to the Forward Purchase Agreement, and in exchange for such release, the Company agreed to issue to the FPA Seller450,000 restricted Class A Common shares which had a fair value of $450,000 based on the closing price of the Company’s commonstock at the agreement date. The Company recognized a gain on settlement of the FPA liability of $82,998, which is included in Gain onExtinguishment of Liabilities on the Company’s consolidated statement of operations for the year ended December 31, 2024.

 

NOTE7 — STOCKHOLDERS’ EQUITY

 

Asof December 31, 2024, there were 10,323,205 Class A common shares and 500,000 Class B common shares outstanding. 

 

OnNovember 15, 2023, as contemplated by the MIPA, HNRA filed the Second A&R Charter with the Secretary of State of the State of Delaware,pursuant to which the number of authorized shares of HNRA’s capital stock, par value $0.0001 per share, was increased to 121,000,000shares, consisting of (i) 100,000,000 shares of Class A common stock, par value $0.0001 per share (the “Class A Common Stock”),(ii) 20,000,000 shares of Class B common stock, par value $0.0001 per share (the “Class B Common Stock”), and (iii) 1,000,000shares of preferred stock, par value $0.0001 per share.

 

Aspart of the Closing on November 15, 2023, all previously issued and outstanding shares of HNRA common stock were converted into ClassA common shares. Prior to the Closing, there were 3,006,250 shares of non-redeemable common stock and 4,509,403 shares of redeemablecommon stock outstanding. In connection with the Business Combination, holders of 3,323,707 shares of common stock properly exercisedtheir right to have their public shares redeemed for a pro rata portion of the Trust Account. The holders received $36,383,179 of cashproceeds from the Trust Account.

 

Aspart of the consideration to effect the Acquisition, the Company issued 2,000,000 Class B common shares to the Sellers. Immediately uponthe Closing, EON Royalty exercised the OpCo Exchange Right as it relates to 200,000 OpCo Class B units (and 200,000 shares of Class BCommon Stock) and received 200,000 shares of Class A common stock.

 

Duringthe year ended December 31, 2024, EON Royalty exercised its OpCo Exchange Right related to 1,300,000 shares of Class B units and received1,300,000 shares of Class A Common stock. As a result of the exchange, a total of $8,801,000 was reclassified from noncontrolling interestto additional paid in capital.

 

F-26

 

 

ClassA Common Stock Issuances

 

Inconsideration for entering into the Backstop agreement, the Company issues the Founders an aggregate of 134,500 shares of Class A CommonStock, with a fair value of $910,565 based on the closing price of the Company’s Class A Common Stock on November 15, 2023 of $6.77per share. Also, in connection with the Closing, the Company issued 20,000 shares of common stock with a fair value of $135,400 to twoconsultants for due diligence costs. The stock based compensation expense related to these issuances is included in general and administrativeexpenses on the Successor consolidated statement of operations. The Company also issued 89,000 shares of common stock to a company controlledby the Company’s CEO in satisfaction of $900,000 of the finder’s fee. See Note 9.

 

Duringthe year ended December 31, 2024, the Company issued 27,963 shares of Class A common stock to officers and employees for shares pledgedas collateral on the Company’s Senior Secured Term Loan, which vest immediately. The Company estimated the fair value of the sharesusing the closing stock price on the date of the grant of $2.01 and recognized stock-based compensation expense of $56,708.

 

Duringthe year ended December 31, 2024, the Company issued 75,000 shares of Class A common stock to a consultant, which vest annually overthree years. The Company estimated the fair value of the shares using the closing stock price on the date of the grant of $2.06 per share.The Company recognized $30,042 of stock-based compensation expense related to this award and expense to recognize an additional $124,458over the next 2.5 years.

 

Duringthe year ended December 31, 2024, the Company issued 60,000 shares of Class A common stock to the Company’s former CEO pursuantto his termination agreement, which vested immediately. The Company estimated the fair value of the shares using the closing stock priceon the date of the grant of $1.80 per share and recognized stock-based compensation expense of $108,000.

 

Duringthe year ended December 31, 2024, the Company issued 260,000 Class A Common shares to settle outstanding accrued payables of $260,000and recognized a loss of approximately $76,000 for the difference in the fair value of the shares issued and the payables balance. TheCompany also issued 34,000 shares to consultants with a fair value of $32,200 for services rendered to the Company.

 

OnOctober 18, 2024, the Company entered into a consulting agreement with a third party for financing services on a month to month basis. As compensation for services the Company will pay the consultant a fee of $20,000 per month consisting of $5,000 in cash and $15,000in Class A common shares based on the average closing price for the last five trading days of the prior calendar month. The consultantearned 43,800 shares for services through December 31, 2024, which have not yet been issued, and the Company recognized stock-based compensationexpense of $36,200.

 

RestrictedStock Awards

 

OnMarch 4, 2024, the Compensation Committee of the Board of Directors approved awards of restricted stock units (“RSU’s”)to various employees, non-employee directors and consultants. Non-employee directors received an aggregate of 224,500 RSU’s, with112,000 RSU’s vesting over 3 years beginning November 15, 2024, and 112,500 RSU’s fully vesting at November 15, 2024. Employeesreceived a total of 225,000 RSU’s, including 50,000 RSU’s each to the Company’s CEO, CFO and General Counsel pursuantto their employment agreements. A total of 35,000 RSU’s of the employee RSU’s vest immediately, with the remainder over 3years beginning November 15, 2024. The awards also included 60,000 RSU’s pursuant to the agreement with RMH, Ltd., and 30,000 RSU’sto the Company’s former President. These consultant awards vest on November 15, 2024. The Company estimated the fair value of theRSU’s using the stock price of $1.97 per share on the date of grant.

 

OnDecember 16, 2024, the Compensation Committee of the Board of Directors approved 30,000 awards of restricted stock units (“RSU’s”)to various employees. The Company estimated the fair value of the RSU’s using the stock price of $0.593 per share on the date ofgrant. The RSU’s vest over 3 years beginning December 16, 2025.

 

Asof December 31, 2024, 213,167 shares of restricted common stock have vested with the remaining 266,333 restricted shares to vest. Inconnection with the vesting of RSU’s, an aggregate of 13,394 shares were withheld and cancelled for withholdings taxes.

 

F-27

 

 

ClassA Common Stock Options

 

Duringthe year ended December 31, 2024, the Compensation Committee of the Board of Directors approved common stock options to purchase 235,000shares of Class A common stock to various employees including 75,000 to the Company’s CEO and 50,000 to the CFO. The options havea term of 10 years and an exercise price of $2.02 per share, which options vest in 3 equal annual installments.

 

Thefollowing table reflects the weighted average assumptions used to estimate the fair value of stock options granted during the year endedDecember 31, 2024:

 

   2024 
Volatility   110.42%
Expected life (years)   6.0 
Risk-free interest rate   4.26%
Dividend rate   %

 

Thefollowing table summarizes the stock option activity for the years ended December 31, 2024 and 2023:

 

   Options  

Weighted-
Average

Exercise Price

Per Share

 
Outstanding, December 31, 2023   -   $- 
Granted   235,000   $2.02 
Exercised   -   $- 
Forfeited   -   $- 
Expired   -   $- 
Outstanding and expected to vest, December 31, 2024   235,000   $2.02 

 

Thefollowing table discloses information regarding outstanding and exercisable options at December 31, 2024:

 

    Outstanding   Exercisable 
Exercise Price Range  

Number of

Option

Shares

  

Weighted

Average

Exercise Price

  

Weighted Average

Remaining

Life (Years)

  

Number of

Option

Shares

  

Weighted

Average

Exercise Price

 
$2.02    235,000   $2.02    9.19    -   $            - 
      235,000   $2.02    9.19    -   $- 

 

Aggregateintrinsic value is calculated as the difference between the exercise price of the underlying stock option and the fair value of the Company’scommon stock for stock options that were in-the-money at period end. As of December 31, 2024, the intrinsic value for the options vestedand outstanding was $0.

 

ClassA Common Stock Warrants

 

Duringthe year ended December 31, 2024, the Company issued 1,200,000 common stock warrants to a vendor as an incentive to settle outstandingpayable amounts owed. The warrant has a term of 2 years, an exercise price of $0.75 and is exercisable immediately. Upon exercise, thevendor will reduce the payable amount owed based on the exercised amount in lieu of paying cash to the Company.

 

Thefollowing table reflects the weighted average assumptions used to estimate the fair value of stock warrants granted during the year endedDecember 31, 2024:

 

   2024 
Volatility   79.42%
Expected life (years)   2 
Risk-free interest rate   3.95%
Dividend rate   %

 

F-28

 

 

Thewarrants had an estimated fair value of $981,826 which was recognized as stock-based compensation expense during the year ended December31, 2024.

 

Thefollowing table summarizes the stock warrant activity for the years ended December 31, 2024 and 2023:

 

   Warrants  

Weighted-
Average

Exercise Price

Per Share

 
Outstanding and exercisable, January 1, 2023   -   $- 
Granted   14,564,000   $11.50 
Exercised   -   $- 
Forfeited   -   $- 
Expired   -   $- 
Outstanding, December 31, 2023   14,564,000   $11.50 
Granted   1,650,000   $2.82 
Exercised   
 
   $- 
Forfeited   (300,000)  $11.50 
Expired   -   $- 
Outstanding and expected to vest, December 31, 2024   15,914,000   $10.69 

 

Thefollowing table discloses information regarding outstanding and exercisable warrants at December 31, 2024:

 

    Outstanding   Exercisable 
Exercise Price Range  

Number of

Warrant

Shares

  

Weighted

Average

Exercise Price

  

Weighted Average

Remaining

Life (Years)

  

Number of

Warrant

Shares

  

Weighted

Average

Exercise Price

 
$0.75    1,200,000   $0.75    1.80    1,200,000   $0.75 
$11.50    14,714,000   $11.50    3.77    14,714,000   $11.50 
      15,914,000    10.69    3.62    15,914,000    3.62 

 

Aggregateintrinsic value is calculated as the difference between the exercise price of the underlying stock option and the fair value of the Company’scommon stock for stock options that were in-the-money at period end. As of December 31, 2024, the intrinsic value for the warrants vestedand outstanding was $62,820.

 

TheCompany recognized total stock-based compensation expense of $2,778,991 relates to class A common shares issued, RSU vesting, commonstock option vesting, and warrants issued during the year ended December 31, 2024 and expects to recognize an additional $750,947 throughDecember 31, 2027 assuming all awards vest.

 

Non-RedemptionAgreement

 

OnNovember 13, 2023, the Company entered into an agreement with (i) Meteora Capital Partners, LP (“MCP”), (ii) Meteora SelectTrading Opportunities Master, LP (“MSTO”), and (iii) Meteora Strategic Capital, LLC (“MSC” and, collectivelywith MCP and MSTO, “Backstop Investor”) (the “Non-Redemption Agreement”) pursuant to which Backstop Investoragreed to reverse the redemption of 600,000 shares of common stock, par value $0.0001 per share, of HNRA (“Common Stock”).Immediately upon consummation of the closing of the transactions contemplated by the MIPA (the “Closing”), HNRA paid theBackstop Investor, in respect of the Backstop Investor Shares, an amount in cash equal to (x) the Backstop Investor Shares, multipliedby (y) the Redemption Price (as defined in HNRA’s amended and restated certificate of incorporation) minus $5.00, or $3,567,960.The Company paid the BackStop Investor a total of $6,017,960 in cash related to the Non-Redemption Agreement from proceeds of the TrustAccount.

 

F-29

 

 

CommonStock Purchase Agreement

 

OnOctober 17, 2022, the Company entered into a common stock purchase agreement (as amended, the “Common Stock Purchase Agreement”)and a related registration rights agreement (the “White Lion RRA”) with White Lion Capital, LLC, a Nevada limited liabilitycompany (“White Lion”). On March 7, 2024, we entered into an Amendment No. 1 to the Common Stock Purchase Agreement. Pursuantto the Common Stock Purchase Agreement, the Company has the right, but not the obligation to require White Lion to purchase, from timeto time, up to $150,000,000 in aggregate gross purchase price of newly issued shares of the Company’s common stock, par value $0.0001per share, subject to certain limitations and conditions set forth in the Common Stock Purchase Agreement. Capitalized terms used butnot otherwise defined herein shall have the meaning given to such terms by the Common Stock Purchase Agreement. 

  

Subjectto the satisfaction of certain customary conditions including, without limitation, the effectiveness of a registration statement registeringthe shares issuable pursuant to the Common Stock Purchase Agreement, the Company’s right to sell shares to White Lion will commenceon the effective date of the registration statement and extend until December 31, 2026. During such term, subject to the terms and conditionsof the Common Stock Purchase Agreement, the Company may notify White Lion when the Company exercises its right to sell shares (the effectivedate of such notice, a “Notice Date”). The number of shares sold pursuant to any such notice may not exceed (i) the lowerof (a) $2,000,000 and (b) the dollar amount equal to the product of (1) the Effective Daily Trading Volume (2) the closing price of commonstock on the Effective Date (3) 400% and (4) 30%, divided by the closing price of common stock on NYSE American preceding the NoticeDate and (ii) a number of shares of common stock equal to the Average Daily Trading Volume multiplied by the Percentage Limit.

 

Thepurchase price to be paid by White Lion for any such shares will equal 96% of the lowest daily volume-weighted average price of commonstock during a period of two consecutive trading days following the applicable Notice Date.

 

TheCompany will have the right to terminate the Common Stock Purchase Agreement at any time after Commencement, at no cost or penalty, uponthree trading days’ prior written notice. Additionally, White Lion will have the right to terminate the Common Stock Purchase Agreementupon three days’ prior written notice to the Company if (i) there is a Fundamental Transaction, (ii) the Company is in breach ordefault in any material respect of the White Lion RRA, (iii) there is a lapse of the effectiveness, or unavailability of, the RegistrationStatement for a period of 45 consecutive trading days or for more than an aggregate of 90 trading days in any 365-day period, (iv) thesuspension of trading of the common stock for a period of five consecutive trading days, (v) the material breach of the Common StockPurchase Agreement by the Company, which breach is not cured within the applicable cure period or (vi) a Material Adverse Effect hasoccurred and is continuing. No termination of the Common Stock Purchase Agreement will affect the registration rights provisions containedin the White Lion RRA.

 

Inconsideration for the commitments of White Lion, as described above, during the period from November 16, 2023 to December 31, 2023 (Successor)the Company issued 138,122 shares of Class A common stock to White Lion in satisfaction of a $1,500,000 commitment fee pursuant to theterms of the Common stock Purchase Agreement at a price of $10.86 per share, which is include in general and administrative expenseson the consolidated statement of operations of the Successor as a result of the uncertainty at the issuance date regarding the abilityto utilize the Common Stock Purchase Agreement until an effective registration statement was in place.

 

OnMarch 7, 2024, the Company entered into an Amendment No. 1 to Common Stock Purchase Agreement (the “Amendment”) with WhiteLion. Pursuant to the Amendment, the Company and White Lion agreed to an aggregate fixed number of Commitment Shares equal to 440,000shares of common stock to be issued to White Lion in consideration for commitments of White Lion under the Common Stock Purchase Agreement,which the Company agreed to include all of the Commitment Shares on the Initial Registration Statement filed by the Company. The Companyrecognized share-based compensation expense of $573,568 related to the Amendment due to uncertainty at the issuance date regarding theability to utilize the Common Stock Purchase Agreement until an effective registration statement was in place and issued the additional301,878 shares of Class A Common stock in June 2024.

 

Finally,pursuant to the Amendment, the Company’s right to sell shares of common stock to WhiteLion will now extend until December 31, 2026.

 

F-30

 

 

OnJune 17, 2024, the Company entered into an Amendment No. 2 to Common Stock Purchase Agreement (the “2nd Amendment”) withWhite Lion. Pursuant to the 2nd Amendment, the Company and White Lion agreed to amend the process of a Rapid Purchase, whereby the partieswill close on the Rapid Purchase on the trading day the notice of the applicable Rapid Purchase is given. The 2nd Amendment, among otherthings, also removed the maximum number of shares required to be purchased upon notice of a Rapid Purchase, added a limit of 100,000 sharesof Common Stock per individual request, and revised the purchase price of a Rapid Purchase to equal the lowest traded price of CommonStock during the one hour following White Lion’s acceptance of the Rapid Purchase for each request. In addition, White Lion agreedthat, on any single business day, it shall not publicly resell an aggregate amount of Commitment Shares in an amount that exceeds 7%of the daily trading volume of the Common Stock for such business day, excluding any trades before or after regular trading hours andany block trades.

  

Inaddition, the Company may, from time to time while a purchase notice is active, issue a Rapid Purchase Notice to White Lion for the purchaseof shares (not to exceed 100,000 shares per individual request) at a purchase price equal to the lowest traded price of CommonStock during the one hour following White Lion’s acceptance of the Rapid Purchase for each request, and which the parties willclose on the Rapid Purchase on the trading day the notice of the applicable Rapid Purchase is given within two Business Days of the applicableRapid Purchase Date. Furthermore, White Lion agreed that, on any single Business Day, it shall not publicly resell an aggregate amountof Commitment Shares in an amount that exceeds 7% of the daily trading volume of our Class A Common Stock for the such precedingBusiness Day, excluding any trades before or after regular trading hours and any block trades.

 

Inaddition, pursuant to the Amendment, the Company may, from time to time while a Purchase Notice is active, issue a Rapid Purchase Noticeto White Lion which the parties will close on the Rapid Purchase within two Business Days of the applicable Rapid Purchase Date. Furthermore,White Lion agreed that, on any single Business Day, it shall not publicly resell an aggregate amount of Commitment Shares in an amountthat exceeds 7% of the daily trading volume of the Common Stock for the preceding Business Day.

 

Duringthe year ended December 31, 2024, the Company issued 2,230,000 shares under the Common Stock Purchase Agreement for $2,628,334 in netcash proceeds.

 

RegistrationRights Agreement (White Lion)

  

Concurrentlywith the execution of the Common Stock Purchase Agreement, the Company entered into the White Lion RRA with the White Lion in which theCompany has agreed to register the shares of common stock purchased by White Lion with the SEC for resale within 30 days of the consummationof a business combination. The White Lion RRA also contains usual and customary damages provisions for failure to file and failure tohave the registration statement declared effective by the SEC within the time periods specified.

 

TheCommon Stock Purchase Agreement and the White Lion RRA contain customary representations, warranties, conditions and indemnificationobligations of the parties. The representations, warranties and covenants contained in such agreements were made only for purposes ofsuch agreements and as of specific dates, were solely for the benefit of the parties to such agreements and may be subject to limitationsagreed upon by the contracting parties.

 

NOTE8 — FAIR VALUE OF FINANCIAL INSTRUMENTS:

 

Thefair value of the Company’s assets and liabilities, which qualify as financial instruments under FASB ASC 820, “FairValue Measurement”, approximates the carrying amounts represented on the balance sheet.

   

TheFair value is defined as the price that would be received for sale of an asset or paid for transfer of a liability, in an orderly transactionbetween market participants at the measurement date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputsused in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assetsor liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:

 

  Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;

 

  Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and

 

  Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

 

F-31

 

 

Insome circumstances, the inputs used to measure fair value might be categorized within different levels of the fair value hierarchy. Inthose instances, the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level inputthat is significant to the fair value measurement.

 

RecurringBasis

 

Assetsand liabilities measured at fair value on a recurring basis are as follows:

 

Derivatives

 

TheCompany’s commodity price derivatives primarily represent crude oil collar contracts (some with long calls), fixed price swap contractsand differential swap contracts. The asset and liability measurements for the Company’s commodity price derivative contracts aredetermined using Level 2 inputs. The asset and liability values attributable to the Company’s commodity price derivatives weredetermined based on inputs that include, but not limited to, the contractual price of the underlying position, current market prices,crude oil forward curves, discount rates, and volatility factors. The Company had a net derivative asset of $106,397 and $467,687 asof December 31, 2024 and 2023, respectively.

 

ConvertibleNote Liability

 

Certainof the Company’s convertible note agreements contain features that contain conversion terms that may require the debt to be settledwith a variable number of shares based on discounted pricing to market of the Company’s Class A Common Stock. Under ASC 480, theinstrument is accounted for at fair value, which are determined using level 3 inputs.

 

Thefollowing table represents the weighted average inputs used in calculating the fair value of the conversion features of the convertiblenotes on the date of issuance and December 31, 2024:

 

   December 31,
2024
   Issuance
Date
 
         
Term, in years   2.92    3 
Expected volatility   83.2%   82.40%
Risk-free interest rate   4.27%   4.25%
Expected dividend yield   %   %

 

TheCompany estimated the present value of the convertible notes using an estimated 15% discount rate and the three-year maturity period.The Company estimated the aggregate fair value at issuance to be $698,620, and estimated the fair value at December 31, 2024 to be $891,364,resulting in a loss on change in fair value of $192,744 for the year ended December 31, 2024.

 

ForwardPurchase Agreement

 

Thefair value upon issuance of the Forward Purchase Agreement (both the FPA Put Option liability and Fixed Maturity Consideration) and thechange in fair value is included in other expense, net in the consolidated statements of operations and comprehensive loss. The fairvalue of the FPA was estimated using a Monte-Carlo Simulation in a risk-neutral framework. Specifically, the future stock price is simulatedassuming a Geometric Brownian Motion (“GBM”). For each simulated path, the forward purchase value is calculated based onthe contractual terms and then discounted back to present. Finally, the value of the forward is calculated as the average present valueover all simulated paths. The Maturity Consideration was also valued as part of this model as the timing of the payment of the MaturityConsideration may be accelerated if the Maturity Date is accelerated. The model also considered the likelihood of a dilutive offeringof common stock.

 

F-32

 

 

OnNovember 15, 2024, the Company entered into a Confidential Rescission, Settlement, and Release Agreement with the FPA Seller wherebythe parties mutually agreed to rescind the Forward Purchase Agreement and related agreements between the parties, which as a result,any transactions, notices or other obligations thereunder are void ab initio. The parties also agreed to release each other ofall claims related to the Forward Purchase Agreement, and in exchange for such release, the Company agreed to issue to the FPA Seller450,000 restricted Class A Common shares with a fair value of $450,000 based on the closing price of the Company’s Class A commonstock at the agreement date

 

Thefollowing table represents the weighted average inputs used in calculating the fair value of the prepaid forward contract and the MaturityConsideration as of November 15, 2024, the date of settlement, and December 31, 2023:

 

   November 15,
2024
   December 31,
2023
 
         
Stock price  $1.00   $2.03 
Term (in years)   2.00    2.88 
Expected volatility   75.0%   40.7%
Risk-free interest rate   4.22%   3.96%
Expected dividend yield   %   %

 

TheCompany estimated the likelihood of a Dilutive Offering at a price of $5.00 per share to be 50% within nine months of December 31, 2023.The FPA estimated fair value is considered a level 3 fair value measurement.

 

WarrantLiability

 

Basedon the redemption right present in the warrants issued in connection with promissory notes, the warrants are accounted for as a liabilityin accordance with ASC 480 and ASC 815, with the changes in fair value of the warrants recognize in the statement of operations.

 

TheCompany valued the warrants using the trading prices of the Public Warrants, which mirror the terms of the note payable warrants. TheCompany also estimated the fair value of the redemption put using a present value calculation for the time from the Closing Date of theMIPA through the 18-month redemption date and an estimated discount rate of 15%. The initial fair value of the warrant liabilities forwarrants issued during was $409,334 and $4,506,312 for the years ended December 31, 2024 and 2023, respectively and was recognized asdebt discount. The estimated fair value of the warrants and redemption put was $5,681,849 and $4,777,971 as of December 31, 2024 and2023, respectively, and the Company recognized a change in fair value of the warrant liability of a loss of $804,004 for the year endedDecember 31, 2024 and a gain of $187,704 during the period from November 15, 2023 to December 31, 2023. The warrant liability estimatedfair value is considered a level 3 fair value measurement.

 

NonrecurringBasis

 

Thecarrying value of the Company’s financial instruments, consisting of cash, accounts receivable, accounts payable and accrued expenses,approximates their fair value due to the short maturity of such instruments. Financial instruments also consist of debt for which fairvalue approximates carrying values as the debt bears interest at fixed or variable rates which are reflective of current rates otherwiseavailable to the Company. The Company is not exposed to significant interest, currency or credit risks arising from these financial instruments.

 

F-33

 

 

NOTE9 — RELATED PARTY TRANSACTIONS

 

OnMay 5, 2022, the Company entered into a Referral Fee and Consulting Agreement (the “Consulting Agreement”) with AlexandriaVMA Capital, LLC (“Alexandria”), an entity controlled by Mr. Caravaggio, who became the Company’s CEO on December 17,2023. Pursuant to the Consulting Agreement, Alexandria provided information and contacts with suitable investments and acquisition candidatesfor the Company’s initial business combination. In addition, Alexandria provided due diligence, purchasing and negotiating strategyadvice, organizational and operational advice, and such other services as requested by the Company. In consideration of the servicesprovided by Alexandria, the Company paid to Alexandria Capital a referral fee of $1,800,000 equal to 2% of the total value of the Company’sbusiness combination, with half being paid by the issuance of 89,000 shares of the Company’s Class A Common Stock. No gain wasrecognized on the issuance of these shares for the difference in the fair value of the shares and the $900,000 payable due to the relatedparty nature of the transaction. The remaining $900,000 was reflected as accounts payable. As of December 31, 2024 and 2023, the Companyowes $403,000 and $762,000 of the fee, respectively.

 

OnJanuary 20, 2023, January 27, 2023, and February 14, 2023, Mr. Caravaggio entered into Private Notes Payable with the Company. Pursuantto the Private Notes Payable, Mr. Caravaggio paid an aggregate amount of $179,000 and received promissory notes in the aggregate principalamount of $179,000, accruing interest at a rate of 15% per annum, and common stock warrants to purchase an aggregate of 179,000 sharesof Class A Common Stock of the Company at an exercise price of $11.50 per share. The warrants issued to Mr. Caravaggio are identicalto the Public Warrants that are publicly traded on the NYSE American under the symbol “EONR.WS” in all material respects,except that the warrants were not transferable, assignable or salable until 30 days after the Company’s initial business combination.The warrants are exercisable on the same basis as the Public Warrants.

 

OnNovember 13, 2023, pursuant to an Exchange Agreement, the Company agreed with Dante Caravaggio to exchange, in consideration of the surrenderand forgiveness of an aggregate amount (including principal and interest accrued thereon) of $100,198 due under the Private Notes Payable,for 20,040 shares of Class A Common Stock at a price per share equal to $5.00 per share. The Company recognized a loss extinguishmentof $101,204 in connection with this transaction.

 

Pursuantto the Founder Pledge Agreement, upon the Closing, the Company issued 30,000 shares of Class A Common Stock to Dante Caravaggio, LLC,an entity controlled by Mr. Caravaggio with a fair value of $203,100.

 

OnFebruary 14, 2023, the Company entered into a consulting agreement with Donald Orr, the Company’s former President, which becameeffective upon the closing of the MIPA for a term of three years. Under the agreement, the Company will pay Mr. Orr an initial cashamount of $25,000, an initial award of 60,000 shares of common stock, a monthly payment of $8,000 for the first year of the agreementand $12,000 per month for the remaining two years, and two grants, each consisting of restricted stock units (“RSUs”) calculatedby dividing $150,000 by the stock price on the one year and two year anniversary of the initial Business Combination. Each of the RSUawards will vest upon the one year and two-year anniversary of the grants. In the event of termination of Mr. Orr without cause, Mr.Orr will be entitled to 12 months of the monthly payment in effect at that time, and the RSU awards issued to Mr. Orr shall fully vest.The 60,000 RSU’s were approved by the Board and issued in March of 2024.

 

OnFebruary 15, 2023, the Company entered into a consulting agreement with Rhône Merchant House, Ltd. (“RMH Ltd”), a companycontrolled by the Company’s former Chairman and CEO Donald H. Goree, which became effective upon the closing of the MIPA for aterm of three years. Under the agreement, the Company paid RMH Ltd an initial cash amount of $50,000, an initial award of 60,000shares of common stock, a monthly payment of $22,000, and two grants, each consisting of RSUs calculated by dividing $250,000 by thestock price on the one year and two-year anniversary of the initial Business Combination. Each of the RSU awards will vest upon the oneyear and two-year anniversary of the grants. In the event of termination of RMH Ltd. without cause, RMH Ltd. would be entitled to $264,000,and the RSU awards issued to RMH Ltd. would fully vest.

 

EffectiveMay 6, 2024, the Company and RMH Ltd. entered into a settlement and mutual release agreement pursuant to which the Company paid $100,000 incash, with $50,000 paid on or before execution and the remaining $50,000 by July 24, 2024. The Company also agreed to issue 150,000 sharesof Class A Common Stock subject to a contractual lockup as final consideration under the Consulting Agreement, which was deemed terminatedeffective May 6, 2024. RMH Ltd’s 60,000 RSU’s were forfeited as part of the agreement. The Company recognized $360,000 ofstock-based compensation expense related to the Class A Common Shares.

 

F-34

 

 

NOTE10 — COMMITMENTS AND CONTINGENCIES

 

RegistrationRights Agreement (Founder Shares)

 

Theholders of the Founder Shares and the Private Placement Units and warrants that may be issued upon conversion of Private Notes Payable(and any shares of common stock issuable upon the exercise of the Private Placement Units or warrants issued upon conversion ofthe working capital loans) will be entitled to registration rights pursuant to a registration rights agreement to be signed on or beforethe date of the prospectus for the Initial Public Offering. The holders of these securities are entitled to make up to three demandsin the case of the founder shares, excluding short form registration demands, and one demand in the case of the private placement warrants,the working capital loan warrants and, in each case, the underlying shares that the Company register such securities for sale under theSecurities Act. In addition, these holders will have “piggy-back” registration rights to include their securities in otherregistration statements filed by the Company. In the case of the private placement warrants, representative shares issued to EF Hutton,the demand registration rights provided will not be exercisable for longer than five years from the effective date of the registrationstatement in compliance with FINRA Rule 5110(f)(2)(G)(iv) and the piggyback registration right provided will not be exercisablefor longer than seven years from the effective date of the registration statement in compliance with FINRA Rule 5110(f)(2)(G)(v).The Company will bear the expenses incurred in connection with the filing of any such registration statements.

 

Contingencies

 

TheCompany is a party to various legal actions arising in the ordinary course of its businesses. In accordance with ASC 450, Contingencies,the Company accrues reserves for outstanding lawsuits, claims and proceedings when a loss contingency is probable and can be reasonablyestimated. The Company estimates the amount of loss contingencies using current available information from legal proceedings, advicefrom legal counsel and available insurance coverage. Due to the inherent subjectivity of the assessments and unpredictability of theoutcomes of the legal proceedings, any amounts accrued or included in this aggregate amount may not represent the ultimate loss to theCompany from the legal proceedings in question. Thus, the Company’s exposure and ultimate losses may be higher, and possibly significantlymore, than the amounts accrued.

 

Environmental

 

Fromtime to time, and in the ordinary course of business, the Company may be subject to certain environmental liabilities. Environmentalexpenditures that relate to an existing condition caused by past operations and have no future economic benefits are expensed. Environmentalexpenditures that extend the life of the related property or mitigate or prevent future environmental contamination are capitalized.Liabilities for expenditures that will not qualify for capitalization are recorded when environmental assessment and/or remediation isprobable, and the costs can be reasonably estimated. Such liabilities are undiscounted unless the timing of cash payments for the liabilityis fixed or reliably determinable. Environmental liabilities normally involve estimates that are subject to revision until settlementor remediation occurs.

 

Asof December 31, 2024 and 2023, the Company has an environmental remediation liability of $675,000 recognized on its consolidated balancesheet relating to an oil spill at one of the Predecessor’s producing sites in fiscal year 2017 which is recorded in other liabilitiesin the consolidated balance sheets. The producing site was subsequently sold in 2019 and the Predecessor indemnified the purchaser forthe remediation costs. Management based the remediation liability on the undiscounted cost received from third- party quotes to remediatethe spill. As of December 31, 2024, the Company does not believe it is likely remediation will be required in the next five years.

 

F-35

 

 

NOTE11 — INCOME TAXES

 

Asof December 31, 2024 and 2023, the Company’s net deferred tax assets were as follows:

 

   December 31,
2024
   December 31,
2023
 
Deferred tax assets        
Federal net operating loss  $1,913,959   $454,225 
Transaction costs   1,515,401    1,441,904 
Other debt costs   -    885,890 
Accrued expenses   1,202,259    - 
Deferred compensation   446,113    - 
Derivative liability   228,732    - 
Stock-based compensation   648,697    268,405 
Other   45,322    3,611 
Total deferred tax assets   6,000,483    3,054,035 
Deferred tax liabilities          
Oil and natural gas properties   (8,665,914)   (9,097,162)
Unrealized gain on derivatives   (27,302)   (120,013)
Total deferred tax assets   (8,693,216)   (9,217,175)
Net deferred tax liabilities   (2,692,733)   (6,163,140)
Valuation allowance for deferred tax assets   -    - 
Net Deferred tax liability, net of allowance  $(2,692,733)  $(6,163,140)

  

Theincome tax provision consists of the following:

 

      For the
period from
 
   For the
Year Ended
December 31,
2024
   November 15,
2023 to
December 31,
2023
 
Current income tax (benefit) expense        
Federal  $-   $(22,007)
State   -    - 
Total current income tax benefit   -    (22,007)
Deferred tax (benefit) expense:          
Federal   (2,840,051)   (1,467,862)
State   (630,356)   (325,795)
Valuation allowance   -    (571,975)
Total deferred income tax (benefit) expense   (3,470,407)   (2,365,632)
Total income tax (benefit) expense  $(3,470,407)  $(2,387,639)

 

Asof December 31, 2024, the Company had $7,458,627 of estimated U.S. federal net operating loss carryovers, which do notexpire, and no state net operating loss carryovers available to offset future taxable income.

 

Inassessing the realization of the deferred tax assets, management considers whether it is more likely than not that some portion of allof the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation offuture taxable income during the periods in which temporary differences representing net future deductible amounts become deductible.Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income and tax planning strategiesin making this assessment. After consideration of all of the information available, management believes that significant uncertaintyexists with respect to future realization of the deferred tax assets and has therefore established a full valuation allowance.

 

Underthe Tax Cuts and Jobs Act, net operating losses incurred after December 31, 2017 can only offset 80% of taxable income. However, thesenet operating losses may be carried forward indefinitely instead of limited to twenty years under previous tax law. Carryback of theselosses is no longer permitted. The CARES Act temporarily removed the 80% of taxable income limitation to allow NOL carryforwards to fullyoffset income. For tax years beginning after 2021, the Company can take: (1) a 100% deduction of NOLs arising in tax years prior to 2018,and (2) a deduction limited to 80% of modified taxable income for NOLs arising in tax years after 2017.

 

F-36

 

 

Areconciliation of the federal income tax rate to the Company’s effective tax rate is as follows:

 

   For the
period from
   For the
period from
 
   November 15, 2023 to December 31, 2023   November 15, 2023 to December 31, 2023 
Statutory federal income tax rate   21.00%   21.00%
State Taxes (Net of Federal Benefit)   5.02%   2.86%
Permanent Differences   (1.60)%   (8.11)%
Exchange of Class B units for Class A common stock   3.24%   -%
Change in valuation allowance   -%   5.02%
Other   (0.01)%   0.19%
Income tax provision   27.65%   20. 97%

 

Theeffective income tax rate differs from the U.S. statutory rate of 21 percent primarily due to permanent differences between GAAP incomeand taxable income. Periods prior to November 15, 2023 are not shown because the Predecessors were treated as partnerships for U.S. federalincome tax purposes and therefore do not record a provision for U.S. federal income tax because the partners of the Predecessors reporttheir share of the Predecessors’ income or loss on their respective income tax returns. The Predecessors are required to file taxreturns on Form 1065 with the IRS. The 2021 through 2024 tax years remain open to examination.

  

TheCompany files income tax returns in the U.S. federal jurisdiction, Texas and New Mexico, and is subject to examination by the varioustaxing authorities. The Company’s tax returns since inception remain open to examination by the taxing authorities. Significantdifferences may exist between the results of operations reported in these consolidated financial statements and those determined forincome tax purposes primarily due to the use of different asset valuation methods for tax purposes.

 

NOTE12 — SUBSEQUENT EVENTS

 

TheCompany evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the consolidatedfinancial statements were issued.

 

OnJanuary 10, 2025, the Company issued a total of 60,500 Class A common shares to a consultant pursuant to the terms of the consultingagreement described in Note 8, including 43,800 owed as of December 31, 2024.

 

OnJanuary 13, 2025, the Company entered into a settlement agreement with its former President, Donald Orr, whereby the Company agreed topay Mr. Orr. $75,000 in cash and issue 200,000 class A common shares for the termination of his prior consulting agreement.

 

OnJanuary 14, 2025, the Company entered into an agreement with a consultant whereby the Company agreed to issue the consultant 45,050 ClassA common shares for the settlement of $45,050 in outstanding services.

 

OnFebruary 10, 2025, the Company entered into a Purchase, Sale, Termination and Exchange Agreement (the “Agreement”), by andamong the Company, OpCo, SPAC Subsidiary, HNRA Royalties, EON Royalty, CIC, DenCo, EON Management, and 4400. The closing of the transactionscontemplated by the Agreement (the “Closing”) is subject to the satisfaction of various conditions, including the Companyobtaining financing.

 

F-37

 

 

Pursuantto the Agreement, the Company agreed to purchase the ORRI from EON Royalty for $14,000,000, payable in cash at the Closing. In addition,at the Closing, EON Royalty agreed to waive all outstanding interest accrued under the Seller Note, reduce the outstanding principalamount of the Seller Note to $8,000,000 and settle and discharge the Seller Note in exchange for the payment of $8,000,000 in cash. EONRoyalty further agreed to assign and transfer the OpCo Preferred Units to OpCo in exchange for the issuance by the Companyof 3,000,000 shares of Class A Common Stock at the Closing. On February 11, 2025, EON Royalty Exchanged the remaining 500,000 OpCo ClassB Units for 500,000 shares of Class A Common Stock. As a result, there are no remaining Class B Common shares outstanding as of thisfiling.

 

 Asconsideration for entering into the Agreement, the Company agreed to release the Escrow Shares to EON Royalty and to promptly processany exchange notice delivered by EON Royalty to exchange the Escrow Share for shares of Class A Common Stock, and EON Royalty agreedto deliver such exchange notice within two days of the date of the Agreement. The Agreement contains customary representations, warranties,indemnification provisions closing conditions, and covenants.

 

TheClosing is contingent upon the occurrence of certain conditions, including (i) the availability of financing to the Company, (ii) thereceipt by EON Royalty of a consent of First International Bank & Trust to the Agreement and a written termination agreement, executedby the Company and First International Bank & Trust, terminating that certain Subordination Agreement, dated as of November 15, 2023,by and among First International Bank & Trust, the Company and EON Royalty, (iii) the receipt by the Company of any required stockholderconsents, (iv) the respective representations and warranties of the parties being true and correct, subject to certain materiality exceptionsand (v) the performance by the parties in all material respects of their respective obligations under the Agreement.

 

TheAgreement may be terminated at any time by mutual consent of the parties thereto or by any one party if the counterparty is in materialbreach of the Agreement. If the Closing does not occur prior to 1:00 p.m. Central Time on June 3, 2025, the Agreement will automaticallyterminate.

 

Subsequentto December 31, 2024, the Company and 16 of the Investors (the “Exchange Investors”) entered into exchange agreements (the“Exchange Agreements”) whereby the Exchange Investors exchanged their Old Notes and Old Warrants for convertible promissorynotes (the “Convertible Notes”). The principal amounts of the Convertible Notes were determined by adding the original principalamount of the Old Notes and the number of Old Warrants. In connection with the Exchange Agreements, the Company issued Convertible Notesin the aggregate principal amount of $1,566,500 in exchange for Old Notes in the aggregate principal amount of $682,500 and 1,634,000Old Warrants.

 

TheConvertible Notes mature on January 31, 2028 and accrue interest at a rate of 7.5% per annum. The Convertible Notes may be prepaid bythe Company at any time, in whole or in part, without any premium or penalty. The Convertible Notes may be converted by the holders atany time after issuance into shares of Class A Common Stock at a conversion price equal to the greater of (a) $0.25 per share or (b)90% multiplied by the average of the three lowest VWAPs of the Class A Common Stock over the ten trading days prior to conversion (the“Conversion Price”). If, at any time the Convertible Notes are outstanding, the Company issues or sells Class A Common Stockfor no consideration or at a price lower than the then-current Conversion Price, then the Conversion Price of the Convertible Notes willbe automatically reduced to the amount of consideration per share received by the Company in such sale or offering. In addition, so longas any Convertible Notes are outstanding, if the Company issues any security on terms more favorable than the Convertible Notes, thenthe Company must notify the holder and such more favorable term shall become a part of the Convertible Note, at the holder’s option

 

Subsequentto year end, the Company issued 1,954,514 shares of class A common stock for the conversion of $1,368,000 in convertible notes principaland $10,888 of accrued interest pursuant to the terms of the convertible notes.

 

Subsequentto December 31, 2024, the Company issued 4,770,000 shares under the Common Stock Purchase Agreement in exchange for cash proceeds of$4,364,572.

 

Subsequentto year end, an additional 9,357 shares were issued to an employee related to vesting of RSU awards,

 

F-38

 

 

NOTE13 — SUPPLEMENTAL DISCLOSURE OF OIL AND NATURAL GAS OPERATIONS (UNAUDITED)

 

TheCompany has only one reportable operating segment, which is oil and natural gas development, exploration, and production in the United States.See the Company’s accompanying consolidated statements of operations for information about results of operations for oil and gasproducing activities.

 

CapitalizedCosts Related to Crude Oil and Natural Gas Producing Activities

 

Aggregatecapitalized costs related to crude oil and natural gas exploration and production activities with applicable accumulated depreciation,depletion, and amortization are presented below as of the dates indicated:

 

   As of December 31, 
   2024   2023 
Oil and natural gas properties        
         
Proved  $100,285,138   $94,189,372 
Less: accumulated depreciation, depletion, and amortization   (2,759,226)   (352,127)
Net oil and natural gas properties capitalized costs  $97,525,912   $93,837,245 

 

CostsIncurred for Oil and Natural Gas Producing Activities

 

Costsincurred in crude oil and natural gas exploration and development for the periods presented: 

 

   Successor   Predecessor 
   For the Year Ended December 31,
2024
   November 15, 2023 to
December 31,
2023
   January 1,
2023 to
November 14,
2023
 
Exploration costs  $-   $-   $- 
Development costs   6,095,765    238,499    6,769,557 
Total  $6,095,765   $238,499   $6,769,557 

 

ReserveQuantity Information

 

Thefollowing information represents estimates of the Company’s proved reserves as of December 31, 2024 and 2023, which have beenprepared by an independent third party and they are presented in accordance with SEC rules. These rules require SEC reporting companiesto prepare their reserve estimates using specified reserve definitions and pricing based on a 12-month unweighted average of the first-day-of-the-monthpricing. The pricing that was used for estimates of the Company’s reserves as of December 31, 2024 and 2023 was based on anunweighted average 12-month average U.S. Energy Information Administration WTI posted price per Bbl for oil and Henry Hub pricesfor natural gas price per Mcf for natural gas, adjusted for transportation, quality and basis differentials.

 

Subjectto limited exceptions, proved undeveloped reserves may only be booked if they relate to wells scheduled to be drilled within five yearsof the date of booking. This requirement has limited and may continue to limit, the Company’s potential to record additional provedundeveloped reserves as it pursues its drilling program. Moreover, the Company may be required to write down its proved undeveloped reservesif it does not drill on those reserves within the required five-year timeframe. The Company does not have any proved undeveloped reserveswhich have remained undeveloped for five years or more. The Company’s proved oil and natural gas reserves are located in theUnited States in the Permian Basin of southeast New Mexico. Proved reserves were estimated in accordance with the guidelines establishedby the SEC and the FASB. Oil and natural gas reserve quantity estimates are subject to numerous uncertainties inherent in the estimationof quantities of proved reserves and in the projection of future rates of production and the timing of development expenditures. Theaccuracy of such estimates is a function of the quality of available data and of engineering and geological interpretation and judgment.Results of subsequent drilling, testing and production may cause either upward or downward revision of previous estimates. Further, thevolumes considered to be commercially recoverable fluctuate with changes in prices and operating costs. The Company emphasizes that reserveestimates are inherently imprecise and that estimates of new discoveries are more imprecise than those of currently producing oil andnatural gas properties. Accordingly, these estimates are expected to change as additional information becomes available in the future.

 

F-39

 

 

Thefollowing table and subsequent narrative disclosure provides a roll forward of the total proved reserves for the years ended December 31,2024 and 2024 as well as proved developed and proved undeveloped reserves at the beginning and end of each respective year:

 

   For the years ended December 31, 
   2024    2023 
   Oil
(MBbls)
   Natural
Gas
(MMcf)
   Total
(MBoe)
   Oil
(MBbls)
   Natural
Gas
(MMcf)
   Total
(MBoe)
 
Proved Reserves:                        
Beginning of period   15,414    3,525    16,001    17,577    4,572    18,339 
Extensions and discoveries   -    -    -    1,817    495    1,900 
Dispositions   -    -    -    (1,758)   (457)   (1,834)
Revisions to previous estimates   (1,140)   (471)   (1,219)   (1,758)   (729)   (1,995)
Production   (256)   (213)   (291)   (349)   (356)   (409)
End of period   14,018    2,840    14,492    15,414    3,525    16,001 
Proved Developed Reserves:                              
Beginning of period   11,277    2,674    11,723    13,014    3,572    13,609 
End of period   9,803    2,056    10,145    11,277    2,674    11,723 
Proved Undeveloped Reserves:                              
Beginning of period   4,137    850    4,279    4,564    1,000    4,730 
End of period   4,215    784    4,346    4,137    850    4,279 

 

Extensionsand discoveries. For the year ended December 31, 2024 and 2023, extensions and discoveries contributed to the increaseof 0 MBoe and 1,900 MBoe, respectively, in the Company’s proved reserves. The increase of extensions and discoveries in 2024 and2023 is due to the Company’s development of the Seven Rivers waterflood.

 

Dispositions:For the year ended December 31, 2023, dispositions represent the removal of reserves attributed to the sale of an undivided royaltyinterest equal in amount to ten percent (10%) by the Predecessor to EON Royalty of the Predecessor’s all oil, gas and mineralsin, under and produced from each lease.

 

Revisionsof previous estimates. For the year ended December 31, 2024, revisions of previous estimates resulted in the decrease ofreserves with a negative revision of 1,219 MBoe in the Company’s proved reserves. For the year ended December 31, 2023, revisionsof previous estimates resulted in the decrease of reserves with a negative revision of 1,995 MBoe in the Company’s proved reserves.The negative revisions in 2024 and 2023 is primarily attributable to the decrease in year-end SEC commodity prices for oil and naturalgas.

 

StandardizedMeasure of Discounted Future Net Cash Flows

 

Thestandardized measure of discounted future net cash flows does not purport to be, nor should it be interpreted to present, the fair valueof the oil and natural gas reserves of a property. An estimate of fair value would take into account, among other things, the recoveryof reserves not presently classified as proved, the value of unproved properties and consideration of expected future economic and operatingconditions.

 

F-40

 

 

Theestimates of future cash flows and future production and development costs as of December 31, 2023 and 2022 are based on the unweightedarithmetic average first-day-of-the-month price for the preceding 12-month period. Estimated future production of proved reserves andestimated future production and development costs of proved reserves are based on current costs and economic conditions. All wellheadprices are held flat over the forecast period for all reserve categories. The estimated future net cash flows are then discounted ata rate of 10%.

 

Thestandardized measure of discounted future net cash flows relating to proved oil and natural gas reserves is as follows:

 

   For the year ended
December 31,
 
   2024   2023 
   (in thousands) 
Future cash inflows  $1,086,436   $1,216,840 
Future production costs   (453,384)   (438,653)
Future development costs   (94,156)   (94,156)
Future net cash flows   538,896    684,031 
10% annual discount for estimated timing of cash flows   (331,634)   (403,413)
Standardized measure of discounted future net cash flows  $207,262   $280,618 

 

Inthe foregoing determination of future cash inflows, sales prices used for oil and natural gas for December 31, 2024 and 2023 wereestimated using the average price during the 12-month period, determined as the unweighted arithmetic average of the first-day-of-the-monthprice for each month. Prices were adjusted by lease for quality, transportation fees and regional price differentials. Future costs ofdeveloping and producing the proved gas and oil reserves reported at the end of each year shown were based on costs determined at eachsuch year-end, assuming the continuation of existing economic conditions. Furthermore, future development costs include abandonment costs.

 

Itis not intended that the FASB’s standardized measure of discounted future net cash flows represent the fair market value of theCompany’s proved reserves. The Company cautions that the disclosures shown are based on estimates of proved reserve quantitiesand future production schedules which are inherently imprecise and subject to revision and the 10% discount rate is arbitrary. In addition,costs and prices as of the measurement date are used in the determinations and no value may be assigned to probable or possible reserves.

 

Changesin the standardized measure of discounted future net cash flows relating to proved oil and natural gas reserves are as follows:

 

   For the year ended
December 31,
 
   2024   2023 
   (in thousands) 
Balance, beginning of period (Successor for 2024, Predecessor for 2023)  $280,618   $519,547 
Net change in sales and transfer prices and in production (lifting) costs related to future production   (32,505)   (95,981)
Sales and transfers of oil and natural gas produced during the period   (9,504)   (22,914)
Changes in estimated future development costs   1,550    (2,313)
Previously estimated development incurred during the period   5,628    7,008 
Net purchases (divestitures) of reserves in place   -    (138,893)
Net change due to revisions in quantity estimates   (20,516)   (45,534)
Net change due to extensions and discoveries, and improved recovery        
Accretion of discount   28,062    51,955 
Timing and other differences   (46,070)   (446)
Standardized measure of discounted future net cash flows (Successor for 2024, Predecessor for 2023)  $207,262   $280,618 

 

F-41

 

 

NOTE14 — RESTATEMENT OF PREVIOUSLY ISSUED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Inconnection with the preparation of the Company’s Consolidated Financial Statements as of and for the fiscal year ended December31, 2024, the Company discovered that as of and for the three and nine months ended September 30, 2024 it had not appropriately accountedfor the fair value of its forward purchase agreement. The error resulted in an overstatement of the loss on change in fair value of itsforward purchase agreement of $5,190,631 for the three and nine months ended September 30, 2024 and an overstatement of the forwardpurchase agreement liability by this amount as of September 30, 2024. There was no deferred tax impact of the error.

 

Themisstatements were material to the previously issued condensed consolidated financial statements of the Company and as a result, theCompany has restated its condensed consolidated balance sheet, condensed consolidated statements of operations, condensed consolidatedstatements of changes in stockholder’s equity, and condensed consolidated statements of cash flows as of and for the three andnine months ended September 30, 2024 presented herein. The restatement includes adjustments to forward purchase agreement liability,change in fair value of forward purchase agreement, accumulated deficit, net loss before income taxes, net loss, net loss attributableto EON Resources, Inc., and net loss per share.

 

Theimpact of the correction of the error is summarized below:

 

Condensed Consolidated Statement of Operations  Three Months Ended September 30,
2024 (Successor)
 
   As Reported   Adjustment   As Restated 
             
Change in fair value of FPA liability  $(4,209,294)  $5,190,631   $981,337 
Total Other Income (expense)   (6,681,902)   5,190,631    (1,491,271)
Loss before income taxes   (4,697,096)   5,190,631    493,535 
Net income (loss)   (3,841,171)   5,190,631    1,349,460 
Net income (loss) attributable to EON Resources, Inc.   (3,841,171)   5,190,631    1,349,460 
Net income (loss) per share of common stock – basic and diluted  $(0.67)  $0.91   $0.24 

 

Condensed Consolidated Statement of Operations  Nine Months Ended September 30,
2024 (Successor)
 
   As Reported   Adjustment   As Restated 
             
Change in fair value of FPA liability  $(4,534,766)  $5,190,631   $655,865 
Total Other Income (expense)   (10,969,550)   5,190,631    (5,778,919)
Loss before income taxes   (11,577,447)   5,190,631    (6,386,816)
Net income (loss)   (9,172,468)   5,190,631    (3,981,837)
Net income (loss) attributable to EON Resources, Inc.   (9,172,468)   5,190,631    (3,981,837)
Net income (loss) per share of common stock – basic and diluted  $(1.67)  $0.95   $(0.73)

 

Condensed Consolidated Balance Sheet  As of September 30,
2024 (Successor)
 
   As Reported   Adjustment   As Restated 
             
Forward purchase agreement liability  $5,628,863   $5,190,631   $438,232 
Total current liabilities   44,782,226    5,190,631    39,591,595 
Total liabilities   79,043,688    5,190,631    73,853,057 
Accumulated deficit   (28,291,213)   5,190,631    (23,100,582)
Total stockholders’ deficit attributable to EON Resources, Inc.   (6,425,818)   5,190,631    (1,235,187)
Total stockholders’ equity   24,134,996    5,190,631    29,325,627 
Total liabilities and stockholders’ equity  $103,178,684   $5,190,631   $108,369,315 

 

Condensed Consolidated Statement of Cash Flows  Nine Months Ended September 30,
2024 (Successor)
 
   As Reported   Adjustment   As Restated 
             
Net income (loss)  $(9,172,468)  $5,190,631   $(3,981,837)
Change in fair value of FPA liability   (4,534,766)   5,190,631    655,865 
Net cash provided by operating activities  $3,346,362   $-   $3,346,362 

 

F-42

 

 

EONRESOURCES, INC.

CONDENSEDCONSOLIDATED BALANCE SHEETS

 

   March 31,
2025
   December 31,
2024
 
   (Unaudited)     
ASSETS        
Cash and cash equivalents  $3,074,094   $2,971,558 
Accounts receivable          
Crude Oil and natural gas sales   1,702,245    1,777,846 
Other   254,943    4,418 
Short-term derivative instrument asset   164,185    106,397 
Prepaid expenses and other current assets   574,788    298,886 
Total current assets   5,770,255    5,159,105 
Crude oil and natural gas properties, successful efforts method:          
Proved Properties   100,926,091    100,285,138 
Accumulated depreciation, depletion, amortization and impairment   (2,856,300)   (2,759,226)
Total oil and natural gas properties, net   98,069,791    97,525,912 
Other property, plant and equipment, net   20,000    20,000 
Long-term derivative instrument asset   -    - 
TOTAL ASSETS  $103,860,046   $102,705,017 
           
LIABILITIES AND STOCKHOLDERS’ EQUITY          
Current liabilities          
Accounts payable  $6,599,927   $8,870,324 
Accounts payable – related parties   445,349    445,349 
Accrued liabilities and other   8,393,414    7,923,613 
Revenue and royalties payable   4,117,471    3,191,171 
Revenue and royalties payable - Related Parties   179,856    132,563 
Deferred underwriting fee payable   1,199,368    1,065,000 
Related party notes payable, net of discount   2,900,000    3,556,750 
Current portion of warrant liability   4,118,030    5,681,849 
Current portion of long term debt   5,754,397    5,524,160 
Forward purchase agreement liability   -    - 
Total current liabilities   33,707,812    36,390,779 
Long-term debt, net of current portion and discount   32,099,417    33,286,385 
Convertible note liability   1,562,257    891,364 
Deferred tax liability   1,922,348    2,692,733 
Asset retirement obligations   1,385,056    1,049,285 
Other liabilities   675,000    675,000 
Total for non-current liabilities   37,644,078    38,594,767 
Total liabilities   71,351,890    74,985,546 
Commitments and Contingencies   
 
    
 
 
           
Stockholders’ equity          
Preferred stock, $0.0001 par value; 1,000,000 authorized shares, 0 shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively   -    - 
Class A Common stock, $0.0001 par value; 100,000,000 authorized shares, 17,918,226 and 10,323,205 shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively   1,792    1,032 
Class B Common stock, $0.0001 par value; 20,000,000 authorized shares, 0 and 500,000 shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively   -    50 
Additional paid in capital   41,237,209    31,312,003 
Accumulated deficit   (29,951,259)   (28,199,028)
Total stockholders’ equity attributable to EON Resources, Inc.   11,287,742    3,114,057 
Noncontrolling interest   21,220,414    24,605,414 
Total stockholders’ equity   32,508,156    27,719,471 
Total liabilities and stockholders’ equity  $103,860,046   $102,705,017 

 

Theaccompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

F-43

 

 

EONRESOURCES, INC.

CONDENSEDCONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

   Three months
Ended
March 31,
2025
   Three months
Ended
March 31,
2024
 
         
Revenues        
Crude oil  $4,392,605   $4,971,150 
Natural gas and natural gas liquids   139,532    178,608 
Gain (loss) on derivative instruments, net   (85,071)   (1,997,247)
Other revenue   117,532    130,588 
Total revenues   4,564,598    3,283,099 
Expenses          
Production taxes, transportation and processing   397,216    428,280 
Lease operating   1,921,321    2,299,518 
Depletion, depreciation and amortization   97,075    476,074 
Accretion of asset retirement obligations   335,771    33,005 
General and administrative   2,084,545    2,309,824 
Total expenses   4,835,928    5,546,701 
Operating loss   (271,330)   (2,263,602)
Other Income (expenses)          
Change in fair value of warrant liability   (162,520)   (624,055)
Change in fair value of convertible note liability   (129,746)   - 
Change in fair value of FPA liability   -    (349,189)
Gain on extinguishment of liabilities   92,294    - 
Amortization of debt discount   (337,370)   (813,181)
Interest expense   (1,744,246)   (1,860,582)
Interest income   16,675    15,105 
Other Income (expense)   13,627    723 
Total other expenses   (2,251,286)   (3,631,179)
Loss before income taxes   (2,522,616)   (5,894,781)
Income tax benefit   770,385    1,201,279 
Net loss   (1,752,231)   (4,693,502)
Net loss attributable to noncontrolling interests   -    - 
Net loss attributable to EON Resources, Inc.  $(1,752,231)  $(4,693,502)
           
Weighted average share outstanding, common stock - basic and diluted   15,338,289    5,235,131 
Net loss per share of common stock – basic and diluted  $(0.11)  $(0.90)

 

Theaccompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

F-44

 

 

EONRESOURCES, INC.

CONDENSEDCONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(Unaudited)

 

                           Total         
                           Stockholders’         
   Class A   Class B   Additional       (Deficit) Equity
Attributable to
EON
       Total
Stockholders’
 
   Common Stock   Common Stock   Paid-In   Accumulated  

Resources

   Noncontrolling   (Deficit) 
   Shares   Amount   Shares   Amount   Capital   Deficit   Inc.   Interest   Equity 
                                     
Balance – December 31, 2024   10,323,205   $1,032    500,000   $50   $31,312,003   $(28,199,028)  $3,114,057)  $24,605,414   $27,719,471 
                                              
Share-based compensation   325,457    33    -    -    368,060    -    368,093    -    368,093 
Shares issued under equity line of credit   4,770,000    477    -    -    4,341,055    -    4,341,532    -    4,341,532 
Shares issued for conversion of note payables   1,954,514    195    -    -    1,786,046    -    1,786,241    -    1,786,241 
Shares issued to settle accounts payable   45,050    5    -    -    45,045    -    45,050    -    45,050 
Class B exchanged for Class A   500,000    50    (500,000)   (50)   3,385,000    -    3,385,000    (3,385,000)   - 
Net loss   -    -    -    -    -    (1,752,231)   (1,752,231)   -    (1,752,231)
Balance – March 31, 2025   17,918,226   $1,792    -   $-   $41,237,209   $(29,951,259)  $11,287,742   $21,220,414   $32,508,156 
                                              
Balance – December 31, 2023   5,235,131   $524    1,800,000   $180   $16,317,856   $(19,118,745)  $(2,800,185)  $33,406,414   $30,606,229 
                                              
Share-based compensation   -    -    -    -    699,248    -    699,248    -    699,248 
Net loss   -    -    -    -    -    (4,693,502)   (4,693,502)   -    (4,693,502)
Balance – March 31, 2024   5,235,131   $524    1,800,000   $180   $17,017,104   $(23,812,247)  $(6,794,439)  $33,406,414   $26,611,975 

 

Theaccompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

F-45

 

 

EONRESOURCES, INC.

(FORMERLYHNR ACQUISITION CORP)

CONDENSEDCONSOLIDATED STATEMENTS OF CASH FLOW

(UNAUDITED)

 

   Three
Months Ended
March 31,
2025
   Three
Months Ended
March 31,
2024
 
Operating activities:        
Net loss  $(1,752,231)  $(4,693,502)
Adjustments to reconcile net loss to net cash provided by operating activities:          
Depreciation, depletion, and amortization expense   97,075    476,074 
Accretion of asset retirement obligations   335,771    33,005 
Equity-based compensation   368,093    699,248 
Deferred income tax benefit   (770,385)   (1,201,279)
Amortization of debt issuance costs   337,370    813,181 
Gain on extinguishment of liabilities   (92,294)   - 
Change in fair value of unsettled derivatives   (57,788)   1,860,093 
Change in fair value of convertible note liability   129,746    - 
Change in fair value of warrant liability   162,520    624,055 
Change in fair value of forward purchase agreement   -    349,189 
Changes in operating assets and liabilities:          
Accounts receivable   (174,924)   (23,985)
Prepaid expenses and other assets   (275,902)   59,758 
Accounts payable   (1,723,056)   (1,812,255)
Accrued liabilities and other   615,057    3,161,477 
Royalties payable   926,300    560,392 
Royalties payable, related party   47,293    214,394 
Net cash provided by (used in) operating activities   (1,827,355)   1,119,845 
Investing activities:          
Development of crude oil and gas properties   (1,117,540)   (571,003)
Purchases of other equipment   -    (20,000)
Net cash used in investing activities   (1,117,540)   (591,003)
Financing activities:          
Repayments of long-term debt   (1,133,324)   (887,174)
Proceeds from short-term notes payable   617,500    - 
Repayment of short-term notes payable   (778,277)   - 
Proceeds from related party notes payable   -    250,000 
Repayment of related party notes payable   -    (33,750)
Proceeds from sale of common stock   4,341,532    - 
Net cash provide by (used in) financing activities   3,047,431    (670,924)
           
Net change in cash and cash equivalents   102,536    (142,082)
Cash and cash equivalents at beginning of period   2,971,558    3,505,454 
Cash and cash equivalents at end of period  $3,074,094   $3,363,372 
           
Cash paid during the period for:          
Interest on debt  $1,323,179   $1,387,458 
Income taxes  $-   $- 
Supplemental disclosure of non-cash investing and financing activities:          
           
Debt discount related to warrants issued with Private Notes Payable  $-   $223,908 
Accrued purchases of property and equipment at period end  $476,586   $1,295,923 

 

Theaccompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

F-46

 

 

EONRESOURCES, INC.

NOTESTO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE1 — DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS

 

Organizationand General

 

EONResources, Inc. (the “Company”) was incorporated in Delaware on December 9, 2020. The Company was a blank check companyformed for the purpose of effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or similar businesscombination with one or more businesses (the “Business Combination”). The Company is an “emerging growth company,”as defined in Section 2(a) of the Securities Act of 1933, as amended, or the “Securities Act,” as modifiedby the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”). On September 16, 2024, the Company filed aCertificate of Amendment (the “Certificate of Amendment”) to its Amended and Restated Certificate of Incorporation with theSecretary of State of the State of Delaware to change the Company’s name from “HNR Acquisition Corp” to “EONResources Inc.”, effective on September 17, 2024.

 

EffectiveNovember 15, 2023, the Company completed its initial business combination. Through its subsidiary Pogo Resources, LLC, a Texas limitedliability Company “(“Pogo” or “Pogo Resources”) and its subsidiary LH Operating, LLC, a Texas limited liabilitycompany “(“LHO”), the Company is an independent oil and natural gas company focused on the acquisition, development,exploration, and production of oil and natural gas properties in the Permian Basin. The Permian Basin is located in west Texas and southeasternNew Mexico and is characterized by high oil and liquids-rich natural gas content, multiple vertical and horizontal target horizons, extensiveproduction histories, long-lived reserves and historically high drilling success rates. The Company’s properties are in the Grayburg-JacksonField in Eddy County, New Mexico, which is a sub-area of the Permian Basin. The Company focuses exclusively on vertical development drilling. 

 

GoingConcern Considerations

 

AtMarch 31, 2025, the Company had $3,074,094, in cash and a working capital deficit of $27,937,557. These conditions raise substantialdoubt about the Company’s ability to continue as a going concern within one year after the date that the financial statements areissued. The Company had positive cash flow from operations of $1,827,355 for the three months ended March 31, 2025 and $3,700,686 forthe year ended December 31, 2024. Additionally, management’s plans to alleviate this substantial doubt by improving profitabilitythrough streamlining costs, maintaining active hedge positions for its proven reserve production, and the issuance of additional sharesof Class A Common Stock under the Common Stock Purchase Agreement. The Company has a three-year Common Stock Purchase Agreement witha maximum funding limit of $150,000,000 that can fund the Company operations and production growth, and be used to reduce liabilitiesof the Company. Through March 31, 2025, the Company has received $6,969,866 in cash proceeds related to the sale of 7,000,000 sharesof common stock under the Common Stock Purchase Agreement.

 

Thefinancial statements do not include any adjustments that might result from the outcome of this uncertainty.

  

NOTE2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basisof Presentation:

 

Theaccompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally acceptedin the United States of America (“GAAP”) for interim financial information and in accordance with the instructions to CondensedForm 10-Q and Article 8 of Regulation S-X of the SEC. Certain information or footnote disclosures normally included in financialstatements prepared in accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC forinterim financial reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentationof financial position, results of operations, or cash flows. In the opinion of management, the accompanying unaudited consolidated financialstatements include all adjustments, consisting of a normal recurring nature, which are necessary for a fair presentation of the financialposition, operating results and cash flows for the period presented.

 

F-47

 

 

Theaccompanying unaudited condensed consolidated financial statements should be read in conjunction with the Company’s Annual Reporton Form 10-K as filed with the SEC on April 16, 2025. The interim results for the three months ended March 31, 2025 are not necessarilyindicative of the results to be expected for the year ending December 31, 2025 or for any future periods.

 

Principlesof Consolidation

 

Theaccompanying consolidated financial statements include the accounts of the Company and its subsidiaries. All significant intercompanybalances and transactions have been eliminated in consolidation.

  

SegmentsReporting

 

Segmentinformation is prepared on the same basis that our CEO, who is our Chief Operating Decision Maker (“CODM”), manages our segments,evaluates financial results, and makes key operating decisions. The Company has one reportable operating segment, its oil and gas operationswhich derives its revenue from the sale of oil and gas products. The CODM uses net income from operations to evaluate and make key operatingdecisions. The information regularly provided to the CODM on the segment’s revenues and significant expenses aligns with the categoriespresented in the Consolidated Statements of Operations. Furthermore, the segment’s assets are reported on the Consolidated BalanceSheets as total assets.

 

EmergingGrowth Company:

 

Section 102(b)(1) ofthe JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards untilprivate companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a classof securities registered under the Securities Exchange Act of 1934) are required to comply with the new or revised financialaccounting standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with therequirements that apply to non-emerging growth companies but any such an election to opt out is irrevocable. The Company has electednot to opt out of such extended transition period which means that when a standard is issued or revised and it has different applicationdates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the timeprivate companies adopt the new or revised standard. This may make comparison of the Company’s consolidated financial statementswith another public company which is neither an emerging growth company nor an emerging growth company which has opted out of using theextended transition period difficult or impossible because of the potential differences in accounting standards used.

 

Useof Estimates

 

Thepreparation of financial statements in conformity with GAAP requires the Company’s management to make estimates and assumptionsthat affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financialstatements and the reported amounts of revenues and expenses during the reporting period. Significant estimates and assumptions reflectedin the financial statements include: i) estimates of proved reserves of oil and natural gas, which affect the calculation of depletion,depreciation, and amortization (“DD&A”) and impairment of proved oil and natural gas properties, ii) impairment of undevelopedproperties and other assets, iii) depreciation of property and equipment; and iv) the valuation of commodity derivative instruments.These estimates are based on information available as of the date of the financial statements; therefore, actual results could differmaterially from management’s estimates using different assumptions or under different conditions. Future production may vary materiallyfrom estimated oil and natural gas proved reserves. Actual future prices may vary significantly from price assumptions used for determiningproved reserves and for financial reporting.

 

F-48

 

 

NetIncome (Loss) Per Share:

 

Netincome (loss) per share of common stock is computed by dividing net income (loss) applicable to common stockholders by the weighted averagenumber of shares of common stock outstanding during the period, excluding shares of common stock subject to forfeiture.

  

TheCompany’s Class B Common Stock does not have economic rights to the undistributed earnings of the Company, and are not consideredparticipating securities under ASC 260. As such, they are excluded from the calculation of net income (loss) per common share.

 

TheCompany has not considered the effect of the warrants sold in the Initial Public Offering and private placement warrants to purchasean aggregate of 6,847,500 shares, warrants to purchase 4,225,500 shares issued in connection with Private Notes Payable, andwarrants to purchase 1,200,000 issued to a vendor in the calculation of diluted income per share, since the effective of those instrumentswould be anti-dilutive. As a result, diluted income (loss) per share of common stock is the same as basic loss per share of commonstock for the period presented.

  

Cash

 

TheCompany considers all cash on hand, depository accounts held by banks, money market accounts and investments with an original maturityof three months or less to be cash equivalents. The Company’s cash and cash equivalents are held in financial institutions in amountsthat exceed the insurance limits of the Federal Deposit Insurance Corporation. The Company believes its counterparty risks are minimalbased on the reputation and history of the institutions selected.

 

AccountsReceivable

 

Accountsreceivable consist of receivables from crude oil and natural gas purchasers and are generally uncollateralized. Accounts receivablesare typically due within 30 to 60 days of the production date and 30 days of the billing date and are stated at amounts duefrom purchasers and industry partners. Amounts are considered past due if they have been outstanding for 60 days or more. No interestis typically charged on past due amounts.

 

TheCompany reviews its need for an allowance for doubtful accounts on a periodic basis and determines the allowance, if any, by consideringthe length of time past due, previous loss history, future net revenues associated with the debtor’s ownership interest in oiland natural gas properties operated by the Company and the debtor’s ability to pay its obligations, among other things. The Companybelieves its accounts receivable are fully collectible. Accordingly, no allowance for doubtful accounts has been provided.

 

Asof March 31, 2025 and December 31, 2024, the Company had approximately 96% and 99% of accounts receivable with two customers, respectively.

 

CrudeOil and Natural Gas Properties

 

TheCompany accounts for its crude oil and natural gas properties under the successful efforts method of accounting. Under this method, costsof proved developed producing properties, successful exploratory wells and developmental dry hole costs are capitalized. Internal coststhat are directly related to acquisition and development activities, including salaries and benefits, are capitalized. Internal costsrelated to production and similar activities are expensed as incurred. Capitalized costs are depleted by the unit-of-production methodbased on estimated proved developed producing reserves. The Company calculates quarterly depletion expense by using the estimated priorperiod-end reserves as the denominator. The process of estimating and evaluating crude oil and natural gas reserves is complex, requiringsignificant decisions in the evaluation of available geological, geophysical, engineering, and economic data. The data for a given propertymay also change substantially over time because of numerous factors, including additional development activity, evolving production historyand a continual reassessment of the viability of production under changing economic conditions. As a result, revisions in existing reserveestimates occur. Capitalized development costs of producing oil and natural gas properties are depleted over proved developed reservesand leasehold costs are depleted over total proved reserves. Upon the sale or retirement of significant portions of or complete fieldsof depreciable or depletable property, the net book value thereof, less proceeds or salvage value, is recognized as a gain or loss.

 

F-49

 

 

Explorationcosts, including geological and geophysical expenses, seismic costs on unproved leaseholds and delay rentals are expensed as incurred.Exploratory well drilling costs, including the cost of stratigraphic test wells, are initially capitalized, but charged to expense ifthe well is determined to be economically nonproductive. The status of each in-progress well is reviewed quarterly to determine the properaccounting treatment under the successful efforts method of accounting. Exploratory well costs continue to be capitalized so long asthe Company has identified a sufficient quantity of reserves to justify completion as a producing well, is making sufficient progressassessing reserves with economic and operating viability, and the Company remains unable to make a final determination of productivity.

 

Ifan in-progress exploratory well is found to be economically unsuccessful prior to the issuance of the financial statements, the costsincurred prior to the end of the reporting period are charged to exploration expense. If the Company is unable to make a final determinationabout the productive status of a well prior to issuance of the financial statements, the costs associated with the well are classifiedas suspended well costs until the Company has had sufficient time to conduct additional completion or testing operations to evaluatethe pertinent geological and engineering data obtained. At the time the Company can make a final determination of a well’s productivestatus, the well is removed from suspended well status and the resulting accounting treatment is recorded.

  

TheCompany recognized depreciation, depletion, and amortization expense totaling $97,075 and $476,074 for the three months ended March 31,2025 and 2024, respectively.

 

Impairmentof Oil and Gas Properties

 

Provedoil and natural gas properties are reviewed for impairment when events and circumstances indicate a possible decline in the recoverabilityof the carrying amount of such property. The Company estimates the expected future cash flows of its oil and natural gas properties andcompares the undiscounted cash flows to the carrying amount of the oil and natural gas properties, on a field-by-field basis, to determineif the carrying amount is recoverable. If the carrying amount exceeds the estimated undiscounted future cash flows, the Company willwrite down the carrying amount of the oil and natural gas properties to estimated fair value.

 

TheCompany did not recognize any impairment of oil and natural gas properties in the periods presented.

 

AssetRetirement Obligations

 

TheCompany recognizes the fair value of an asset retirement obligation (“ARO”) in the period in which it is incurred if a reasonableestimate of fair value can be made. The asset retirement obligation is recorded as a liability at its estimated present value, with anoffsetting increase recognized in oil and natural gas properties on the consolidated balance sheets. Periodic accretion of the discountedvalue of the estimated liability is recorded as an expense in the consolidated statements of operations.

 

OtherProperty and Equipment, net

 

Otherproperty and equipment are recorded at cost. Other property and equipment are depreciated over its estimated useful life on a straight-linebasis. The Company expenses maintenance and repairs in the period incurred. Upon retirements or dispositions of assets, the cost andrelated accumulated depreciation are removed from the consolidated balance sheet with the resulting gains or losses, if any, reflectedin operations.

 

Materialsand supplies are stated at the lower of cost or market and consist of oil and gas drilling or repair items such a tubing, casing, andpumping units. These items are primarily acquired for use in future drilling or repair operations and are carried at lower of cost ormarket.

 

TheCompany reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount ofan asset may not be recoverable. If such assets are considered impaired, the impairment to be recorded is measured by the amount by whichthe carrying amount of the asset exceeds its estimated fair value. The estimated fair value is determined using either a discounted futurecash flow model or another appropriate fair value method.

 

F-50

 

 

DerivativeInstruments

 

TheCompany uses derivative financial instruments to mitigate its exposure to commodity price risk associated with oil prices. The Company’sderivative financial instruments are recorded on the consolidated balance sheets as either an asset or a liability measured at fair value.The Company has elected not to apply hedge accounting for its existing derivative financial instruments, and as a result, the Companyrecognizes the change in derivative fair value between reporting periods currently in its consolidated statements of operations. Thefair value of the Company’s derivative financial instruments is determined using industry-standard models that consider variousinputs including: (i) quoted forward prices for commodities, (ii) time value of money and (iii) current market and contractualprices for the underlying instruments, as well as other relevant economic measures. Realized gains and losses from the settlement ofderivative financial instruments and unrealized gains and unrealized losses from valuation changes in the remaining unsettled derivativefinancial instruments are reported in a single line item as a component of revenues in the consolidated statements of operations. Cashflows from derivative contract settlements are reflected in operating activities in the accompanying consolidated statements of cashflows. See Note 4 for additional information about the Company’s derivative instruments.

 

TheCompany’s credit risk related to derivatives is a counterparties’ failure to perform under derivative contracts owed to theCompany. The Company uses credit and other financial criteria to evaluate the credit standing of, and to select, counterparties to itsderivative instruments. Although the Company does not obtain collateral or otherwise secure the fair value of its derivative instruments,associated credit risk is mitigated by the Company’s credit risk policies and procedures. 

 

TheCompany has entered into International Swap Dealers Association Master Agreements (“ISDA Agreements”) with its derivativecounterparty. The terms of the ISDA Agreements provide the Company and the counterparty with rights of set off upon the occurrence ofdefined acts of default by either the Company or a counterparty to a derivative, whereby the party not in default may set off all derivativeliabilities owed to the defaulting party against all derivative asset receivables from the defaulting party.

 

ProductRevenues

 

TheCompany accounts for sales in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contractswith Customers. Revenue is recognized when the Company satisfies a performance obligation in an amount reflecting the considerationto which it expects to be entitled. The Company applies a five-step approach in determining the amount and timing of revenue to be recognized:(1) identifying the contract with a customer; (2) identifying the performance obligations in the contract; (3) determiningthe transaction price; (4) allocating the transaction price to the performance obligations in the contract; and (5) recognizingrevenue when the performance obligation is satisfied.

 

TheCompany enters into contracts with customers to sell its oil and natural gas production. Revenue from these contracts is recognized whenthe Company’s performance obligations under these contracts are satisfied, which generally occurs with the transfer of controlof the oil and natural gas to the purchaser. Control is generally considered transferred when the following criteria are met: (i) transferof physical custody, (ii) transfer of title, (iii) transfer of risk of loss and (iv) relinquishment of any repurchaserights or other similar rights. Given the nature of the products sold, revenue is recognized at a point in time based on the amount ofconsideration the Company expects to receive in accordance with the price specified in the contract. Consideration under oil and naturalgas marketing contracts is typically received from the purchaser one to two months after production.

 

Mostof the Company’s oil marketing contracts transfer physical custody and title at or near the wellhead or a central delivery point,which is generally when control of the oil has been transferred to the purchaser. The majority of the oil produced is sold under contractsusing market-based pricing, which price is then adjusted for differentials based upon delivery location and oil quality. To the extentthe differentials are incurred at or after the transfer of control of the oil, the differentials are included in oil revenues on thestatements of operations, as they represent part of the transaction price of the contract. If other related costs are incurred priorto the transfer of control of the oil, those costs are included in production taxes, transportation and processing expenses on the Company’sconsolidated statements of operations, as they represent payment for services performed outside of the contract with the customer.

  

F-51

 

 

TheCompany’s natural gas is sold at the lease location. Most of the Company’s natural gas is sold under gas purchase agreements.Under the gas purchase agreements, the Company receives a percentage of the net production from the sale of the natural gas and residuegas, less associated expenses incurred by the buyer.

 

TheCompany does not disclose the value of unsatisfied performance obligations under its contracts with customers as it applies the practicalexpedient in accordance with ASC 606. The expedient, as described in ASC 606-10-50-14(a), applies to variable considerationthat is recognized as control of the product is transferred to the customer. Since each unit of product represents a separate performanceobligation, future volumes are wholly unsatisfied, and disclosure of the transaction price allocated to remaining performance obligationsis not required.

 

Customers

 

TheCompany sold 100% of its crude oil and natural gas production to two customers for the three months ended March 31, 2025 and 2024.Inherent to the industry is the concentration of crude oil, natural gas and natural gas liquids (“NGLs”) sales to a limitednumber of customers. This concentration has the potential to impact the Company’s overall exposure to credit risk in that its customersmay be similarly affected by changes in economic and financial conditions, commodity prices or other conditions. Given the liquidityin the market for the sale of hydrocarbons, the Company believes the loss of any single purchaser, or the aggregate loss of several purchasers,could be managed by selling to alternative purchasers in the operating areas. 

 

WarrantyObligations

 

TheCompany provides an assurance-type warranty that guarantees its products comply with agreed-upon specifications. This warranty is notsold separately and does not convey any additional goods or services to the customer; therefore, the warranty is not considered a separateperformance obligation. As the Company typically incurs minimal claims under the warranties, no liability is estimated at the time goodsare delivered, but rather at the point of a claim.

 

OtherRevenue

 

Otherrevenue is generated from the fees the Company charges a single customer for the disposal of water, saltwater, brine, brackish water,and other water (collectively, “Water”) into the Company’s water injection system. Revenue recognized under the agreementis variable in nature and primarily based on the volume of Water accepted during the period.

 

WarrantLiabilities

 

TheCompany accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’sspecific terms and applicable authoritative guidance in Financial Accounting Standards Board (“FASB”) Accounting StandardsCodification ASC 480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC 815, Derivatives and Hedging (“ASC815”). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definitionof a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, includingwhether the warrants are indexed to the Company’s own common stock, among other conditions for equity classification. This assessmentis conducted at the time of warrant issuance and as of each subsequent quarterly period end date while the warrants are outstanding.

 

Inaccordance with Accounting Standards Codification ASC 815-40, Derivatives and Hedging—Contracts in Entity’s Own Equity, thewarrants issued in connection with the Private Notes Payable do not meet the criteria for equity classification due to the redemptionright whereby the holder may require the Company to settle the warrant in cash 18 months after the closing of the Membership InterestPurchase Agreement (“MIPA”) whereby the Company acquired Pogo and LHO, and must be recorded as liabilities. The warrantsare measured at fair value at inception and at each reporting date in accordance with ASC 820, Fair Value Measurement, with changesin fair value recognized in the statements of operations in the period of change. The Public Warrants issued in connection with the Company’sinitial public offering are classified as equity instruments.

  

F-52

 

 

ForwardPurchase Agreement Valuation

 

TheCompany has determined that the Forward Purchase Agreement Put Option, including the Maturity Consideration, within the Forward PurchaseAgreement is (i) a freestanding financial instrument and (ii) a liability (i.e., an in-substance written put option). This liabilitywas recorded as a liability at fair value on the consolidated balance sheet as of the reporting date in accordance with ASC 480. Thefair value of the liability was estimated using a Monte-Carlo Simulation in a risk-neutral framework. Specifically, the future stockprice is simulated assuming a Geometric Brownian Motion (“GBM”). For each simulated path, the forward purchase value is calculatedbased on the contractual terms and then discounted back to present. Finally, the value of the forward is calculated as the average presentvalue over all simulated paths. The model also considered the likelihood of a dilutive offering of common stock.

 

Concentrationof Credit Risk

 

Financialinstruments that potentially subject the Company to concentrations of credit risk consist of a cash account in a financial institution,which, at times, may exceed the Federal Depository Insurance Coverage (“FDIC”) of $250,000. As of March 31, 2025, the Company’scash balances exceeded the FDIC limit by $2,793,778. At March 31, 2025, the Company had not experienced losses on this account and managementbelieves the Company is not exposed to significant risks on such account.  

 

IncomeTaxes

 

TheCompany follows the asset and liability method of accounting for income taxes under FASB ASC 740, “Income Taxes.” Deferredtax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financialstatements carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities aremeasured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expectedto be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in theperiod that included the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amountexpected to be realized. The Company is subject to income tax examinations by major taxing authorities since inception. The Company’seffective tax rate was approximately 31% and 20% for the three months ended March 31, 2025 and 2024, respectively.

 

FASBASC 740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement oftax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-notto be sustained upon examination by taxing authorities. There were no unrecognized tax benefits as of March 31, 2025 and December 31,2024. The Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. No amounts wereaccrued for the payment of interest and penalties at March 31, 2025 and December 31, 2024. The Company is currently not aware of anyissues under review that could result in significant payments, accruals, or material deviation from its position.

 

RecentAccounting Pronouncements

 

InDecember 2023, the Financial Accounting Standards Board (“FASB”) issued ASU 2023-09, Income Taxes (Topic 740)— Improvements to Income Tax Disclosures. Under this ASU, entities must disclose, on an annual basis, specific categories inthe rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold. In addition, ASU 2023-09 requiresentities to disclose additional information about income taxes paid. ASU 2023-09 is effective for financial statements forannual periods beginning after December 15, 2024. The Company is currently evaluating the potential impact of adopting this guidanceon the consolidated financial statements and the notes to consolidated financial statements.

 

InNovember of 2024, the FASB issued ASU 2024-03, Income Statement – Reporting Comprehensive Income – Expense DisaggregationDisclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses. Under this ASU entities must disclose for interim andannual reporting periods, in the notes to financial statements, additional information about specific expense categories. The amendmentsin this update are effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginningafter December 15, 2027. Entities are permitted to apply either the prospective or retrospective transition methods. The Company is currentlyevaluating the impact of adopting this guidance on the consolidated financial statements and the notes to consolidated financial statements.

 

F-53

 

 

Otherthan described above, management does not believe that any recently issued, but not yet effective, accounting pronouncements, if currentlyadopted, would have a material effect on the Company’s consolidated financial statements.

 

NOTE3 — DERIVATIVES

 

DerivativeActivities

 

TheCompany is exposed to volatility in market prices and basis differentials for natural gas, oil and NGLs, which impacts the predictabilityof its cash flows related to the sale of those commodities. These risks are managed by the Company’s use of certain derivativefinancial instruments. The Company has historically used crude diff swaps, fixed price swaps, and costless collars. As of March 31, 2025,the Company’s derivative financial instruments consisted of costless collars and crude diff swaps, which are described below:

 

CostlessCollars

 

Arrangementsthat contain a fixed floor price (“purchased put option”) and a fixed ceiling price (“sold call option”) basedon an index price which, in aggregate, have no net cost. At the contract settlement date, (1) if the index price is higher thanthe ceiling price, the Company pays the counterparty the difference between the index price and ceiling price, (2) if the indexprice is between the floor and ceiling prices, no payments are due from either party, and (3) if the index price is below the floorprice, the Company will receive the difference between the floor price and the index price.

 

Additionally,the Company will occasionally purchase an additional call option at a higher strike price than the aforementioned fixed ceiling price.Often this is accomplished in conjunction with the costless collar at no additional cost. If an additional call option is utilized, atthe contract settlement date, (1) if the index price is higher than the sold call strike price but lower than the purchased optionstrike price, then the Company pays the difference between the index price and the sold call strike price, (2) if the index priceis higher than the purchased call price, then the Company pays the difference between the purchased call option and the sold call option,and the Company receives payment of the difference between the index price and the purchased option strike price, (3) if the indexprice is between the purchased put strike price and the sold call strike price, no payments are due from either party, (4) if theindex price is below the floor price, the Company will receive the difference between the floor price and the index price.

 

TheCompany had no agreements in place classified as costless collars as of March 31, 2025 or December 31, 2024.

 

Crudeprice differential swaps

 

TheCompany has entered into commodity swap contracts that are effective over the next 1 to 24 months and are used to hedge against locationprice risk of the respective commodity resulting from supply and demand volatility and protect cash flows against price fluctuations.

 

Thefollowing table reflects the weighted-average price of open commodity swap contracts as of March 31, 2025:

 

Commodity Swaps 
       Weighted 
   Volume   average 
Period  (Bbls/month)   price ($/Bbl) 
Q2 2025   5,000   $70.21 
Q3-Q4 2025   5,000   $70.21 

 

F-54

 

 

Thefollowing table reflects the weighted-average price of open commodity swap contracts as of December 31, 2024:

 

Commodity Swaps 
       Weighted 
   Volume   average 
Period  (Bbls/month)   price ($/Bbl) 
Q1-Q4 2024   5,000   $70.21 
Q1-Q4 2025   5,000   $70.21 

 

DerivativeAssets and Liabilities

 

Asof March 31, 2025 and December 31, 2024, the Company is conducting derivative activities with one counterparty, which is secured by thelender in the Company’s bank credit facility. The Company believes the counterparty is acceptable credit risk, and the credit worthinessof the counterparty is subject to periodic review. The assets and liabilities are netted given that all positions are held by a singlecounterparty and subject to a master netting arrangement. The combined fair value of derivatives included in the accompanying consolidatedbalance sheets as of March 31, 2025 and December 31, 2024 is summarized below.

 

   As of March 31, 2025 
   Gross fair
value
   Amounts
netted
   Net fair
value
 
Commodity derivatives:            
Short-term derivative asset  $189,116   $(24,931)  $164,185 
Long-term derivative asset   -        - 
Short-term derivative liability   (24,931)   24,931    - 
Long-term derivative liability   
 
        - 
Total derivative liability            $164,185 

 

   As of December 31, 2024 
   Gross fair value   Amounts netted   Net fair value 
Commodity derivatives:            
Short-term derivative asset  $151,303   $(44,906)  $106,397 
Long-term derivative asset            
Short-term derivative liability   (44,906)   (44,906)    
Long-term derivative liability            
Total derivative asset            $106,397 

 

Theeffects of the Company’s derivatives on the consolidated statements of operations are summarized below:

 

   Three
Months Ended
March 31,
2025
   Three
Months Ended
March 31,
2024
 
Total gain (loss) on unsettled derivatives  $57,788   $(1,860,093)
Total gain (loss) on settled derivatives   (142,859)   (137,154)
Net gain (loss) on derivatives  $(85,071)  $(1,997,247)

  

F-55

 

 

NOTE5 — LONG-TERM DEBT AND NOTES PAYABLE

 

TheCompany’s debt instruments are as follows:

 

   March 31,
2025
   December 31,
2024
 
Senior Secured Term Loan  $22,563,093   $23,696,417 
Seller Promissory Note   15,000,000    15,000,000 
Merchant Cash Advances   1,047,028    948,982 
Convertible Notes Payable, including at $63,757 accounted for at fair value   1,562,257    891,363 
Private loans   2,900,000    3,556,750 
Total   43,072,378    44,093,512 
Less: unamortized financing cost   (756,307)   (834,853)
Less: current portion including amortization   (8,654,397)   (9,080,910)
Long-term debt, net of current portion  $33,661,674   $34,177,749 

 

SeniorSecured Term Loan Agreement

 

Inconnection with the closing of the Company’s initial business combination (the “Closing”), the Company (for purposesof the Loan Agreement, the “Borrower”) and First International Bank & Trust (“FIBT” or “Lender”),HNRA Upstream, LLC, the Company’s subsidiary (“OpCo”), HNRA Partner, Inc., a subsidiary of OpCo (“SPAC Subsidiary”),the Company, and LH Operating, LLC (for purposes of the Loan Agreement, collectively, the “Guarantors” and together withthe Borrower, the “Loan Parties”), and FIBT entered into a Senior Secured Term Loan Agreement on November 15, 2023 (the “LoanAgreement”), setting forth the terms of a senior secured term loan facility in an aggregate principal amount of $28,000,000 (the“Term Loan”).

 

Pursuantto the terms of the Term Loan Agreement, the Term Loan was advanced in one tranche on the date of closing of the Company’s initialbusiness combination (the “Closing Date”). The proceeds of the Term Loan were used to (a) fund a portion of the purchaseprice, (b) partially fund a debt service reserve account funded with $2,600,000 at the Closing Date, (c) pay fees and expenses inconnection with the purchase and the closing of the Term Loan and (e) other general corporate purposes. The Term Loan accrues interestat a per annum rate equal to the FIBT prime rate plus 6.5% and fully matures on the third anniversary of the Closing Date (“MaturityDate”). Payments of principal and interest will be due on the 15th day of each calendar month, beginning December 15, 2023,each in an amount equal to the Monthly Payment Amount (as defined in the Term Loan Agreement), except that the principal and interestpayment due on the Maturity Date will be in the amount of the entire remaining principal amount of the Term Loan and all accrued butunpaid interest then outstanding. An additional one-time payment of principal is due on the date the annual financial report for theyear ending December 31, 2024, is due to be delivered by Borrower to Lender in an amount that Excess Cash Flow (as defined in the TermLoan Agreement) exceeds the Debt Service Coverage Ratio (as defined in the Term Loan Agreement) of 1.35x as of the end of such quarter;provided that in no event shall the amount of the payment exceed $5,000,000. As of December 31, 2024, the Company had no such ExcessCash Flow and no additional repayment was required.

  

TheBorrower may elect to prepay all or a portion greater than $1,000,000 of the amounts owed prior to the Maturity Date. In addition tothe foregoing, the Borrower is required to prepay the Term Loan with the net cash proceeds of certain dispositions and upon the decreasein value of collateral.

 

Onthe Closing Date, Borrower deposited $2,600,000 into a Debt Service Reserve Account (the “Debt Service Reserve Account”). TheDebt Service Reserve Account may be used by Lender at any time and from time to time, in Lender’s sole discretion, to pay (or tosupplement Borrower’s payments of) the obligations due under the Term Loan Agreement.

 

OnApril 18, 2024, the Company and FIBT entered into a Second Amendment to Term Loan Agreement (the “Amendment”) effective asof March 31, 2024. Pursuant to the Amendment, the Term Loan Agreement was modified to provide that the Company must, on or before December31, 2024, deposit funds in a Debt Service Reserve Account (as defined in the Loan Agreement) such that the balance of the account equals$5,000,000 and FIBT waived the provision that such amount had to be deposited within 60 days of the closing date of the Loan Agreement.In addition, the Amendment provides that, if at any time prior to December 31, 2024, the Company or any of its affiliates enter intoa sale leaseback transaction with respect to any of its equipment, the Company will deposit an amount equal to the greater of (A) $500,000or (B) 10% of the proceeds of such transaction into the Debt Service Reserve Account on the effective date of such sale and leasebacktransaction.

 

F-56

 

 

TheTerm Loan Agreement contains affirmative and restrictive covenants and representations and warranties. The Loan Parties are bound bycertain affirmative covenants setting forth actions that are required during the term of the Term Loan Agreement, including, withoutlimitation, certain information delivery requirements, obligations to maintain certain insurance, and certain notice requirements. Additionally,the Loan Parties from time to time will be bound by certain restrictive covenants setting forth actions that are not permitted to betaken during the term of the Term Loan Agreement without prior written consent, including, without limitation, incurring certain additionalindebtedness, entering into certain hedging contracts, consummating certain mergers, acquisitions or other business combination transactions,consummating certain dispositions of assets, making certain payments on subordinated debt, making certain investments, entering intocertain transactions with affiliates, and incurring any non-permitted lien or other encumbrance on assets. The Term Loan Agreement alsocontains other customary provisions, such as confidentiality obligations and indemnification rights for the benefit of the Lender. TheCompany was in compliance with covenants of the Term Loan Agreement as of March 31, 2025.

 

Forthree months ended March 31, 2025 and 2024, the Company amortized $128,543 and $42,279 to interest expense related to deferred financecosts on the Term Loan Agreement. As of March 31, 2025, the principal balance on the Term Loan was $22,563,093, unamortized financingcosts was $483,395 and accrued interest was $162,339. As of December 31, 2024, the principal balance on the Term Loan was $23,696,417,unamortized financing costs was $611,938 and accrued interest was $171,714.

 

Pledgeand Security Agreement

 

Inconnection with the Term Loan, FIBT and the Loan Parties entered into a Pledge and Security Agreement on November 15, 2023 (the“Security Agreement”), whereby the Loan Parties granted a senior security interest to FIBT on all assets of the Loan Parties,except certain excluded assets described therein.

 

GuarantyAgreement

 

Inconnection with the Term Loan, FIBT and the Loan Parties entered into a Guaranty Agreement on November 15, 2023 (the “GuarantyAgreement”), whereby the Guarantors guaranteed payment and performance of all Loan Parties under the Term Loan Agreement.

 

SubordinationAgreement

 

Inconnection with the Term Loan and the Seller Promissory Note, the Lenders, the sellers of Pogo and LHO (the “Sellers”) andthe Company entered into a Subordination Agreement whereby the Sellers cannot require repayment, nor commence any action or proceedingat law or equity against the Company or the Lenders to recover any or all of the unpaid Seller Promissory Note until the Term Loan isrepaid in full.

 

SellerPromissory Note

 

Inconnection with the Closing, OpCo issued the Seller Promissory Note to Pogo Royalty, LLC (“Pogo Royalty”) in the principalamount of $15,000,000 (the “Seller Note”). The Seller Note matures on May 15, 2024, bears an interest rate equal 12% perannum, and contains no penalty for prepayment. As the Seller Note was not repaid in full prior to its stated maturity date, OpCo willowe interest from and after default equal to the lesser of 18% per annum and the highest amount permissible under law, compounded monthly.The Seller Note is subordinated to the Term Loan as discussed above. Accrued interest on the Seller Note was $3,595,684 and $2,952,123as of March 31, 2025 and December 31, 2024, respectively. As a result of the Subordination Agreement, the Company has classified theSeller Note as a long-term liability on the consolidated balance sheet.

  

PrivateNotes Payable

 

Priorto December 31, 2023, the Company entered into various unsecured promissory notes with existing investors of the Company for total principalof $5,434,000 (the “Private Notes Payable”). The Private Notes Payable bear interest at the greater of 15% or the highestrate allowed under law, and have a stated maturity date of the five-year anniversary of the closing of the MIPA. The investors may demandrepayment beginning six months after the closing of the MIPA. The investors also received common stock warrants equal to the principalamount funded. Each warrant entitles the holder to purchase three quarters of one share of common stock at a price of $11.50. Each warrantbecame exercisable on the closing date of the MIPA and is exercisable through the five-year anniversary of the promissory note agreementdate. The warrants also grant the holder a one-time redemption right to require the Company to pay the holder in cash equal to $1 perwarrant 18 months following the closing of the MIPA, or May 15, 2025. Based on the redemption right present in these warrants, the warrantsare accounted for as a liability in accordance with ASC 480 and ASC 815 and a debt discount on the Private Notes Payable, with the changesin fair value of the warrants recognize in the statement of operations.

 

F-57

 

 

Duringthe year ended December 31, 2024, the Company and certain note holders, including White Lion, entered into exchange agreements (the “2024Exchange Agreements”) whereby the holders agreed to exchange their outstanding working capital notes totaling $300,000 and connectedwarrants with a fair value of $309,960 at the time of the exchange, for new convertible notes with an aggregate principal amount of $600,000.As a result of the exchange, which added a substantive conversion feature, the Company determined the exchange qualified for extinguishmentaccounting and recorded a loss on extinguishment of $88,660.

 

TheCompany is amortizing the debt discount through a period of nine months from the Closing Date. The Company recognized amortization ofdebt discount of $0 and $770,902 during the three months ended March 31, 2025 and 2024, respectively. Accrued interest on the promissorynotes was $120,709 and $145,761 as of March 31, 2025 and December 31, 2024, respectively.

 

ConvertibleNotes Payable

 

Duringthe year ended December 31, 2024, the Company and certain note holders entered into exchange agreements whereby the holders agreed toexchange their outstanding working capital notes totaling $300,000 and connected warrants with a fair value of $309,960 at the time ofthe exchange, for new convertible notes. The Convertible notes have a maturity of three years after the issuance date, accrue interestat a rate of 7.5%, and are convertible into shares of Class A Common Stock at a rate of 90% multiplied by the average of the four lowestVWAP trading prices during the seven day trading period prior to the conversion date. The Company evaluated the instrument under ASC480 and determined the instrument should be accounted for at fair value due to the variable share settlement. The Company estimated thefair value to be $698,620 at issuance of the notes payable, and revalues the convertible notes at each reporting period. During the threemonths ended March 31, 2025, an aggregate of $550,000 of principal on these notes and $10,492 of accrued interest, which combined hada fair value of $957,353 at the date of conversion, were converted into 841,336 shares of common stock. The Company estimated the fairvalue of the remaining convertible notes described above to be $63,756 and $891,364 as of March 31, 2025 and December 31, 2024, respectively,and recognized a loss on change in fair value of $129,746 during the three months ended March 31, 2025.

 

Duringthe three months ended March 31, 2025, the Company and 16 of its Private Note Payable Investors (the “Exchange Investors”)entered into exchange agreements (the “2025 Exchange Agreements”) whereby the Exchange Investors exchanged their Old Notesand Old Warrants for convertible promissory notes (the “Convertible Notes”). The principal amounts of the Convertible Noteswere determined by adding the original principal amount of the Old Notes and the number of Old Warrants. In connection with the 2025Exchange Agreements, the Company issued Convertible Notes in the aggregate principal amount of $2,316,500 in exchange for Old Notes inthe aggregate principal amount of $682,500 and 1,634,000 Old Warrants. The Company recognized a gain of $92,294 on the extinguishmentof the Old Notes and Old Warrants.

 

TheConvertible Notes mature on January 31, 2028 and accrue interest at a rate of 7.5% per annum. The Convertible Notes may be prepaid bythe Company at any time, in whole or in part, without any premium or penalty. The Convertible Notes may be converted by the holders atany time after issuance into shares of Class A Common Stock at a conversion price equal to the greater of (a) $0.25 per share or (b)90% multiplied by the average of the three lowest VWAPs of the Class A Common Stock over the ten trading days prior to conversion (the“Conversion Price”). If, at any time the Convertible Notes are outstanding, the Company issues or sells Class A Common Stockfor no consideration or at a price lower than the then-current Conversion Price, then the Conversion Price of the Convertible Notes willbe automatically reduced to the amount of consideration per share received by the Company in such sale or offering. In addition, so longas any Convertible Notes are outstanding, if the Company issues any security on terms more favorable than the Convertible Notes, thenthe Company must notify the holder and such more favorable term shall become a part of the Convertible Note, at the holder’s option

 

F-58

 

 

Duringthe three months ended March 31, 2025, the Company issued 1,113,178 shares of Class A Common Stock for the conversion of $818,000 inconvertible notes principal and $396 of accrued interest pursuant to the terms of the convertible notes.

 

Accruedinterest on the convertible promissory notes was $23,429 and $11,590 as of March 31, 2025 and December 31, 2024, respectively.

 

MerchantCash Advances

 

OnDecember 4, 2024, the Company entered into a merchant cash advance agreement with a third party. The Company received $330,700 in cashproceeds. The Company will repay an aggregate of $497,000 on a weekly basis through July 2025. The difference between the proceeds receivedand the total repayment was recognized as debt discount, and is amortized through the maturity date. As of March 31, 2025 and December31, 2024, the remaining balance owed on this advance was $231,928 and $447,299, respectively.

 

OnMarch 18, 2025, the Company entered into a master receivables purchase agreement with a third party. The Company received cash proceedsof $617,500 and will repay an aggregate of $858,000 to the lender on a weekly basis through December 2025. As of March 31, 2025 the remainingbalance owed on this advance was $815,100

 

Asof March 31, 2025 and December 31, 2024, there was $272,912 and $222,916 of unamortized discount related to the merchant cash advances,and the Company recognized $208,224 of amortization of debt discount related to the advances. 

 

FutureMaturities of Long-term debt

 

Thefollowing summarizes the Company’s maturities of debt instruments:

 

   Principal 
12 months ended:    
March 31, 2026  $8,927,309 
March 31, 2027   17,582,812 
March 31, 2028   16,562,257 
Total  $43,072,378 

 

NOTE6 — STOCKHOLDERS’ EQUITY

 

Asof March 31, 2025, there were 17,918,226 shares of Class A Common Stock and 0 shares of Class B Common Stock outstanding. 

 

OnNovember 15, 2023, as contemplated by the MIPA, the Company filed the Second A&R Charter with the Secretary of State of the Stateof Delaware, pursuant to which the number of authorized shares of the Company’s capital stock, par value $0.0001 per share, wasincreased to 121,000,000 shares, consisting of (i) 100,000,000 shares of Class A Common Stock, par value $0.0001 per share (the “ClassA Common Stock”), (ii) 20,000,000 shares of Class B common stock, par value $0.0001 per share (the “Class B Common Stock”),and (iii) 1,000,000 shares of preferred stock, par value $0.0001 per share.

 

Aspart of the consideration to effect the Company’s initial business combination, the Company issued 2,000,000 shares of Class BCommon Stock to the Sellers. Immediately upon the Closing, Pogo Royalty exercised the OpCo Exchange Right as it relates to 200,000 OpCoClass B units (and 200,000 shares of Class B Common Stock), and received 200,000 shares of Class A Common Stock. During the year endedDecember 31, 2024, Pogo Royalty exercised its right to exchange 1,300,000 shares of Class B units for 1,300,000 shares of Class A CommonStock. As a result of the exchange, a total of $8,801,000 was reclassified from noncontrolling interest to additional paid in capital.

 

F-59

 

 

OnFebruary 10, 2025, the Company entered into a Purchase, Sale, Termination and Exchange Agreement (the “Termination Agreement”),by and among the Company, OpCo, SPAC Subsidiary, HNRA Royalties, LLC, Pogo Royalty, CIC Pogo LP, DenCo Resources, LLC, Pogo ResourcesManagement, LLC, and 4400 Holdings LLC. The closing of the transactions contemplated by the Termination Agreement is subject to the satisfactionof various conditions, including the Company obtaining financing.

  

Pursuantto the Termination Agreement, the Company agreed to purchase an irrevocable and exclusive option to purchase a certain 10% overridingroyalty interest in certain oil and gas assets owned by Pogo (the “ORRI”) from Pogo Royalty for $14,000,000, payable in cashat the closing of the transactions contemplated by the Termination Agreement. In addition, at the closing of transactions contemplatedby the Termination Agreement, Pogo Royalty agreed to waive all outstanding interest accrued under the Seller Note, reduce the outstandingprincipal amount of the Seller Note to $8,000,000 and settle and discharge the Seller Note in exchange for the payment of $8,000,000in cash. Pogo Royalty further agreed to assign and transfer 1,500,000 preferred units, representing the all preferred units of OpCoheld by Pogo Royalty, to OpCo in exchange for the issuance by the Company of 3,000,000 shares of Class A Common Stock at the closingof transactions contemplated by the Termination Agreement.

 

Asconsideration for entering into the Termination Agreement, the Company agreed to release the 500,000 shares of Class B Common Stock thatwere being held in escrow to Pogo Royalty and to promptly process any exchange notice delivered by Pogo Royalty to exchange such sharesof Class B Common Stock for shares of Class A Common Stock, and Pogo Royalty agreed to deliver such exchange notice within two days ofthe date of the Termination Agreement. The Termination Agreement contains customary representations, warranties, indemnification provisionsclosing conditions, and covenants. On February 11, 2025, Pogo Royalty Exchanged the remaining 500,000 OpCo Class B Units and shares ofClass B Common Stock for 500,000 shares of Class A Common Stock. As a result, there are no remaining shares of Class B Common Stock outstandingas of this filing, and $3,385,000 was reclassified from noncontrolling interest to additional paid in capital.

 

Theclosing of transactions contemplated by the Termination Agreement is contingent upon the occurrence of certain conditions, including(i) the availability of financing to the Company, (ii) the receipt by Pogo Royalty of a consent of FIBT to the Termination Agreementand a written termination agreement, executed by the Company and FIBT, terminating that certain Subordination Agreement, dated as ofNovember 15, 2023, by and among FIBT, the Company and Pogo Royalty, (iii) the receipt by the Company of any required stockholder consents,(iv) the respective representations and warranties of the parties being true and correct, subject to certain materiality exceptions and(v) the performance by the parties in all material respects of their respective obligations under the Agreement.

 

TheAgreement may be terminated at any time by mutual consent of the parties thereto or by any one party if the counterparty is in materialbreach of the Agreement. If the closing of transactions contemplated by the Termination Agreement does not occur prior to 1:00 p.m. CentralTime on June 3, 2025, the Termination Agreement will automatically terminate.

 

Duringthe three months ended March 31, 2025, the Company issued 1,954,514 shares of Class A Common Stock for the conversion of $1,368,000 inconvertible notes principal and $10,888 of accrued interest pursuant to the terms of the convertible notes.

 

OnOctober 18, 2024, the Company entered into a consulting agreement with a third party for financing services on a month to month basis. As compensation for services the Company will pay the consultant a fee of $20,000 per month consisting of $5,000 in cash and $15,000in Class A common shares based on the average closing price for the last five trading days of the prior calendar month. During the threemonths ended March 31, 2025, the Company issued a total of 116,100 shares of Class A Common Stock pursuant to the terms of the consultingagreement. The Company recognized stock-based compensation expense of $45,000

 

OnJanuary 13, 2025, the Company entered into a settlement agreement with its former President, Donald Orr, whereby the Company agreed topay Mr. Orr $75,000 in cash to settle outstanding accounts payable owed to Mr. Orr, and issued 200,000 shares of Class A Common Stockfor the termination of his prior consulting agreement which had a fair value of $226,000 and was included in general and administrativeexpenses.

 

F-60

 

 

OnJanuary 14, 2025, the Company entered into an agreement with a consultant whereby the Company agreed to issue the consultant 45,050 sharesof Class A Common Stock for the settlement of $45,050 in outstanding services.

 

TheCompany recognized total stock-based compensation expense of $368,093 and 699,248 during the three months ended March 31, 2025 and 2024,respectively and expects to recognize an additional $750,947 through December 31, 2026 assuming all awards vest. During the three monthsended March 31, 2025, 9,357 shares were issued to an employee related to vesting of RSU awards.

 

CommonStock Purchase Agreement

 

OnOctober 17, 2022, the Company entered into a common stock purchase agreement (as amended, the “Common Stock Purchase Agreement”)and a related registration rights agreement (the “White Lion RRA”) with White Lion Capital, LLC, a Nevada limited liabilitycompany (“White Lion”). Pursuant to the Common Stock Purchase Agreement, the Company has the right, but not the obligationto require White Lion to purchase, from time to time, up to $150,000,000 in aggregate gross purchase price of newly issued shares ofthe Company’s common stock, par value $0.0001 per share, subject to certain limitations and conditions set forth in the CommonStock Purchase Agreement. Capitalized terms used but not otherwise defined herein shall have the meaning given to such terms by the CommonStock Purchase Agreement. 

 

Subjectto the satisfaction of certain customary conditions including, without limitation, the effectiveness of a registration statement registeringthe shares issuable pursuant to the Common Stock Purchase Agreement, the Company’s right to sell shares to White Lion will commenceon the effective date of the registration statement and extend until December 31, 2026. During such term, subject to the terms and conditionsof the Common Stock Purchase Agreement, the Company may notify White Lion when the Company exercises its right to sell shares (the effectivedate of such notice, a “Notice Date”). The number of shares sold pursuant to any such notice may not exceed (i) the lowerof (a) $2,000,000 and (b) the dollar amount equal to the product of (1) the Effective Daily Trading Volume (2) the closing price of commonstock on the Effective Date (3) 400% and (4) 30%, divided by the closing price of common stock on NYSE American preceding the NoticeDate and (ii) a number of shares of common stock equal to the Average Daily Trading Volume multiplied by the Percentage Limit.

  

Thepurchase price to be paid by White Lion for any such shares will equal 96% of the lowest daily volume-weighted average price of commonstock during a period of two consecutive trading days following the applicable Notice Date.

 

TheCompany will have the right to terminate the Common Stock Purchase Agreement at any time after Commencement, at no cost or penalty, uponthree trading days’ prior written notice. Additionally, White Lion will have the right to terminate the Common Stock Purchase Agreementupon three days’ prior written notice to the Company if (i) there is a Fundamental Transaction, (ii) the Company is in breach ordefault in any material respect of the White Lion RRA, (iii) there is a lapse of the effectiveness, or unavailability of, the RegistrationStatement for a period of 45 consecutive trading days or for more than an aggregate of 90 trading days in any 365-day period, (iv) thesuspension of trading of the common stock for a period of five consecutive trading days, (v) the material breach of the Common StockPurchase Agreement by the Company, which breach is not cured within the applicable cure period or (vi) a Material Adverse Effect hasoccurred and is continuing. No termination of the Common Stock Purchase Agreement will affect the registration rights provisions containedin the White Lion RRA.

 

OnMarch 7, 2024, the Company entered into an Amendment No. 1 to Common Stock Purchase Agreement (the “Amendment”) with WhiteLion. Pursuant to the Amendment, the Company and White Lion agreed to a fixed number of Commitment Shares equal to 440,000 shares ofcommon stock to be issued to White Lion in consideration for commitments of White Lion under the Common Stock Purchase Agreement, whichthe Company agreed to include all of the Commitment Shares on the Initial Registration Statement filed by the Company. The Company recognizedshare-based compensation expense of $573,568 related to the Amendment.

 

Finally,pursuant to the Amendment, the Company’s right to sell shares of common stock to WhiteLion will now extend until December 31, 2026.

 

F-61

 

 

OnJune 17, 2024, the Company entered into an Amendment No. 2 to Common Stock Purchase Agreement (the “2nd Amendment”) withWhite Lion. Pursuant to the 2nd Amendment, the Company and White Lion agreed to amend the process of a Rapid Purchase, whereby the partieswill close on the Rapid Purchase on the trading day the notice of the applicable Rapid Purchase is given. The 2nd Amendment, among otherthings, also removed the maximum number of shares required to be purchased upon notice of a Rapid Purchase, added a limit of 100,000 sharesof Common Stock per individual request, and revised the purchase price of a Rapid Purchase to equal the lowest traded price of CommonStock during the one hour following White Lion’s acceptance of the Rapid Purchase for each request. In addition, White Lion agreedthat, on any single business day, it shall not publicly resell an aggregate amount of Commitment Shares in an amount that exceeds 7%of the daily trading volume of the Common Stock for such business day, excluding any trades before or after regular trading hours andany block trades.

  

Inaddition, the Company may, from time to time while a purchase notice is active, issue a Rapid Purchase Notice to White Lion for the purchaseof shares (not to exceed 100,000 shares per individual request) at a purchase price equal to the lowest traded price of CommonStock during the one hour following White Lion’s acceptance of the Rapid Purchase for each request, and which the parties willclose on the Rapid Purchase on the trading day the notice of the applicable Rapid Purchase is given within two Business Days of the applicableRapid Purchase Date. Furthermore, White Lion agreed that, on any single Business Day, it shall not publicly resell an aggregate amountof Commitment Shares in an amount that exceeds 7% of the daily trading volume of our Class A Common Stock for the such precedingBusiness Day, excluding any trades before or after regular trading hours and any block trades.

 

Inaddition, pursuant to the Amendment, the Company may, from time to time while a Purchase Notice is active, issue a Rapid Purchase Noticeto White Lion which the parties will close on the Rapid Purchase within two Business Days of the applicable Rapid Purchase Date. Furthermore,White Lion agreed that, on any single Business Day, it shall not publicly resell an aggregate amount of Commitment Shares in an amountthat exceeds 7% of the daily trading volume of the Common Stock for the preceding Business Day.

  

Duringthe three months ended March 31, 2025, the Company issued 4,770,000 shares under the Common Stock Purchase Agreement in exchange forcash proceeds of $4,341,532.

 

RegistrationRights Agreement (White Lion)

  

Concurrentlywith the execution of the Common Stock Purchase Agreement, the Company entered into the White Lion RRA with the White Lion in which theCompany has agreed to register the shares of common stock purchased by White Lion with the SEC for resale within 30 days of the consummationof a business combination. The White Lion RRA also contains usual and customary damages provisions for failure to file and failure tohave the registration statement declared effective by the SEC within the time periods specified.

 

TheCommon Stock Purchase Agreement and the White Lion RRA contain customary representations, warranties, conditions and indemnificationobligations of the parties. The representations, warranties and covenants contained in such agreements were made only for purposes ofsuch agreements and as of specific dates, were solely for the benefit of the parties to such agreements and may be subject to limitationsagreed upon by the contracting parties.

 

NOTE7 — FAIR VALUE OF FINANCIAL INSTRUMENTS

 

Thefair value of the Company’s assets and liabilities, which qualify as financial instruments under FASB ASC 820, “FairValue Measurement”, approximates the carrying amounts represented on the balance sheet.

  

Thefair value is defined as the price that would be received for sale of an asset or paid for transfer of a liability, in an orderly transactionbetween market participants at the measurement date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputsused in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assetsor liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:

 

  Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;

 

  Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and

 

  Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

 

F-62

 

 

Insome circumstances, the inputs used to measure fair value might be categorized within different levels of the fair value hierarchy. Inthose instances, the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level inputthat is significant to the fair value measurement.

 

RecurringBasis

 

Assetsand liabilities measured at fair value on a recurring basis are as follows:

 

Derivatives

 

TheCompany’s commodity price derivatives primarily represent crude oil collar contracts (some with long calls), fixed price swap contractsand differential swap contracts. The asset and liability measurements for the Company’s commodity price derivative contracts aredetermined using Level 2 inputs. The asset and liability values attributable to the Company’s commodity price derivatives weredetermined based on inputs that include, but not limited to, the contractual price of the underlying position, current market prices,crude oil forward curves, discount rates, and volatility factors. The Company had a net derivative asset of $164,185 as of March 31,2025 and had a net derivative asset of $106,397 as of December 31, 2024.

 

WarrantLiability

 

Basedon the redemption right present in the warrants issued in connection with promissory notes, the warrants are accounted for as a liabilityin accordance with ASC 480 and ASC 815, with the changes in fair value of the warrants recognize in the statement of operations.

 

TheCompany valued the warrants using the trading prices of the Public Warrants, which mirror the terms of the note payable warrants. TheCompany also estimated the fair value of the redemption put using a present value calculation for the time from the Closing Date of theMIPA through the 18-month redemption date and an estimated discount rate of 15%. The estimated fair value of the warrants and redemptionput was $4,118,030 and $5,681,849 as of March 31, 2025 and December 31, 2024, respectively, and the Company recognized a change in fairvalue of the warrant liability of a loss of $162,520 during the three months ended March 31, 2025. The warrant liability estimated fairvalue is considered a level 3 fair value measurement.

 

NonrecurringBasis

 

Thecarrying value of the Company’s financial instruments, consisting of cash, accounts receivable, accounts payable and accrued expenses,approximates their fair value due to the short maturity of such instruments. Financial instruments also consist of debt for which fairvalue approximates carrying values as the debt bears interest at fixed or variable rates which are reflective of current rates otherwiseavailable to the Company. The Company is not exposed to significant interest, currency or credit risks arising from these financial instruments.

  

NOTE8 — RELATED PARTY TRANSACTIONS

 

OnMay 5, 2022, the Company entered into a Referral Fee and Consulting Agreement (the “Consulting Agreement”) with AlexandriaVMA Capital, LLC (“Alexandria”), an entity controlled by Mr. Caravaggio, who became the Company’s CEO on December 17,2023. Pursuant to the Consulting Agreement, Alexandria provided information and contacts with suitable investments and acquisition candidatesfor the Company’s initial business combination. In addition, Alexandria provided due diligence, purchasing and negotiating strategyadvice, organizational and operational advice, and such other services as requested by the Company. In consideration of the servicesprovided by Alexandria, the Company paid to Alexandria Capital a referral fee of $1,800,000 equal to 2% of the total value of the Company’sbusiness combination, with half being paid by the issuance of 89,000 shares of the Company’s Class A Common Stock. No gain wasrecognized on the issuance of these shares for the difference in the fair value of the shares and the $900,000 payable due to the relatedparty nature of the transaction. The remaining $900,000 was reflected as accounts payable. As of March 31, 2025 and December 31, 2024,the Company owes $313,000 and $403,000 of the fee, respectively.

  

F-63

 

 

OnJanuary 20, 2023, January 27, 2023, and February 14, 2023, Mr. Caravaggio entered into Private Notes Payable with the Company. Pursuantto the Private Notes Payable, Mr. Caravaggio paid an aggregate amount of $179,000 and received promissory notes in the aggregate principalamount of $179,000, accruing interest at a rate of 15% per annum, and common stock warrants to purchase an aggregate of 179,000 sharesof Class A Common Stock of the Company at an exercise price of $11.50 per share. The warrants issued to Mr. Caravaggio are identicalto the Public Warrants that are publicly traded on the NYSE American under the symbol “HNRAQ” in all material respects, exceptthat the warrants were not transferable, assignable or salable until 30 days after the Company’s initial business combination.The warrants are exercisable on the same basis as the Public Warrants. On November 13, 2023, pursuant to an Exchange Agreement, the Companyagreed with Dante Caravaggio to exchange, in consideration of the surrender and forgiveness of an aggregate amount (including principaland interest accrued thereon) of $100,198 due under the Private Notes Payable, for 20,040 shares of Class A Common Stock at a price pershare equal to $5.00 per share. During the three months ended March 31, 2025, the Company entered into a 2025 Exchange Agreement withMr. Caravaggio to exchange $89,500 of principal and 179,000 of warrants into a convertible note with a principal amount of $268,500.See Note 6 for further information.

  

OnFebruary 14, 2023, the Company entered into a consulting agreement with Donald Orr, the Company’s former President, which becameeffective upon the closing of the MIPA for a term of three years. Under the agreement, the Company will pay Mr. Orr an initial cashamount of $25,000, an initial award of 30,000 shares of common stock, a monthly payment of $8,000 for the first year of the agreementand $12,000 per month for the remaining two years, and two grants, each consisting of restricted stock units (“RSUs”) calculatedby dividing $150,000 by the stock price on the one year and two year anniversary of the initial Business Combination. Each of the RSUawards will vest upon the one year and two-year anniversary of the grants. In the event of termination of Mr. Orr without cause, Mr.Orr will be entitled to 12 months of the monthly payment in effect at that time, and the RSU awards issued to Mr. Orr shall fully vest.The 60,000 RSU’s were approved by the Board and issued in March of 2024. On January 13, 2025, the Company entered into a settlementagreement with its Mr. Orr, whereby the Company agreed to pay Mr. Orr. $75,000 in cash and issued 200,000 shares of Class A Common Stockfor the termination of his prior consulting agreement.

 

NOTE9 — COMMITMENTS AND CONTINGENCIES

 

Contingencies

 

TheCompany is a party to various legal actions arising in the ordinary course of its businesses. In accordance with ASC 450, Contingencies,the Company accrues reserves for outstanding lawsuits, claims and proceedings when a loss contingency is probable and can be reasonablyestimated. The Company estimates the amount of loss contingencies using current available information from legal proceedings, advicefrom legal counsel and available insurance coverage. Due to the inherent subjectivity of the assessments and unpredictability of theoutcomes of the legal proceedings, any amounts accrued or included in this aggregate amount may not represent the ultimate loss to theCompany from the legal proceedings in question. Thus, the Company’s exposure and ultimate losses may be higher, and possibly significantlymore, than the amounts accrued.

 

Environmental

 

Fromtime to time, and in the ordinary course of business, the Company may be subject to certain environmental liabilities. Environmentalexpenditures that relate to an existing condition caused by past operations and have no future economic benefits are expensed. Environmentalexpenditures that extend the life of the related property or mitigate or prevent future environmental contamination are capitalized.Liabilities for expenditures that will not qualify for capitalization are recorded when environmental assessment and/or remediation isprobable, and the costs can be reasonably estimated. Such liabilities are undiscounted unless the timing of cash payments for the liabilityis fixed or reliably determinable. Environmental liabilities normally involve estimates that are subject to revision until settlementor remediation occurs.

 

F-64

 

 

Asof March 31, 2025 and December 31, 2024, the Company had recorded an environmental remediation liability of $675,000 relating to an oilspill at one of the Company’s producing sites in fiscal year 2017 which is recorded in other liabilities in the consolidated balancesheets. The producing site was subsequently sold in 2019 and the Predecessor indemnified the purchaser for the remediation costs. Managementbased the remediation liability on the undiscounted cost received from third- party quotes to remediate the spill. As of December 31,2024, the Company does not believe it is likely remediation will be required in the next five years.

 

NOTE10 — SUBSEQUENT EVENTS

 

TheCompany evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the consolidatedfinancial statements were issued.

 

Subsequentto March 31, 2025, the Company issued 1,500,000 shares under the Common Stock Purchase Agreement in exchange for cash proceeds of$593,760.

 

OnMarch 21, 2025, the Company entered into an agreement with a consultant to provide marketing and distribution services to the Companythrough September 30, 2025. Subsequent to March 31, 2025, the Company issued 120,000 shares of Class A Common Stock. Prior to September30, 2025, in the event the Company’s shares achieve a consecutive 20 trading day moving average trading price of $1 or more, theconsultant will receive $60,000 of shares of Class A Common Stock.

 

OnMarch 28, 2025, the Company entered into an agreement with a consultant to provide transaction advisory services. Subsequent to March31, 2025, the Company issued 100,000 shares of Class A Common Stock. In the event any transaction introduced by the consultant is closed,the consultant will be entitled to a fee of 3% of the aggregate consideration of such transaction and would receive 3% of any considerationpaid to the Company related to drilling, completing plugging or abandoned the first three horizontal wells.

 

OnApril 28, 2025, the Company agreed to issue 98,615 shares to a vendor to settle accounts payable of $98,615.

 

OnMay 7, 2025, the Company issued a total of 32,500 Class A common shares to a consultant pursuant to the terms of the consulting agreementdescribed in Note 6, including 55,422 owed as of March 31, 2025.

 

Subsequentto March 31, 2025, the Company and 14 of the Investors (the “Exchange Investors”) entered into exchange agreements (the “ExchangeAgreements”) whereby the Exchange Investors exchanged their Old Notes and Old Warrants for convertible promissory notes (the “ConvertibleNotes”). The principal amounts of the Convertible Notes were determined by adding the original principal amount of the Old Notesand the number of Old Warrants. In connection with the Exchange Agreements, the Company issued Convertible Notes in the aggregate principalamount of $6,850,000 in exchange for Old Notes in the aggregate principal amount of $2,900,000 and 3,950,000 Old Warrants.

 

TheConvertible Notes mature on January 31, 2028 and accrue interest at a rate of 7.5% per annum. The Convertible Notes may be prepaid bythe Company at any time, in whole or in part, without any premium or penalty. The Convertible Notes may be converted by the holders atany time after issuance into shares of Class A Common Stock at a conversion price equal to the greater of (a) $0.25 per share or (b)90% multiplied by the average of the three lowest VWAPs of the Class A Common Stock over the ten trading days prior to conversion (the“Conversion Price”). If, at any time the Convertible Notes are outstanding, the Company issues or sells Class A Common Stockfor no consideration or at a price lower than the then-current Conversion Price, then the Conversion Price of the Convertible Notes willbe automatically reduced to the amount of consideration per share received by the Company in such sale or offering. In addition, so longas any Convertible Notes are outstanding, if the Company issues any security on terms more favorable than the Convertible Notes, thenthe Company must notify the holder and such more favorable term shall become a part of the Convertible Note, at the holder’s option

 

F-65

 

 

 

 

 

 

 

 

 

 

 

 

Up to 17,498,800 Shares of Class A Common Stock

  

EONRESOURCES INC.

 

CLASS A COMMON STOCK

 

PROSPECTUS

 

              ,2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PART II

 

INFORMATION NOT REQUIRED IN PROSPECTUS

 

Item 13. Other Expenses of Issuance and Distribution

 

The following table sets forththe expenses expected to be incurred by us in connection with the issuance and distribution of the Class A Common Stock registered hereby,all of which expenses, except for the Securities and Exchange Commission registration fee, are estimates:

 

Description  Amount 
Securities and Exchange Commission registration fee  $*
Accounting fees and expenses  $20,000**
Legal fees and expenses  $**
Miscellaneous fees and expenses  $-- 
Total  $**

  

* This number represents the aggregate SEC registration fees, which were previously paid with the filings of the initial Registration Statements.
** Estimated

 

II-1

 

 

Item 14. Indemnification of Directors and Officers.

 

The Second A&R Charterprovides that all of our directors, officers, employees and agents shall be entitled to be indemnified by us to the fullest extent permittedby Section 145 of the DGCL. Section 145 of the DGCL concerning indemnification of officers, directors, employees and agentsis set forth below.

 

Section 145. Indemnification of officers,directors, employees and agents; insurance.

 

  (a) A corporation shall have power to indemnify any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative (other than an action by or in the right of the corporation) by reason of the fact that the person is or was a director, officer, employee or agent of the corporation, or is or was serving at the request of the corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise, against expenses (including attorneys’ fees), judgments, fines and amounts paid in settlement actually and reasonably incurred by the person in connection with such action, suit or proceeding if the person acted in good faith and in a manner the person reasonably believed to be in or not opposed to the best interests of the corporation, and, with respect to any criminal action or proceeding, had no reasonable cause to believe the person’s conduct was unlawful. The termination of any action, suit or proceeding by judgment, order, settlement, conviction, or upon a plea of nolo contendere or its equivalent, shall not, of itself, create a presumption that the person did not act in good faith and in a manner which the person reasonably believed to be in or not opposed to the best interests of the corporation, and, with respect to any criminal action or proceeding, had reasonable cause to believe that the person’s conduct was unlawful.

 

  (b) A corporation shall have power to indemnify any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action or suit by or in the right of the corporation to procure a judgment in its favor by reason of the fact that the person is or was a director, officer, employee or agent of the corporation, or is or was serving at the request of the corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise against expenses (including attorneys’ fees) actually and reasonably incurred by the person in connection with the defense or settlement of such action or suit if the person acted in good faith and in a manner the person reasonably believed to be in or not opposed to the best interests of the corporation and except that no indemnification shall be made in respect of any claim, issue or matter as to which such person shall have been adjudged to be liable to the corporation unless and only to the extent that the Court of Chancery or the court in which such action or suit was brought shall determine upon application that, despite the adjudication of liability but in view of all the circumstances of the case, such person is fairly and reasonably entitled to indemnity for such expenses which the Court of Chancery or such other court shall deem proper.

 

  (c) To the extent that a present or former director or officer of a corporation has been successful on the merits or otherwise in defense of any action, suit or proceeding referred to in subsections (a) and (b) of this section, or in defense of any claim, issue or matter therein, such person shall be indemnified against expenses (including attorneys’ fees) actually and reasonably incurred by such person in connection therewith.

 

II-2

 

 

  (d) Any indemnification under subsections (a) and (b) of this section (unless ordered by a court) shall be made by the corporation only as authorized in the specific case upon a determination that indemnification of the present or former director, officer, employee or agent is proper in the circumstances because the person has met the applicable standard of conduct set forth in subsections (a) and (b) of this section. Such determination shall be made, with respect to a person who is a director or officer at the time of such determination, (1) by a majority vote of the directors who are not parties to such action, suit or proceeding, even though less than a quorum, or (2) by a committee of such directors designated by majority vote of such directors, even though less than a quorum, or (3) if there are no such directors, or if such directors so direct, by independent legal counsel in a written opinion, or (4) by the stockholders.

 

  (e) Expenses (including attorneys’ fees) incurred by an officer or director in defending any civil, criminal, administrative or investigative action, suit or proceeding may be paid by the corporation in advance of the final disposition of such action, suit or proceeding upon receipt of an undertaking by or on behalf of such director or officer to repay such amount if it shall ultimately be determined that such person is not entitled to be indemnified by the corporation as authorized in this section. Such expenses (including attorneys’ fees) incurred by former officers and directors or other employees and agents may be so paid upon such terms and conditions, if any, as the corporation deems appropriate.

 

  (f) The indemnification and advancement of expenses provided by, or granted pursuant to, the other subsections of this section shall not be deemed exclusive of any other rights to which those seeking indemnification or advancement of expenses may be entitled under any bylaw, agreement, vote of stockholders or disinterested directors or otherwise, both as to action in such person’s official capacity and as to action in another capacity while holding such office. A right to indemnification or to advancement of expenses arising under a provision of the certificate of incorporation or a bylaw shall not be eliminated or impaired by an amendment to such provision after the occurrence of the act or omission that is the subject of the civil, criminal, administrative or investigative action, suit or proceeding for which indemnification or advancement of expenses is sought, unless the provision in effect at the time of such act or omission explicitly authorizes such elimination or impairment after such action or omission has occurred.

 

  (g) A corporation shall have power to purchase and maintain insurance on behalf of any person who is or was a director, officer, employee or agent of the corporation, or is or was serving at the request of the corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise against any liability asserted against such person and incurred by such person in any such capacity, or arising out of such person’s status as such, whether or not the corporation would have the power to indemnify such person against such liability under this section.

 

  (h) For purposes of this section, references to “the corporation” shall include, in addition to the resulting corporation, any constituent corporation (including any constituent of a constituent) absorbed in a consolidation or merger which, if its separate existence had continued, would have had power and authority to indemnify its directors, officers, and employees or agents, so that any person who is or was a director, officer, employee or agent of such constituent corporation, or is or was serving at the request of such constituent corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise, shall stand in the same position under this section with respect to the resulting or surviving corporation as such person would have with respect to such constituent corporation if its separate existence had continued.

 

II-3

 

 

  (i) For purposes of this section, references to “other enterprises” shall include employee benefit plans; references to “fines” shall include any excise taxes assessed on a person with respect to any employee benefit plan; and references to “serving at the request of the corporation” shall include any service as a director, officer, employee or agent of the corporation which imposes duties on, or involves services by, such director, officer, employee or agent with respect to an employee benefit plan, its participants or beneficiaries; and a person who acted in good faith and in a manner such person reasonably believed to be in the interest of the participants and beneficiaries of an employee benefit plan shall be deemed to have acted in a manner “not opposed to the best interests of the corporation” as referred to in this section.

 

  (j) The indemnification and advancement of expenses provided by, or granted pursuant to, this section shall, unless otherwise provided when authorized or ratified, continue as to a person who has ceased to be a director, officer, employee or agent and shall inure to the benefit of the heirs, executors and administrators of such a person.

 

  (k) The Court of Chancery is hereby vested with exclusive jurisdiction to hear and determine all actions for advancement of expenses or indemnification brought under this section or under any bylaw, agreement, vote of stockholders or disinterested directors, or otherwise. The Court of Chancery may summarily determine a corporation’s obligation to advance expenses (including attorneys’ fees).

 

Insofar as indemnificationfor liabilities arising under the Securities Act may be permitted to our directors, officers, and controlling persons pursuant to theforegoing provisions, or otherwise, we have been advised that, in the opinion of the SEC, such indemnification is against public policyas expressed in the Securities Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities(other than the payment of expenses incurred or paid by a director, officer or controlling person in a successful defense of any action,suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, wewill, unless in the opinion of our counsel the matter has been settled by controlling precedent, submit to the court of appropriate jurisdictionthe question whether such indemnification by us is against public policy as expressed in the Securities Act and will be governed by thefinal adjudication of such issue.

 

In accordance with Section 102(b)(7)of the DGCL, the Second A&R Charter provides that no director shall be personally liable to us or any of our stockholders for monetarydamages resulting from breaches of their fiduciary duty as directors, except to the extent such limitation on or exemption from liabilityis not permitted under the DGCL. The effect of this provision of the Second A&R Charter is to eliminate our rights and those of ourstockholders (through stockholders’ derivative suits on our behalf) to recover monetary damages against a director for breach ofthe fiduciary duty of care as a director, including breaches resulting from negligent or grossly negligent behavior, except, as restrictedby Section 102(b)(7) of the DGCL. However, this provision does not limit or eliminate our rights or the rights of any stockholderto seek nonmonetary relief, such as an injunction or rescission, in the event of a breach of a director’s duty of care.

 

If the DGCL is amended toauthorize corporate action further eliminating or limiting the liability of directors, then, in accordance with the Second A&R Charter,the liability of our directors to us or our stockholders will be eliminated or limited to the fullest extent authorized by the DGCL, asso amended. Any repeal or amendment of provisions of the Second A&R Charter limiting or eliminating the liability of directors, whetherby our stockholders or by changes in law, or the adoption of any other provisions inconsistent therewith, will (unless otherwise requiredby law) be prospective only, except to the extent such amendment or change in law permits us to further limit or eliminate the liabilityof directors on a retroactive basis.

 

The Second A&R Charteralso provides that we will, to the fullest extent authorized or permitted by applicable law, indemnify our current and former officersand directors, as well as those persons who, while directors or officers of our corporation, are or were serving as directors, officers,employees or agents of another entity, trust or other enterprise, including service with respect to an employee benefit plan, in connectionwith any threatened, pending or completed proceeding, whether civil, criminal, administrative or investigative, against all expense, liabilityand loss (including, without limitation, attorneys’ fees, judgments, fines, ERISA excise taxes and penalties and amounts paid insettlement) reasonably incurred or suffered by any such person in connection with any such proceeding. Notwithstanding the foregoing,a person eligible for indemnification pursuant to the Second A&R Charter will be indemnified by us in connection with a proceedinginitiated by such person only if such proceeding was authorized by our board of directors, except for proceedings to enforce rights toindemnification.

 

II-4

 

 

The right to indemnificationwhich is conferred by the Second A&R Charter is a contract right that includes the right to be paid by us the expenses incurred indefending or otherwise participating in any proceeding referenced above in advance of its final disposition, provided, however, that ifthe DGCL requires, an advancement of expenses incurred by our officer or director (solely in the capacity as an officer or director ofour corporation) will be made only upon delivery to us of an undertaking, by or on behalf of such officer or director, to repay all amountsso advanced if it is ultimately determined that such person is not entitled to be indemnified for such expenses under the Second A&RCharter or otherwise.

 

The rights to indemnificationand advancement of expenses will not be deemed exclusive of any other rights which any person covered by the Second A&R Charter mayhave or hereafter acquire under law, the Second A&R Charter, our bylaws, an agreement, vote of stockholders or disinterested directors,or otherwise.

 

Any repeal or amendment ofprovisions of the Second A&R Charter affecting indemnification rights, whether by our stockholders or by changes in law, or the adoptionof any other provisions inconsistent therewith, will (unless otherwise required by law) be prospective only, except to the extent suchamendment or change in law permits us to provide broader indemnification rights on a retroactive basis, and will not in any way diminishor adversely affect any right or protection existing at the time of such repeal or amendment or adoption of such inconsistent provisionwith respect to any act or omission occurring prior to such repeal or amendment or adoption of such inconsistent provision. The SecondA&R Charter also permits us, to the extent and in the manner authorized or permitted by law, to indemnify and to advance expensesto persons other that those specifically covered by the Second A&R Charter.

 

Our bylaws include the provisionsrelating to advancement of expenses and indemnification rights consistent with those which are set forth in the Second A&R Charter.In addition, our bylaws provide for a right of indemnity to bring a suit in the event a claim for indemnification or advancement of expensesis not paid in full by us within a specified period of time. Our bylaws also permit us to purchase and maintain insurance, at our expense,to protect us and/or any director, officer, employee or agent of our corporation or another entity, trust or other enterprise againstany expense, liability or loss, whether or not we would have the power to indemnify such person against such expense, liability or lossunder the DGCL.

 

Any repeal or amendment ofprovisions of our bylaws affecting indemnification rights, whether by our board of directors, stockholders or by changes in applicablelaw, or the adoption of any other provisions inconsistent therewith, will (unless otherwise required by law) be prospective only, exceptto the extent such amendment or change in law permits us to provide broader indemnification rights on a retroactive basis, and will notin any way diminish or adversely affect any right or protection existing thereunder with respect to any act or omission occurring priorto such repeal or amendment or adoption of such inconsistent provision.

 

We have entered into indemnificationagreements with each of our officers and directors a form of which is filed as Exhibit 10.21 to this registration statement. These agreementsrequire us to indemnify these individuals to the fullest extent permitted under Delaware law against liabilities that may arise by reasonof their service to us, and to advance expenses incurred as a result of any proceeding against them as to which they could be indemnified.

 

II-5

 

 

Item 15. Recent Sales of Unregistered Securities

 

Set forth below is informationregarding securities sold and issued by us in the past three years that were not registered under the Securities Act, as well as the considerationreceived by us for such securities and information relating to the section of the Securities Act, or rule of the Securities and ExchangeCommission, under which exemption from registration was claimed.

 

In January 2023, we issued50,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with the receipt of$50,000 in cash and the issuance of a promissory note.

 

In January 2023, we issued10,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with the receipt of$10,000 in cash and the issuance of a promissory note.

 

In January 2023, we issued75,000 warrants to a stockholder having terms substantially similar to the Private Placement Warrants in connection with the receipt of$75,000 in cash and the issuance of a promissory note.

 

In January 2023, we issued100,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with the receiptof $100,000 in cash and the issuance of a promissory note.

 

In January 2023, we issued100,000 warrants to a stockholder having terms substantially similar to the Private Placement Warrants in connection with the receiptof $100,000 in cash and the issuance of a promissory note.

 

In January 2023, we issued50,000 warrants to a director nominee having terms substantially similar to the Private Placement Warrants in connection with the receiptof $50,000 in cash and the issuance of a promissory note.

 

In February 2023, we issued700,000 warrants to a stockholder controlled by a director having terms substantially similar to the Private Placement Warrants in connectionwith the receipt of $700,000 in cash and the issuance of a promissory note.

 

In February 2023, we issued179,000 warrants to a stockholder having terms substantially similar to the Private Placement Warrants in connection with the receiptof $179,000 in cash and the issuance of a promissory note.

 

In March 2023, we issued 33,000warrants to a stockholder controlled by a director having terms substantially similar to the Private Placement Warrants in connectionwith the receipt of $33,000 in cash and the issuance of a promissory note.

 

In April 2023, we issued 67,000warrants to a stockholder controlled by a director having terms substantially similar to the Private Placement Warrants in connectionwith the receipt of $67,000 in cash and the issuance of a promissory note.

 

In April 2023, we issued 50,000warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with the receipt of $50,000in cash and the issuance of a promissory note.

 

II-6

 

 

In May 2023, we issued 50,000warrants to a stockholder controlled by a director having terms substantially similar to the Private Placement Warrants in connectionwith the receipt of $67,000 in cash and the issuance of a promissory note.

 

In May 2023, we issued 15,000warrants to a stockholder having terms substantially similar to the Private Placement Warrants in connection with the receipt of $15,000in cash and the issuance of a promissory note.

 

In May 2023, we issued 100,000warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with the receipt of $100,000in cash and the issuance of a promissory note.

 

In May 2023, we issued 250,000warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with the receipt of $250,000in cash and the issuance of a promissory note.

 

In June 2023, we issued 150,000warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with the receipt of $150,000in cash and the issuance of a promissory note.

 

In July 2023, we issued 150,000warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with the receipt of $150,000in cash and the issuance of a promissory note.

 

In July 2023, we issued 50,000warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with the receipt of $50,000in cash and the issuance of a promissory note.

 

In July 2023, we issued 25,000warrants to a stockholder having terms substantially similar to the Private Placement Warrants in connection with the receipt of $25,000in cash and the issuance of a promissory note.

 

In July 2023, we issued 10,000warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with the receipt of $10,000in cash and the issuance of a promissory note.

 

In August 2023, we issued50,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with the receipt of$50,000 in cash and the issuance of a promissory note.

 

In August 2023, we issued150,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with the receiptof $150,000 in cash and the issuance of a promissory note.

 

In August 2023, we issued100,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with the receiptof $100,000 in cash and the issuance of a promissory note.

 

In September 2023, we issued50,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with the receipt of$50,000 in cash and the issuance of a promissory note.

 

In September 2023, we issued20,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with the receipt of$20,000 in cash and the issuance of a promissory note.

 

In October 2023, we issued875,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with the receiptof $875,000 in cash and the issuance of a promissory note. 

 

II-7

 

 

In October 2023, we issued100,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with thereceipt of $100,000 in cash and the issuance of a promissory note. 

 

In October 2023, we issued500,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with thereceipt of $500,000 in cash and the issuance of a promissory note. 

 

In October 2023, we issued50,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with thereceipt of $50,000 in cash and the issuance of a promissory note. 

 

In October 2023, we issued50,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with thereceipt of $50,000 in cash and the issuance of a promissory note. 

 

In October 2023, we issued125,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with thereceipt of $125,000 in cash and the issuance of a promissory note. 

 

In October 2023, we issued50,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with thereceipt of $50,000 in cash and the issuance of a promissory note. 

 

In November 2023, we issued600,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with thereceipt of $600,000 in cash and the issuance of a promissory note. 

 

In November 2023, we issued500,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with thereceipt of $500,000 in cash and the issuance of a promissory note. 

 

In November 2023, we issued250,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with thereceipt of $250,000 in cash and the issuance of a promissory note. 

  

In November 2023, we issued50,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with thereceipt of $50,000 in cash and the issuance of a promissory note. 

 

In November 2023, we issued200,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with thereceipt of $200,000 in cash and the issuance of a promissory note. 

 

In November 2023, we issued250,000 warrants to a third-party having terms substantially similar to the Private Placement Warrants in connection with thereceipt of $250,000 in cash and the issuance of a promissory note. 

 

II-8

 

 

In November 2023, we enteredagreements with (i) Meteora Capital Partners, LP (“MCP”), (ii) Meteora Select Trading Opportunities Master, LP (“MSTO”),and (iii) Meteora Strategic Capital, LLC (“MSC” and, collectively with MCP and MSTO, “Meteora”), pursuantto which Meteora agreed to reverse the redemption of up to the lesser of (i) 600,000 shares of Class A Common Stock, and (ii) such numberof shares of Class A Common Stock such that the number of shares beneficially owned by Meteora and its affiliates and any other personswhose beneficial ownership of Class A Common Stock would be aggregated with those of Meteora for purposes of Section 13(d) of the ExchangeAct, does not exceed 9.99% of the total number of issued and outstanding shares of Class A Common Stock. In addition, Meteora agreed tosubscribe for and purchase, and we agreed to issue and sell to Meteora, on the Closing Date, shares of Class A Common Stock, less thenumber of shares of Class A Common Stock purchased by Meteora separately from third parties through a broker in the open market.  

 

On November 13, 2023, we enteredinto exchange agreements (“Exchange Agreements”) with certain holders (the “Noteholders”) of promissory notesissued by us for working capital purposes which accrued interest at a rate of 15% per annum (the “Notes”). Pursuant to theExchange Agreements, we agreed to exchange, in consideration of the surrender and termination of the Notes in an aggregate principal amount(including interest accrued thereon) of $2,257,771, for 451,563 shares of Class A Common Stock at a price per share equal to $5.00 pershare.

 

In connection with a ReferralFee and Consulting Agreement (the “Consulting Agreement”) by and between us and Alexandria VMA Capital, LLC, an entity controlledby Dante Caravaggio, our Chief Executive Officer, President, and member of our Board of Directors (“Consultant”), we issued89,000 shares of Class A Common Stock to Consultant in connection with the closing of the Purchase as consideration for services rendered.

 

In connection with the Closingof the Purchase, we issued to two employees 10,000 shares of Class A Common Stock each.

 

Upon the Closing of the Purchase,we issued 2,000,000 shares of Class B Common Stock, 2,000,000 OpCo Class B Units, and 1,500,000 OpCo Preferred Units to Seller as considerationfor the Purchase. In addition, we issued to the Seller 10,000 shares of Class A Common Stock as consideration for the Option Agreement.

 

In March 2024, we issued50,000 warrants to a third-party having terms substantially similar to the private placement warrants in connection with thereceipt of $50,000 in cash and the issuance of a promissory note. 

 

In March 2024, we issued100,000 warrants to a third-party having terms substantially similar to the private placement warrants in connection with thereceipt of $100,000 in cash and the issuance of a promissory note. 

 

In March 2024, we issued50,000 warrants to a third-party having terms substantially similar to the private placement warrants in connection with thereceipt of $50,000 in cash and the issuance of a promissory note.  

 

In March 2024, we issued 40,000RSUs to a director for services. The RSUs vest 1/3 on November 15, 2024, 1/3 on November 15, 2025, and 1/3 on November 15, 2026. We alsoissued 37,500 RSUs to such director that vest on November 15, 2024.

 

II-9

 

 

In March 2024, we issued 37,000RSUs to a director for services. The RSUs vest 1/3 on November 15, 2024, 1/3 on November 15, 2025, and 1/3 on November 15, 2026. We alsoissued 37,500 RSUs to such director that vest on November 15, 2024.

 

In March 2024, we issued 35,000RSUs to a director for services. The RSUs vest 1/3 on November 15, 2024, 1/3 on November 15, 2025, and 1/3 on November 15, 2026. We alsoissued 37,500 RSUs to such director that vest on November 15, 2024.

 

In March 2024, we issued 50,000RSUs to our Chief Executive Officer for services. The RSUs vest 1/3 on November 15, 2024, 1/3 on November 15, 2025, and 1/3 on November15, 2026.

 

In March 2024, we issued 50,000RSUs to our Chief Financial Officer for services. The RSUs vest 1/3 on November 15, 2024, 1/3 on November 15, 2025, and 1/3 on November15, 2026.

 

In March 2024, we issued 50,000RSUs to our General Counsel for services. The RSUs vest 1/3 on November 15, 2024, 1/3 on November 15, 2025, and 1/3 on November 15, 2026.

 

In March 2024, we issued 40,000RSUs to an officer for services. The RSUs vest 1/3 on November 15, 2024, 1/3 on November 15, 2025, and 1/3 on November 15, 2026.

 

In March 2024, we issued 35,000RSUs to an officer for services. The RSUs vest 1/3 on November 15, 2024, 1/3 on November 15, 2025, and 1/3 on November 15, 2026.

 

In March 2024, we issued 35,000RSUs to a former officer for services. The RSUs vested on issuance.

 

In March 2024, we issued 60,000RSUs to a consultant for services. The RSUs vest on November 15, 2024.

 

In March 2024, we issued 30,000RSUs to a consultant for services. The RSUs vest on November 15, 2024.

  

In March 2024, we issued100,000 warrants to our Vice President of Finance and Administration having terms substantially similar to the private placementwarrants in connection with the receipt of $100,000 in cash and the issuance of a promissory note. 

 

In April 2024, we issued100,000 warrants to our Chief Financial Officer having terms substantially similar to the private placement warrants in connectionwith the receipt of $100,000 in cash and the issuance of a promissory note. 

 

In May 2024, we issued 100,000warrants to a stockholder controlled by a director having terms substantially similar to the private placement warrants in connectionwith the receipt of $100,000 in cash and the issuance of a promissory note.

 

II-10

 

 

In October 2024, we issued27,963 shares of Class A Common Stock (the “Pledge Shares”) issued to certain Selling Securityholders in connection with theiragreement to pledge equity in favor of First International Bank & Trust (“FIBT”).

 

In October 2024, we issued75,000 shares of Class A Common Stock in connection with fees owed for consulting services.

 

In October 2024, we issued60,000 shares of Class A Common Stock in connection with a separation and release effective December 17, 2023.

 

In October 2024, we issued150,000 shares of Class A Common Stock in connection with a settlement and mutual release agreement effective May 6, 2024.

 

In October 2024, we issueda warrant to purchase 1,200,000 shares of Class A Common in connection with the forgiveness of certain accounts payable.

 

In October 2024, we issued100,000 shares of Class A Common Stock in connection with the forgiveness of $100,000 of accounts payable.

 

In October 2024, we issued50,000 shares of Class A Common Stock in connection with the forgiveness of $50,000 of accounts payable.

 

In October 2024, we issued30,000 shares of Class A Common Stock in connection with the forgiveness of $30,000 of accounts payable.

 

In October 2024, we issued80,000 shares of Class A Common Stock in connection with the forgiveness of $80,000 of accounts payable.

 

In January 2025, we issued24,000 shares in connection with the forgiveness of $24,000 of accounts payable.

 

In January 2025, we issued24,000 shares in connection with the forgiveness of $45,050 of accounts payable.

 

In January 2025, we issued10,000 shares in connection with the provision of targeting and research services.

 

Between November 2024 andMay 2025, we and certain of the investors listed above who received promissory notes and warrants (the “Exchange Investors”)entered into exchange agreements whereby the Exchange Investors exchanged their promissory notes and warrants for convertible promissorynotes. The principal amounts of the convertible promissory notes were determined by adding the original principal amount of the priornotes and the number of warrants. In connection with the exchange agreements, we issued convertible promissory notes in the aggregateprincipal amount of $9,766,500 in exchange for promissory notes in the aggregate principal amount of $3,882,500 and 5,884,000 warrants.

 

In June 2025, we issued 1,000,000shares to the seller of certain assets in the South Justis Field located in the Permian Basin in Lea County, New Mexico.

 

In June 2025, we issued 1,000,000shares to a service provider for the provision of workover services in the Grayburg-Jackson Oil Field operated by LH Operating, LLC andthe South Justis Field acquired by EON Energy LLC.

 

All issuances described abovewere not registered under the Securities Act in reliance upon the exemption provided in Section 3(a)(9) and/or 4(a)(2) of the SecuritiesAct and/or Regulation D promulgated thereunder.

 

II-11

 

 

Item 16. Exhibits and Financial Statement Schedules.

 

  (a) Exhibits. The list of exhibits immediately preceding the signature page of this registration statement is incorporated herein by reference.

 

  (b) Financial Statements. See page F-1 for an index to the financial statements and schedules included in the registration statement.

 

Item 17. Undertakings

 

Insofar as indemnificationfor liabilities arising under the Securities Act of 1933, as amended, or the Securities Act, may be permitted to directors, officers andcontrolling persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in theopinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Act and is, therefore,unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expensesincurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding)is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unlessin the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction thequestion whether such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudicationof such issue.

 

The undersigned registrant hereby undertakes:

 

  (1) To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement:

 

  (i) To include any prospectus required by section 10(a)(3) of the Securities Act of 1933;

 

  (ii) To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than 20% change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement.

 

  (iii) To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement;

 

  (2) That, for the purpose of determining any liability under the Securities Act of 1933, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

 

  (3) To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering.

 

  (4) That, for the purpose of determining liability under the Securities Act of 1933 to any purchaser:

 

  (i) Each prospectus filed by the registrant pursuant to Rule 424(b)(3) shall be deemed to be part of the registration statement as of the date the filed prospectus was deemed part of and included in the registration statement; and

 

  (ii) Each prospectus required to be filed pursuant to Rule 424(b)(2), (b)(5), or (b)(7) as part of a registration statement in reliance on Rule 430B relating to an offering made pursuant to Rule 415(a)(1)(i), (vii), or (x) for the purpose of providing the information required by section 10(a) of the Securities Act of 1933 shall be deemed to be part of and included in the registration statement as of the earlier of the date such form of prospectus is first used after effectiveness or the date of the first contract of sale of securities in the offering described in the prospectus. As provided in Rule 430B, for liability purposes of the issuer and any person that is at that date an underwriter, such date shall be deemed to be a new effective date of the registration statement relating to the securities in the registration statement to which that prospectus relates, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such effective date, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such effective date.

 

II-12

 

 

  (5) That, for the purpose of determining liability of the registrant under the Securities Act to any purchaser in the initial distribution of the securities: the undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser:

 

  (i) Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424;

 

  (ii) Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant;

 

  (iii) The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and

 

  (iv) Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser.

 

  (6) Provide to the underwriter at the closing specified in the underwriting agreements certificates in such denominations and registered in such names as required by the underwriter to permit prompt delivery to each purchaser.

 

  (7) For purposes of determining any liability under the Securities Act, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b) (1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective.

 

  (8) For the purpose of determining any liability under the Securities Act, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

 

II-13

 

 

Exhibit
Number 
  Exhibit Description
2.1†   Amended and Restated Membership Interest Purchase Agreement, dated as of August 28, 2023, by and among Buyer, Seller, and Sponsor (filed as Exhibit 2.1 to the Company’s Current Report on form 8-K filed on August 30, 2023 and incorporated herein by reference).
2.2   Amendment No. 1 to the Amended and Restated Membership Interest Purchase Agreement, dated November 15, 2023, by and among Buyer, Seller, and Sponsor (filed as Exhibit 2.2 to the Company’s Current Report on Form 8-K, filed on November 21, 2023 and incorporated herein by reference).
2.3   Letter Agreement between Buyer and Seller Re: Settle Up between Parties, dated November 15, 2023 (filed as Exhibit 2.3 to the Company’s Current Report on Form 8-K filed on November 21, 2023 and incorporated herein by reference).
2.4   Purchase, Sale, Termination and Exchange Agreement by and among Company, OpCo, SPAC Subsidiary, EON Energy LLC (f/k/a HNRA Royalties, LLC), Pogo Royalty, CIC, DenCo, Pogo Management, and 4400 Holdings LLC dated February 10, 2025 (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed by the Registrant on February 13, 2025).
2.5   Amendment No. 1 to Purchase, Sale, Termination and Exchange Agreement by and among Company, OpCo, SPAC Subsidiary, EON Energy LLC (f/k/a HNRA Royalties, LLC), Pogo Royalty, CIC, DenCo, Pogo Management, and 4400 dated June 2, 2025 (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed by the Registrant on June 17, 2025).
2.6   Amendment No. 2 to Purchase, Sale, Termination and Exchange Agreement by and among Company, OpCo, SPAC Subsidiary, EON Energy LLC (f/k/a HNRA Royalties, LLC), Pogo Royalty, CIC, DenCo, Pogo Management, and 4400 dated June 6, 2025 (incorporated by reference to Exhibit 2.2 to the Current Report on Form 8-K filed by the Registrant on June 17, 2025).
2.7   Amendment No. 3 to Purchase, Sale, Termination and Exchange Agreement by and among Company, OpCo, SPAC Subsidiary, EON Energy LLC (f/k/a HNRA Royalties, LLC), Pogo Royalty, CIC, DenCo, Pogo Management, and 4400 dated June 13, 2025 (incorporated by reference to Exhibit 2.3 to the Current Report on Form 8-K filed by the Registrant on June 17, 2025).
3.1   Second Amended and Restated Certificate of Incorporation of the Company, filed with the Secretary of State of the State of Delaware (filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on November 21, 2023 and incorporated herein by reference).
3.2   Certificate of Amendment to Certificate of Incorporation, as filed with the Secretary of State of the State of Delaware on September 16, 2024 (filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on September 18, 2024, and incorporated herein by reference)
3.3   Amended and Restated Bylaws of the Company, effective September 17, 2024 (filed as Exhibit 3.2 to the Company’s Current Report on Form 8-K filed on September 18, 2024, and incorporated herein by reference)
3.4   Amendment No. 1 to the Amended and Restated Bylaws of the Company, effective November 26, 2024 (filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on November 26, 2024, and incorporated herein by reference)
4.1   Warrant Agreement between Continental Stock Transfer & Trust Company and the Company (filed as Exhibit 4.1 to the Company’s Annual Report on Form 10-K filed on April 15, 2022 and incorporated herein by reference).
4.2   Description of Registrant’s Securities (filed as Exhibit 4.2 to the Company’s Annual Report on Form 10-K filed on May 3, 2024 and incorporated herein by reference).
4.3   Warrant issued by EON Resources Inc. to Pryor Cashman LLP, dated October 18, 2024 (filed as Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on October 21, 2024 and incorporated herein by reference).
5.1*   Opinion of Pryor Cashman LLP
10.1   Insider Letter between the Company and each of its executive officers, directors, HNRAC Sponsors LLC and its permitted transferees (incorporated by reference to Exhibit 10.1 to the Annual Report on Form 10-K filed by the Registrant on April 15, 2022).

 

II-14

 

 

10.2   Investment Management Trust Agreement between Continental Stock Transfer & Trust Company and the Company (incorporated by reference to Exhibit 10.2 to the Annual Report on Form 10-K filed by the Registrant on April 15, 2022).
10.3   Securities Subscription Agreement (founder shares), dated December 24, 2020, between the Company and HNRAC Sponsors LLC (incorporated by reference to Exhibit 10.4 to the Annual Report on Form 10-K filed by the Registrant on April 15, 2022).
10.4   Unit Subscription Agreement between the Company and HNRAC Sponsors LLC (private placement units) (incorporated by reference to Exhibit 10.5 to the Annual Report on Form 10-K filed by the Registrant on April 15, 2022).
10.5   Registration Rights Agreement, dated as of October 17, 2022, by and between HNR Acquisition Corp and White Lion Capital LLC (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K as filed by the Registrant on October 21, 2022).
10.6   Amended and Restated Limited Liability Company Agreement of HNRA Upstream, LLC by and among HNRA Upstream, LLC, EON Royalty, LLC, and HNR Acquisition Corp, dated November 15, 2023 (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by the Registrant on November 21, 2023).
10.7†   Senior Secured Term Loan Agreement, dated November 15, 2023, by and among First International Bank & Trust, HNR Acquisition Corp, HNRA Upstream, LLC, HNRA Partner, Inc., EON Resources, LLC, and LH Operating, LLC (incorporated by reference to Exhibit 10.8 to the Current Report on Form 8-K filed by the Registrant on November 21, 2023).
10.8   Security Agreement, dated November 15, 2023, by and among First International Bank & Trust, HNR Acquisition Corp, HNRA Upstream, LLC, HNRA Partner, Inc., Pogo Resources, LLC, and LH Operating, LLC (incorporated by reference to Exhibit 10.9 to the Current Report on Form 8-K filed by the Registrant on November 21, 2023).
10.9   Second Amendment to Term Loan Agreement dated April 18, 2024, effective March 31, 2024 (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by the Registrant on April 23, 2024).
10.10   Form of Indemnification Agreement (incorporated by reference to Exhibit 10.6 to the Registration Statement on Form S-1 filed by the Registrant on December 28, 2021).
10.11+   2023 HNR Acquisition Corp Omnibus Incentive Plan (incorporated by reference to Exhibit 10.11 to the Current Report on Form 8-K filed by the Registrant on November 21, 2023).
10.12   Guaranty Agreement, dated as of November 15, 2023 (incorporated by reference to Exhibit 10.10 to the Current Report on Form 8-K filed by the Registrant on November 21, 2023). 
10.13   Promissory Note, dated November 15, 2023 (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K filed by the Registrant on November 21, 2023). 
10.14   Registration Rights Agreement, dated November 15, 2023 between the Registrant and certain security holders (incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K filed by the Registrant on November 21, 2023).
10.15   Option Agreement, dated as of November 15, 2023 (incorporated by reference to Exhibit 10.4 to the Current Report on Form 8-K filed by the Registrant on November 21, 2023).
10.16   Director Nomination and Board Observer Agreement, dated as of November 15, 2023, by and between the Company and CIC EON LP, (incorporated by reference to Exhibit 10.5 to the Current Report on Form 8-K filed by the Registrant on November 21, 2023).
10.17   Backstop Agreement, dated as of November 15, 2023 (incorporated by reference to Exhibit 10.6 to the Current Report on Form 8-K filed by the Registrant on November 21, 2023).
10.18   Founder Pledge Agreement, dated as of November 15, 2023 (incorporated by reference to Exhibit 10.7 to the Current Report on Form 8-K filed by the Registrant on November 21, 2023).
10.19   Satisfaction and Discharge of Indebtedness pursuant to Underwriting Agreement, dated September 7, 2023, by and between the Company and EF Hutton, a division of Benchmark Investments, LLC (incorporated by reference to Exhibit 1.1 to the Current Report on Form 8-K filed by the Registrant on September 13, 2023).
10.20+   Executive Employment Agreement, dated January 29, 2024, by and between the Company and Mark Williams (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by the Registrant on February 1, 2024).

 

II-15

 

 

10.21+   Separation and Release Agreement, dated December 17, 2023, by and between the Company and Diego Rojas (incorporated by reference to Exhibit 10.1 on the Current Report on Form 8-K filed by the Registrant on December 20, 2023).
10.22+   Executive Employment Agreement, dated December 18, 2023, by and between the Company and Dante Caravaggio (incorporated by reference to Exhibit 10.2 on the Current Report on Form 8-K filed by the Registrant on December 20, 2023).
10.23   Amendment No.1 to the Common Stock Purchase Agreement, dated March 7, 2024, by and between the Company and White Lion Capital, LLC (incorporated by reference to Exhibit 10.1 on the Current Report on Form 8-K filed by the Registrant on March 7, 2024).
10.24+   Employment Agreement, dated December 13, 2023, by and between the Company and Mitchell B. Trotter (incorporated by reference to Exhibit 10.31 to the Company’s Registrant Statement on Form S-1/A filed on August 5, 2024).
10.25+   Employment Agreement, dated December 13, 2023, by and between the Company and David M. Smith (incorporated by reference to Exhibit 10.32 to the Company’s Registrant Statement on Form S-1/A filed on August 5, 2024).
10.26   Amendment No. 2 to Common Stock Purchase Agreement between the Company and White Lion Capital LLC, dated June 17, 2024 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed by the Registrant on June 20, 2024).
10.27   Form of Exchange Agreement (incorporated by reference to Exhibit 10.1 on the Current Report on Form 8-K filed by the Registrant on January 24, 2025).
10.28   Form of Convertible Note (incorporated by reference to Exhibit 10.2 on the Current Report on Form 8-K filed by the Registrant on January 24, 2025).
10.29†   Purchase and Sale Agreement by and among EON Energy, LLC, WPP NM, L.L.C., and Northwest Central, L.L.C., dated June 17, 2025 (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by the Registrant on June 23, 2025).
10.30   Master Services Agreement by and between LHO Operating, LLC and Corsair Well Services, LLC, dated June 17, 2025 (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K filed by the Registrant on June 23, 2025).
10.31   Form of Note issuable to White Lion Capital, LLC pursuant to Note Purchase Agreement dated July 11, 2025.(incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K filed by the Registrant on July 17, 2025)
10.32   Note Purchase Agreement by and between EON Resources Inc. and White Lion Capital, LLC dated July 11, 2025.(incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by the Registrant on July 17, 2025)
23.1*   Consent of Marcum LLP regarding financial statements of EON Resources Inc.
23.2*   Consent of Pryor Cashman LLP (included on Exhibit 5.1)
23.3*   Consent of Haas and Cobb Petroleum Consultants, LLC.
99.1   Report of Haas and Cobb Petroleum Consultants, LLC as of December 31, 2024 (incorporated by reference to Exhibit 99.1 to the Annual Report on Form 10-K for the year ended December 31, 2024 filed on April 16, 2025).
99.2   Report of William M. Cobb & Associates, Inc, as of December 31, 2023 (incorporated by reference to Exhibit 99.1 to the Annual Report on Form 10-K for the year ended December 31, 2023 filed on May 2, 2024).
101.INS   Inline XBRL Instance Document
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.SCH   Inline XBRL Taxonomy Extension Schema Document
101.DEF   Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB   Inline XBRL Taxonomy Extension Labels Linkbase Document
101.PRE   Inline XBRL Taxonomy Extension Presentation Linkbase Document
104   Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
107*   Filing Fee Table

 

* Filed herewith.
   
** Previously Filed
 
Schedules and exhibits to this Exhibit omitted pursuant to Regulation S-K Item 601(b)(2). The Company agrees to furnish supplementally a copy of any omitted schedule or exhibit to the SEC upon request.
   
+ Denotes a management contract or compensatory plan or arrangement.

 

II-16

 

 

SIGNATURES

 

In accordance with the requirements of the Securities Act of 1933,the Registrant certifies that it has reasonable grounds to believe that it met all the requirements of filing on Form S-1 and authorizedthis Registration Statement to be signed on its behalf by the undersigned, in Houston, Texas, on August 1, 2025.

 

  EON RESOURCES INC.
   
  By: /s/ Mitchell B. Trotter
    Mitchell B. Trotter
    Chief Financial Officer

 

In accordance with the requirementsof the Securities Act of 1933, this Registration Statement was signed by the following persons in the capacities and on the dates stated. 

 

Signature   Title   Date
         
/s/ Dante Caravaggio   Chief Executive Officer, President and Director  

August 1, 2025

Dante Caravaggio   (Principal Executive Officer)    
         
/s/ Mitchell B. Trotter   Chief Financial Officer and Director  

August 1, 2025

Mitchell B. Trotter   (Principal Financial Officer)    
         
/s/ Byron Blount   Director  

August 1, 2025

Byron Blount        
         
/s/ Joseph V. Salvucci, Sr.   Director  

August 1, 2025

Joseph V. Salvucci, Sr.

 

       
/s/ Joseph V. Salvucci, Jr.   Director  

August 1, 2025

Joseph V. Salvucci, Jr.        

 

II-17

2778991 9190 P5Y P7Y 0.2097 0001842556 false 0001842556 2025-01-01 2025-03-31 0001842556 2024-12-31 0001842556 2023-12-31 0001842556 us-gaap:RelatedPartyMember 2024-12-31 0001842556 us-gaap:RelatedPartyMember 2023-12-31 0001842556 us-gaap:CommonClassAMember 2024-12-31 0001842556 us-gaap:CommonClassAMember 2023-12-31 0001842556 us-gaap:CommonClassBMember 2024-12-31 0001842556 us-gaap:CommonClassBMember 2023-12-31 0001842556 2025-03-31 0001842556 us-gaap:RelatedPartyMember 2025-03-31 0001842556 us-gaap:CommonClassAMember 2025-03-31 0001842556 us-gaap:CommonClassBMember 2025-03-31 0001842556 srt:CrudeOilMember 2024-01-01 2024-12-31 0001842556 srt:CrudeOilMember 2023-11-15 2023-12-31 0001842556 srt:CrudeOilMember us-gaap:ReorganizationChapter11PredecessorBeforeAdjustmentMember 2023-01-01 2023-11-14 0001842556 eonr:NaturalGasAndNaturalGasLiquidsMember 2024-01-01 2024-12-31 0001842556 eonr:NaturalGasAndNaturalGasLiquidsMember 2023-11-15 2023-12-31 0001842556 eonr:NaturalGasAndNaturalGasLiquidsMember us-gaap:ReorganizationChapter11PredecessorBeforeAdjustmentMember 2023-01-01 2023-11-14 0001842556 2024-01-01 2024-12-31 0001842556 2023-11-15 2023-12-31 0001842556 us-gaap:ReorganizationChapter11PredecessorBeforeAdjustmentMember 2023-01-01 2023-11-14 0001842556 srt:CrudeOilMember 2025-01-01 2025-03-31 0001842556 srt:CrudeOilMember 2024-01-01 2024-03-31 0001842556 eonr:NaturalGasAndNaturalGasLiquidsMember 2025-01-01 2025-03-31 0001842556 eonr:NaturalGasAndNaturalGasLiquidsMember 2024-01-01 2024-03-31 0001842556 2024-01-01 2024-03-31 0001842556 eonr:OwnersEquityMember 2022-12-31 0001842556 eonr:OwnersEquityMember 2023-01-01 2023-11-14 0001842556 eonr:OwnersEquityMember 2023-11-14 0001842556 us-gaap:CommonStockMember 2023-11-14 0001842556 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2023-11-14 0001842556 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2023-11-14 0001842556 us-gaap:AdditionalPaidInCapitalMember 2023-11-14 0001842556 us-gaap:RetainedEarningsMember 2023-11-14 0001842556 us-gaap:ParentMember 2023-11-14 0001842556 us-gaap:NoncontrollingInterestMember 2023-11-14 0001842556 2023-11-14 0001842556 us-gaap:CommonStockMember 2023-11-15 2023-12-31 0001842556 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2023-11-15 2023-12-31 0001842556 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2023-11-15 2023-12-31 0001842556 us-gaap:AdditionalPaidInCapitalMember 2023-11-15 2023-12-31 0001842556 us-gaap:RetainedEarningsMember 2023-11-15 2023-12-31 0001842556 us-gaap:ParentMember 2023-11-15 2023-12-31 0001842556 us-gaap:NoncontrollingInterestMember 2023-11-15 2023-12-31 0001842556 us-gaap:CommonStockMember 2023-12-31 0001842556 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2023-12-31 0001842556 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2023-12-31 0001842556 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001842556 us-gaap:RetainedEarningsMember 2023-12-31 0001842556 us-gaap:ParentMember 2023-12-31 0001842556 us-gaap:NoncontrollingInterestMember 2023-12-31 0001842556 us-gaap:CommonStockMember 2024-01-01 2024-12-31 0001842556 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2024-01-01 2024-12-31 0001842556 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2024-01-01 2024-12-31 0001842556 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-12-31 0001842556 us-gaap:RetainedEarningsMember 2024-01-01 2024-12-31 0001842556 us-gaap:ParentMember 2024-01-01 2024-12-31 0001842556 us-gaap:NoncontrollingInterestMember 2024-01-01 2024-12-31 0001842556 us-gaap:CommonStockMember 2024-12-31 0001842556 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2024-12-31 0001842556 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2024-12-31 0001842556 us-gaap:AdditionalPaidInCapitalMember 2024-12-31 0001842556 us-gaap:RetainedEarningsMember 2024-12-31 0001842556 us-gaap:ParentMember 2024-12-31 0001842556 us-gaap:NoncontrollingInterestMember 2024-12-31 0001842556 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001842556 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001842556 us-gaap:AdditionalPaidInCapitalMember 2025-01-01 2025-03-31 0001842556 us-gaap:RetainedEarningsMember 2025-01-01 2025-03-31 0001842556 us-gaap:ParentMember 2025-01-01 2025-03-31 0001842556 us-gaap:NoncontrollingInterestMember 2025-01-01 2025-03-31 0001842556 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2025-03-31 0001842556 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2025-03-31 0001842556 us-gaap:AdditionalPaidInCapitalMember 2025-03-31 0001842556 us-gaap:RetainedEarningsMember 2025-03-31 0001842556 us-gaap:ParentMember 2025-03-31 0001842556 us-gaap:NoncontrollingInterestMember 2025-03-31 0001842556 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001842556 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001842556 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-03-31 0001842556 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001842556 us-gaap:ParentMember 2024-01-01 2024-03-31 0001842556 us-gaap:NoncontrollingInterestMember 2024-01-01 2024-03-31 0001842556 us-gaap:CommonClassAMember us-gaap:CommonStockMember 2024-03-31 0001842556 us-gaap:CommonClassBMember us-gaap:CommonStockMember 2024-03-31 0001842556 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001842556 us-gaap:RetainedEarningsMember 2024-03-31 0001842556 us-gaap:ParentMember 2024-03-31 0001842556 us-gaap:NoncontrollingInterestMember 2024-03-31 0001842556 2024-03-31 0001842556 us-gaap:ReorganizationChapter11PredecessorBeforeAdjustmentMember 2022-12-31 0001842556 us-gaap:ReorganizationChapter11PredecessorBeforeAdjustmentMember 2023-11-14 0001842556 us-gaap:IPOMember 2022-02-15 0001842556 us-gaap:PrivatePlacementMember 2022-02-15 2022-02-15 0001842556 us-gaap:PrivatePlacementMember 2022-02-15 0001842556 eonr:SponsorMember 2022-02-15 2022-02-15 0001842556 us-gaap:PrivatePlacementMember 2024-12-31 0001842556 us-gaap:PrivatePlacementMember 2024-01-01 2024-12-31 0001842556 us-gaap:WarrantMember us-gaap:PrivatePlacementMember 2024-12-31 0001842556 2022-08-16 2022-08-16 0001842556 eonr:PublicSharesMember 2023-05-11 2023-05-11 0001842556 eonr:PublicSharesMember 2023-11-15 2023-11-15 0001842556 2023-11-15 2023-11-15 0001842556 eonr:ExciseTaxLiabilityMember 2023-11-15 2023-11-15 0001842556 eonr:CommonStockPurchaseAgreementMember 2024-01-01 2024-12-31 0001842556 us-gaap:CommonStockMember 2024-01-01 2024-12-31 0001842556 us-gaap:IPOMember 2024-01-01 2024-12-31 0001842556 eonr:VendorMember 2024-01-01 2024-12-31 0001842556 eonr:CustomerOneMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2024-01-01 2024-12-31 0001842556 eonr:CustomerTwoMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2023-01-01 2023-12-31 0001842556 eonr:CustomerOneMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2024-01-01 2024-12-31 0001842556 eonr:CustomerTwoMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2023-01-01 2023-12-31 0001842556 eonr:HNRAMember 2023-11-15 0001842556 eonr:HNRAMember 2023-11-15 2023-11-15 0001842556 eonr:HNRAMember us-gaap:CommonClassAMember 2023-11-15 2023-11-15 0001842556 eonr:HNRAMember us-gaap:CommonClassAMember 2023-11-15 0001842556 eonr:HNRAMember us-gaap:CommonClassBMember 2023-11-15 2023-11-15 0001842556 eonr:HNRAMember us-gaap:CommonClassBMember 2023-11-15 0001842556 eonr:HNRAMember us-gaap:PreferredStockMember 2023-11-15 2023-11-15 0001842556 eonr:HNRAMember us-gaap:PreferredStockMember 2023-11-15 0001842556 eonr:OpOcClassBUnitsMember us-gaap:CommonClassBMember 2023-11-15 2023-11-15 0001842556 eonr:OpCoClassAUnitsMember 2023-11-15 2023-11-15 0001842556 eonr:SPACSubsidiaryContributionMember 2023-11-15 0001842556 eonr:SPACSubsidiaryContributionMember 2023-11-15 2023-11-15 0001842556 eonr:TargetInterestsMember 2023-11-15 2023-11-15 0001842556 us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember 2024-01-01 2024-12-31 0001842556 eonr:OpOcClassBUnitsMember 2024-12-31 0001842556 us-gaap:LimitedLiabilityCompanyMember us-gaap:CommonClassAMember 2024-12-31 0001842556 eonr:SellerPromissoryNoteMember 2024-12-31 0001842556 eonr:OpCoPreferredUnitsMember 2024-12-31 0001842556 eonr:OpOcClassBUnitsMember 2023-11-21 2023-11-21 0001842556 eonr:SellerClassBSharesMember 2024-01-01 2024-12-31 0001842556 us-gaap:CommonClassAMember 2024-01-01 2024-12-31 0001842556 eonr:OpOcClassBUnitsMember 2024-01-01 2024-12-31 0001842556 us-gaap:CommonClassBMember 2024-01-01 2024-12-31 0001842556 eonr:ORRInterestMember 2024-01-01 2024-12-31 0001842556 us-gaap:StockOptionMember us-gaap:CommonClassAMember 2024-01-01 2024-12-31 0001842556 eonr:ORRInterestMember 2023-07-01 2023-07-01 0001842556 eonr:PredecessorMember 2024-01-01 2024-12-31 0001842556 eonr:OpCoPreferredUnitsMember 2024-01-01 2024-12-31 0001842556 eonr:HNRAMember us-gaap:CommonClassAMember 2024-01-15 2024-01-15 0001842556 eonr:HNRAMember 2024-01-15 2024-01-15 0001842556 2024-01-15 0001842556 us-gaap:CommonClassAMember 2024-01-15 0001842556 srt:MinimumMember eonr:HNRAMember 2024-12-31 0001842556 srt:MaximumMember eonr:HNRAMember 2024-12-31 0001842556 us-gaap:CommonClassAMember 2023-11-15 2023-11-15 0001842556 us-gaap:CommonStockMember 2023-11-15 0001842556 us-gaap:CommonClassAMember 2023-11-15 0001842556 eonr:OpOcClassBUnitsMember 2023-11-15 0001842556 2023-01-01 2023-12-31 0001842556 eonr:ORRInterestMember 2024-01-01 2024-12-31 0001842556 eonr:HNRAClassACommonSharesForOptionAgreementMember 2024-01-01 2024-12-31 0001842556 eonr:HNRAClassACommonSharesMember 2024-01-01 2024-12-31 0001842556 eonr:OpCoClassBUnitsMember 2024-01-01 2024-12-31 0001842556 eonr:OpCoPreferredUnitsMember 2024-01-01 2024-12-31 0001842556 eonr:Q1Q22024Member 2023-01-01 2023-12-31 0001842556 eonr:Q1Q22024Member 2023-12-31 0001842556 eonr:Q3Q42024Member 2023-01-01 2023-12-31 0001842556 eonr:Q3Q42024Member 2023-12-31 0001842556 eonr:Q1Q42024Member eonr:CommoditySwapsMember 2024-01-01 2024-12-31 0001842556 eonr:Q1Q42024Member eonr:CommoditySwapsMember 2024-12-31 0001842556 eonr:Q1Q42025Member eonr:CommoditySwapsMember 2024-01-01 2024-12-31 0001842556 eonr:Q1Q42025Member eonr:CommoditySwapsMember 2024-12-31 0001842556 eonr:Q1Q42024Member eonr:CommoditySwapsMember 2023-01-01 2023-12-31 0001842556 eonr:Q1Q42024Member eonr:CommoditySwapsMember 2023-12-31 0001842556 eonr:Q1Q42025Member eonr:CommoditySwapsMember 2023-01-01 2023-12-31 0001842556 eonr:Q1Q42025Member eonr:CommoditySwapsMember 2023-12-31 0001842556 eonr:GrossFairValueMember eonr:SuccessorMember 2024-12-31 0001842556 eonr:AmountsNettedMember eonr:SuccessorMember 2024-12-31 0001842556 eonr:NetFairValueMember eonr:SuccessorMember 2024-12-31 0001842556 eonr:GrossFairValueMember eonr:SuccessorMember 2023-12-31 0001842556 eonr:AmountsNettedMember eonr:SuccessorMember 2023-12-31 0001842556 eonr:NetFairValueMember eonr:SuccessorMember 2023-12-31 0001842556 eonr:SuccessorMember 2024-01-01 2024-12-31 0001842556 eonr:PredecessorMember 2023-11-15 2023-12-31 0001842556 eonr:PredecessorMember 2023-01-01 2023-11-14 0001842556 eonr:TermLoanMember 2023-11-15 0001842556 eonr:SeniorSecuredTermLoanAgreementMember 2024-01-01 2024-12-31 0001842556 eonr:SeniorSecuredTermLoanAgreementMember 2024-12-31 0001842556 eonr:TermLoanMember 2024-01-01 2024-12-31 0001842556 eonr:SeniorSecuredTermLoanAgreementMember eonr:DebtServiceReserveAccountMember 2024-12-31 0001842556 eonr:SeniorSecuredTermLoanAgreementMember eonr:FirstInternationalBankAndTrustMember 2024-12-31 0001842556 eonr:TermLoanMember eonr:SeniorSecuredTermLoanAgreementMember 2024-12-31 0001842556 eonr:TermLoanMember eonr:SeniorSecuredTermLoanAgreementMember 2024-01-01 2024-12-31 0001842556 eonr:SeniorSecuredTermLoanAgreementMember 2023-12-31 0001842556 eonr:TermLoanMember eonr:SeniorSecuredTermLoanAgreementMember 2023-12-31 0001842556 eonr:TermLoanMember eonr:SeniorSecuredTermLoanAgreementMember 2023-01-01 2023-12-31 0001842556 eonr:TermLoanMember eonr:SellerPromissoryNoteMember 2024-12-31 0001842556 eonr:TermLoanMember eonr:SellerPromissoryNoteMember eonr:OpCoMember 2024-12-31 0001842556 eonr:TermLoanMember eonr:SellerPromissoryNoteMember 2024-01-01 2024-12-31 0001842556 eonr:TermLoanMember eonr:PrivateNotesPayableMember 2023-12-31 0001842556 eonr:TermLoanMember eonr:PrivateNotesPayableMember 2024-12-31 0001842556 eonr:PrivateNotesPayableMember 2024-12-31 0001842556 us-gaap:WarrantMember 2024-12-31 0001842556 eonr:PrivateNotesPayableMember 2024-01-01 2024-12-31 0001842556 us-gaap:WarrantMember eonr:PrivateNotesPayableMember 2024-12-31 0001842556 eonr:PrivateNotesPayableMember us-gaap:CommonClassAMember 2023-11-13 2023-11-13 0001842556 eonr:PrivateNotesPayableMember 2023-11-13 0001842556 eonr:PrivateNotesPayableMember 2023-11-13 2023-11-13 0001842556 eonr:TermLoanMember eonr:PrivateNotesPayableMember 2024-01-01 2024-12-31 0001842556 eonr:TermLoanMember eonr:PrivateNotesPayableMember 2023-01-01 2023-12-31 0001842556 us-gaap:ConvertibleNotesPayableMember 2024-12-31 0001842556 us-gaap:ConvertibleNotesPayableMember 2024-01-01 2024-12-31 0001842556 us-gaap:ConvertibleNotesPayableMember us-gaap:CommonClassAMember 2024-01-01 2024-12-31 0001842556 eonr:PromissoryNotesMember 2024-01-01 2024-12-31 0001842556 eonr:PredecessorRevolvingCreditFacilityMember 2019-06-25 2019-06-25 0001842556 eonr:PredecessorRevolvingCreditFacilityMember 2022-12-31 2022-12-31 0001842556 eonr:PredecessorRevolvingCreditFacilityMember 2022-12-31 0001842556 eonr:PredecessorRevolvingCreditFacilityMember 2023-11-14 0001842556 2023-11-02 2023-11-02 0001842556 eonr:ForwardPurchaseAgreementMember 2023-11-02 2023-11-02 0001842556 eonr:ForwardPurchaseAgreementMember 2024-01-01 2024-12-31 0001842556 eonr:ForwardPurchaseAgreementMember 2024-12-31 0001842556 srt:MinimumMember eonr:ForwardPurchaseAgreementMember 2024-01-01 2024-12-31 0001842556 srt:MaximumMember eonr:ForwardPurchaseAgreementMember 2024-01-01 2024-12-31 0001842556 eonr:ForwardPurchaseAgreementMember 2023-01-01 2023-12-31 0001842556 us-gaap:CommonClassAMember eonr:ForwardPurchaseAgreementMember 2024-01-01 2024-12-31 0001842556 eonr:HNRAMember us-gaap:CommonStockMember 2023-11-15 0001842556 eonr:HNRAMember us-gaap:CommonStockMember 2023-11-15 0001842556 eonr:HNRAMember us-gaap:PreferredStockMember 2023-11-15 0001842556 eonr:NonRedeemableCommonStockMember 2023-11-15 0001842556 eonr:RedeemableCommonStockMember 2023-11-15 0001842556 2023-11-15 0001842556 eonr:OpCoClassBUnitsMember 2024-01-01 2024-12-31 0001842556 eonr:PogoRoyaltyMember us-gaap:CommonClassAMember 2024-01-01 2024-12-31 0001842556 eonr:OpCoExchangeRightMember us-gaap:CommonClassBMember 2024-01-01 2024-12-31 0001842556 eonr:FoundersMember us-gaap:CommonClassAMember 2023-11-15 2023-11-15 0001842556 eonr:FoundersMember us-gaap:CommonStockMember 2024-01-01 2024-12-31 0001842556 srt:ChiefExecutiveOfficerMember us-gaap:CommonStockMember 2024-01-01 2024-12-31 0001842556 srt:OfficerMember us-gaap:CommonClassAMember 2024-01-01 2024-12-31 0001842556 us-gaap:LoansPayableMember 2024-01-01 2024-12-31 0001842556 eonr:ConsultantMember us-gaap:CommonClassAMember 2024-01-01 2024-12-31 0001842556 eonr:ConsultantMember us-gaap:CommonClassAMember 2024-01-01 2024-12-31 0001842556 srt:ChiefExecutiveOfficerMember us-gaap:CommonClassAMember 2024-01-01 2024-12-31 0001842556 srt:ChiefExecutiveOfficerMember 2024-01-01 2024-12-31 0001842556 eonr:ConsultantMember 2024-01-01 2024-12-31 0001842556 2024-10-18 2024-10-18 0001842556 eonr:ConsultingAgreementMember 2024-10-18 0001842556 us-gaap:CommonClassAMember 2024-10-18 0001842556 eonr:ClassACommonStockIssuancesMember 2024-01-01 2024-12-31 0001842556 srt:BoardOfDirectorsChairmanMember us-gaap:RestrictedStockUnitsRSUMember 2024-03-04 2024-03-04 0001842556 srt:BoardOfDirectorsChairmanMember us-gaap:RestrictedStockUnitsRSUMember 2024-11-15 2024-11-15 0001842556 us-gaap:RestrictedStockUnitsRSUMember 2024-01-01 2024-12-31 0001842556 srt:ChiefExecutiveOfficerMember us-gaap:RestrictedStockUnitsRSUMember 2024-01-01 2024-12-31 0001842556 us-gaap:RestrictedStockUnitsRSUMember 2024-11-15 2024-11-15 0001842556 us-gaap:RestrictedStockUnitsRSUMember eonr:RhneMerchantHouseLtdMember 2024-11-15 2024-11-15 0001842556 us-gaap:RestrictedStockUnitsRSUMember 2024-12-31 0001842556 srt:BoardOfDirectorsChairmanMember 2024-12-16 2024-12-16 0001842556 us-gaap:RestrictedStockUnitsRSUMember 2024-12-16 0001842556 us-gaap:RestrictedStockUnitsRSUMember 2024-12-16 2024-12-16 0001842556 srt:BoardOfDirectorsChairmanMember us-gaap:CommonClassAMember 2024-01-01 2024-12-31 0001842556 srt:ChiefFinancialOfficerMember us-gaap:CommonClassAMember 2024-01-01 2024-12-31 0001842556 eonr:ClassACommonStockOptionsMember 2024-12-31 0001842556 eonr:ClassACommonStockWarrantsMember 2024-12-31 0001842556 eonr:ClassACommonStockWarrantsMember 2024-01-01 2024-12-31 0001842556 us-gaap:RestrictedStockUnitsRSUMember us-gaap:CommonClassAMember 2024-01-01 2024-12-31 0001842556 eonr:NonRedemptionAgreementMember 2023-11-13 2023-11-13 0001842556 eonr:NonRedemptionAgreementMember 2023-11-13 0001842556 eonr:NonRedemptionAgreementMember 2024-01-01 2024-12-31 0001842556 eonr:NonRedemptionAgreementMember 2024-12-31 0001842556 eonr:CommonStockPurchaseAgreementMember 2022-10-17 2022-10-17 0001842556 eonr:CommonStockPurchaseAgreementMember us-gaap:CommonStockMember 2022-10-17 0001842556 eonr:CommonStockPurchaseAgreementMember 2024-01-01 2024-12-31 0001842556 eonr:CommonStockPurchaseAgreementMember 2024-12-31 0001842556 eonr:WhiteLionMember us-gaap:CommonClassAMember 2024-01-01 2024-12-31 0001842556 eonr:WhiteLionMember 2024-01-01 2024-12-31 0001842556 eonr:WhiteLionMember 2024-12-31 0001842556 us-gaap:CommonStockMember 2024-03-07 2024-03-07 0001842556 2024-03-07 2024-03-07 0001842556 us-gaap:CommonClassAMember 2024-06-30 2024-06-30 0001842556 2024-06-17 2024-06-17 0001842556 eonr:CommitmentSharesMember 2024-06-17 0001842556 eonr:WhiteLionMember us-gaap:CommonStockMember 2024-01-01 2024-12-31 0001842556 eonr:RapidPurchaseNoticeMember 2024-01-01 2024-12-31 0001842556 eonr:CommitmentSharesMember 2024-12-31 0001842556 eonr:CommitmentSharesMember eonr:RhneMerchantHouseLtdMember 2024-12-31 0001842556 us-gaap:EmployeeStockOptionMember 2024-01-01 2024-12-31 0001842556 us-gaap:WarrantMember 2024-01-01 2024-12-31 0001842556 us-gaap:StockOptionMember eonr:TwoPointZeroTwoMember 2024-01-01 2024-12-31 0001842556 us-gaap:StockOptionMember eonr:TwoPointZeroTwoMember 2024-12-31 0001842556 us-gaap:StockOptionMember 2024-12-31 0001842556 us-gaap:StockOptionMember 2024-01-01 2024-12-31 0001842556 us-gaap:WarrantMember eonr:ZeroPointSeventyFiveMember 2024-01-01 2024-12-31 0001842556 us-gaap:WarrantMember eonr:ZeroPointSeventyFiveMember 2024-12-31 0001842556 us-gaap:WarrantMember eonr:ElevenPointFiftyMember 2024-01-01 2024-12-31 0001842556 us-gaap:WarrantMember eonr:ElevenPointFiftyMember 2024-12-31 0001842556 us-gaap:WarrantMember 2024-12-31 0001842556 us-gaap:WarrantMember 2023-12-31 0001842556 us-gaap:WarrantMember 2023-01-01 2023-12-31 0001842556 srt:MinimumMember 2024-12-31 0001842556 srt:MaximumMember 2024-12-31 0001842556 eonr:ForwardPurchaseAgreementMember 2024-01-01 2024-12-31 0001842556 2023-04-01 2023-12-31 0001842556 us-gaap:WarrantMember 2023-12-31 0001842556 us-gaap:WarrantMember 2024-01-01 2024-12-31 0001842556 us-gaap:WarrantMember 2023-01-01 2023-12-31 0001842556 us-gaap:MeasurementInputExpectedTermMember 2024-12-31 0001842556 eonr:IssuanceDateMember us-gaap:MeasurementInputExpectedTermMember 2024-12-31 0001842556 us-gaap:MeasurementInputOptionVolatilityMember 2024-12-31 0001842556 eonr:IssuanceDateMember us-gaap:MeasurementInputOptionVolatilityMember 2024-12-31 0001842556 us-gaap:MeasurementInputRiskFreeInterestRateMember 2024-12-31 0001842556 eonr:IssuanceDateMember us-gaap:MeasurementInputRiskFreeInterestRateMember 2024-12-31 0001842556 us-gaap:MeasurementInputExpectedDividendRateMember 2024-12-31 0001842556 eonr:IssuanceDateMember us-gaap:MeasurementInputExpectedDividendRateMember 2024-12-31 0001842556 us-gaap:MeasurementInputSharePriceMember 2024-11-15 0001842556 us-gaap:MeasurementInputSharePriceMember 2023-12-31 0001842556 us-gaap:MeasurementInputExpectedTermMember 2024-11-15 0001842556 us-gaap:MeasurementInputExpectedTermMember 2023-12-31 0001842556 us-gaap:MeasurementInputOptionVolatilityMember 2024-11-15 0001842556 us-gaap:MeasurementInputOptionVolatilityMember 2023-12-31 0001842556 us-gaap:MeasurementInputRiskFreeInterestRateMember 2024-11-15 0001842556 us-gaap:MeasurementInputRiskFreeInterestRateMember 2023-12-31 0001842556 us-gaap:MeasurementInputExpectedDividendRateMember 2024-11-15 0001842556 us-gaap:MeasurementInputExpectedDividendRateMember 2023-12-31 0001842556 2022-05-05 2022-05-05 0001842556 eonr:AlexandriaMember us-gaap:CommonClassAMember 2022-05-05 2022-05-05 0001842556 us-gaap:RelatedPartyMember 2022-05-05 2022-05-05 0001842556 2022-05-05 0001842556 eonr:MrCaravaggioMember 2023-01-20 0001842556 eonr:PromissoryNotesMember 2023-01-20 2023-01-20 0001842556 2023-01-20 0001842556 eonr:MrCaravaggioMember us-gaap:CommonClassAMember 2023-01-20 2023-01-20 0001842556 us-gaap:CommonClassAMember 2023-01-20 0001842556 eonr:PrivateNotesPayableMember eonr:ExchangeAgreementMember 2023-11-13 2023-11-13 0001842556 us-gaap:CommonClassAMember eonr:ExchangeAgreementMember 2023-11-13 0001842556 eonr:DanteCaravaggioMember eonr:ExchangeAgreementMember 2023-11-13 2023-11-13 0001842556 eonr:DanteCaravaggioLLCMember us-gaap:CommonClassAMember 2024-01-01 2024-12-31 0001842556 eonr:MrCaravaggioMember 2024-12-31 0001842556 eonr:DonaldOrrMember 2023-02-14 0001842556 eonr:MrOrrMember us-gaap:CommonStockMember 2023-02-14 2023-02-14 0001842556 2023-02-14 2023-02-14 0001842556 us-gaap:RestrictedStockUnitsRSUMember 2023-02-14 2023-02-14 0001842556 eonr:RMHLtdMember 2023-02-15 0001842556 eonr:RMHLtdMember 2023-02-15 2023-02-15 0001842556 2023-02-15 2023-02-15 0001842556 eonr:RMHLtdMember 2024-05-06 0001842556 eonr:RMHLtdMember 2024-07-24 2024-07-24 0001842556 2024-07-24 2024-07-24 0001842556 eonr:RMHLtdMember 2024-05-06 2024-05-06 0001842556 2024-05-06 2024-05-06 0001842556 eonr:RMHLtdMember us-gaap:CommonClassAMember 2024-05-06 2024-05-06 0001842556 eonr:FounderShares1Member 2024-01-01 2024-12-31 0001842556 country:US 2024-01-01 2024-12-31 0001842556 2024-11-15 2024-12-31 0001842556 us-gaap:CommonClassAMember us-gaap:SubsequentEventMember 2025-01-10 2025-01-10 0001842556 eonr:MrOrrMember us-gaap:SubsequentEventMember 2025-01-13 0001842556 us-gaap:CommonClassAMember us-gaap:SubsequentEventMember eonr:consultingAgreementMember 2025-01-13 2025-01-13 0001842556 eonr:ConsultantMember us-gaap:CommonClassAMember us-gaap:SubsequentEventMember 2025-01-14 2025-01-14 0001842556 us-gaap:CommonClassAMember 2025-01-14 2025-01-14 0001842556 eonr:OpCoPreferredUnitsMember us-gaap:CommonClassAMember 2024-12-31 0001842556 eonr:OpCoClassBUnitsMember us-gaap:SubsequentEventMember 2025-02-11 0001842556 us-gaap:CommonClassAMember us-gaap:SubsequentEventMember 2025-02-11 0001842556 us-gaap:ConvertibleDebtMember 2024-12-31 0001842556 eonr:ConvertibleNotesMember 2024-12-31 0001842556 eonr:ConvertibleNotesMember 2024-01-01 2024-12-31 0001842556 eonr:ConvertibleNotesMember us-gaap:CommonClassAMember 2024-01-01 2024-12-31 0001842556 eonr:ProvedDevelopedReservesMember 2024-01-01 2024-12-31 0001842556 eonr:ProvedDevelopedReservesMember 2023-01-01 2023-12-31 0001842556 2023-01-01 2023-11-14 0001842556 srt:OilReservesMember eonr:ProvedReservesMember 2023-12-31 0001842556 srt:NaturalGasReservesMember eonr:ProvedReservesMember 2023-12-31 0001842556 eonr:ProvedReservesMember 2023-12-31 0001842556 srt:OilReservesMember eonr:ProvedReservesMember 2022-12-31 0001842556 srt:NaturalGasReservesMember eonr:ProvedReservesMember 2022-12-31 0001842556 eonr:ProvedReservesMember 2022-12-31 0001842556 srt:OilReservesMember eonr:ProvedReservesMember 2024-01-01 2024-12-31 0001842556 srt:NaturalGasReservesMember eonr:ProvedReservesMember 2024-01-01 2024-12-31 0001842556 eonr:ProvedReservesMember 2024-01-01 2024-12-31 0001842556 srt:OilReservesMember eonr:ProvedReservesMember 2023-01-01 2023-12-31 0001842556 srt:NaturalGasReservesMember eonr:ProvedReservesMember 2023-01-01 2023-12-31 0001842556 eonr:ProvedReservesMember 2023-01-01 2023-12-31 0001842556 srt:OilReservesMember eonr:ProvedReservesMember 2024-12-31 0001842556 srt:NaturalGasReservesMember eonr:ProvedReservesMember 2024-12-31 0001842556 eonr:ProvedReservesMember 2024-12-31 0001842556 srt:OilReservesMember eonr:ProvedDevelopedReservesMember 2023-12-31 0001842556 srt:NaturalGasReservesMember eonr:ProvedDevelopedReservesMember 2023-12-31 0001842556 eonr:ProvedDevelopedReservesMember 2023-12-31 0001842556 srt:OilReservesMember eonr:ProvedDevelopedReservesMember 2022-12-31 0001842556 srt:NaturalGasReservesMember eonr:ProvedDevelopedReservesMember 2022-12-31 0001842556 eonr:ProvedDevelopedReservesMember 2022-12-31 0001842556 srt:OilReservesMember eonr:ProvedDevelopedReservesMember 2024-12-31 0001842556 srt:NaturalGasReservesMember eonr:ProvedDevelopedReservesMember 2024-12-31 0001842556 eonr:ProvedDevelopedReservesMember 2024-12-31 0001842556 srt:OilReservesMember eonr:ProvedUndevelopedReservesMember 2023-12-31 0001842556 srt:NaturalGasReservesMember eonr:ProvedUndevelopedReservesMember 2023-12-31 0001842556 eonr:ProvedUndevelopedReservesMember 2023-12-31 0001842556 srt:OilReservesMember eonr:ProvedUndevelopedReservesMember 2022-12-31 0001842556 srt:NaturalGasReservesMember eonr:ProvedUndevelopedReservesMember 2022-12-31 0001842556 eonr:ProvedUndevelopedReservesMember 2022-12-31 0001842556 srt:OilReservesMember eonr:ProvedUndevelopedReservesMember 2024-12-31 0001842556 srt:NaturalGasReservesMember eonr:ProvedUndevelopedReservesMember 2024-12-31 0001842556 eonr:ProvedUndevelopedReservesMember 2024-12-31 0001842556 2022-12-31 0001842556 2024-01-01 2024-09-30 0001842556 2024-07-01 2024-09-30 0001842556 srt:ScenarioPreviouslyReportedMember eonr:SuccessorMember 2024-07-01 2024-09-30 0001842556 eonr:AdjustmentMember eonr:SuccessorMember 2024-07-01 2024-09-30 0001842556 eonr:SuccessorMember 2024-07-01 2024-09-30 0001842556 srt:ScenarioPreviouslyReportedMember eonr:SuccessorMember 2024-01-01 2024-09-30 0001842556 eonr:AdjustmentMember eonr:SuccessorMember 2024-01-01 2024-09-30 0001842556 eonr:SuccessorMember 2024-01-01 2024-09-30 0001842556 srt:ScenarioPreviouslyReportedMember eonr:SuccessorMember 2024-09-30 0001842556 eonr:AdjustmentMember eonr:SuccessorMember 2024-09-30 0001842556 eonr:SuccessorMember 2024-09-30 0001842556 eonr:CommonStockPurchaseAgreementMember 2025-01-01 2025-03-31 0001842556 us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001842556 us-gaap:IPOMember 2025-01-01 2025-03-31 0001842556 us-gaap:PrivatePlacementMember 2025-01-01 2025-03-31 0001842556 eonr:VendorMember 2025-01-01 2025-03-31 0001842556 eonr:CustomerTwoMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2025-03-31 2025-03-31 0001842556 eonr:CustomerTwoMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2024-12-31 2024-12-31 0001842556 eonr:CustomerTwoMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2025-01-01 2025-03-31 0001842556 eonr:CustomerTwoMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2024-01-01 2024-03-31 0001842556 srt:MinimumMember 2025-03-31 0001842556 srt:MaximumMember 2025-03-31 0001842556 eonr:Q22025Member eonr:CommoditySwapsMember 2025-01-01 2025-03-31 0001842556 eonr:Q22025Member eonr:CommoditySwapsMember 2025-03-31 0001842556 eonr:Q3Q42025Member eonr:CommoditySwapsMember 2025-01-01 2025-03-31 0001842556 eonr:Q3Q42025Member eonr:CommoditySwapsMember 2025-03-31 0001842556 eonr:GrossFairValueMember 2025-03-31 0001842556 eonr:AmountsNettedMember 2025-03-31 0001842556 eonr:NetFairValueMember 2025-03-31 0001842556 eonr:GrossFairValueMember 2024-12-31 0001842556 eonr:AmountsNettedMember 2024-12-31 0001842556 eonr:NetFairValueMember 2024-12-31 0001842556 eonr:SeniorSecuredTermLoanAgreementMember 2025-01-01 2025-03-31 0001842556 eonr:SeniorSecuredTermLoanAgreementMember 2025-03-31 0001842556 eonr:TermLoanMember 2025-01-01 2025-03-31 0001842556 eonr:SeniorSecuredTermLoanAgreementMember eonr:DebtServiceReserveAccountMember 2025-03-31 0001842556 eonr:TermLoanMember eonr:SeniorSecuredTermLoanAgreementMember 2025-03-31 0001842556 eonr:TermLoanMember eonr:SeniorSecuredTermLoanAgreementMember 2025-01-01 2025-03-31 0001842556 eonr:TermLoanMember eonr:SellerPromissoryNoteMember 2025-03-31 0001842556 eonr:TermLoanMember eonr:SellerPromissoryNoteMember 2025-01-01 2025-03-31 0001842556 eonr:TermLoanMember eonr:SellerPromissoryNoteMember eonr:OpCoMember 2025-03-31 0001842556 eonr:TermLoanMember eonr:OpCoMember 2025-03-31 0001842556 eonr:PrivateNotesPayableMember 2023-12-31 0001842556 eonr:WorkingCapitalNotesMember 2024-01-01 2024-12-31 0001842556 eonr:ExchangeAgreementsMember eonr:PrivateNotesPayableMember 2024-12-31 0001842556 eonr:TermLoanMember eonr:PrivateNotesPayableMember 2025-01-01 2025-03-31 0001842556 eonr:TermLoanMember eonr:PrivateNotesPayableMember 2024-01-01 2024-03-31 0001842556 eonr:PromissoryNotesMember eonr:PrivateNotesPayableMember 2025-01-01 2025-03-31 0001842556 eonr:PromissoryNotesMember eonr:PrivateNotesPayableMember 2024-01-01 2024-12-31 0001842556 us-gaap:ConvertibleNotesPayableMember 2025-03-31 0001842556 us-gaap:ConvertibleNotesPayableMember 2025-01-01 2025-03-31 0001842556 us-gaap:ConvertibleNotesPayableMember eonr:ExchangeAgreementsMember 2025-03-31 0001842556 eonr:OldNotesMember 2025-03-31 0001842556 eonr:OldWarrantsMember us-gaap:ConvertibleNotesPayableMember 2025-03-31 0001842556 eonr:OldNotesMember 2025-01-01 2025-03-31 0001842556 us-gaap:ConvertibleNotesPayableMember us-gaap:CommonClassAMember 2025-01-01 2025-03-31 0001842556 eonr:PromissoryNotesMember 2025-01-01 2025-03-31 0001842556 eonr:MerchantCashAdvanceAgreementMember 2024-12-04 2024-12-04 0001842556 eonr:MerchantCashAdvanceAgreementMember 2025-03-31 0001842556 eonr:MerchantCashAdvanceAgreementMember 2024-12-31 0001842556 eonr:MerchantCashAdvanceAgreementMember 2025-03-18 2025-03-18 0001842556 eonr:MasterReceivablesPurchaseAgreementMember 2025-03-31 0001842556 eonr:MerchantCashAdvancesMember 2025-03-31 0001842556 eonr:MerchantCashAdvancesMember 2024-12-31 0001842556 eonr:MerchantCashAdvancesMember 2025-01-01 2025-03-31 0001842556 eonr:MIPAMember us-gaap:CommonStockMember 2023-11-15 0001842556 eonr:MIPAMember us-gaap:CommonClassAMember 2023-11-15 0001842556 eonr:MIPAMember us-gaap:CommonClassBMember 2023-11-15 0001842556 eonr:MIPAMember us-gaap:PreferredStockMember 2023-11-15 0001842556 us-gaap:CommonClassBMember 2025-01-01 2025-03-31 0001842556 eonr:OpCoClassBUnitsMember 2025-01-01 2025-03-31 0001842556 eonr:PogoRoyaltyMember us-gaap:CommonClassAMember 2025-01-01 2025-03-31 0001842556 eonr:OpCoExchangeRightMember eonr:ClassBUnitsMember 2024-01-01 2024-12-31 0001842556 eonr:OpCoExchangeRightMember us-gaap:CommonClassAMember 2024-01-01 2024-12-31 0001842556 eonr:PogoRoyaltyMember 2025-01-01 2025-03-31 0001842556 eonr:SellerNoteMember eonr:PogoRoyaltyMember 2025-01-01 2025-03-31 0001842556 eonr:PreferredUnitsMember 2025-01-01 2025-03-31 0001842556 eonr:PogoRoyaltyMember us-gaap:CommonClassBMember 2025-01-01 2025-03-31 0001842556 eonr:ClassBUnitsMember 2025-02-11 2025-02-11 0001842556 us-gaap:CommonClassAMember 2025-02-11 2025-02-11 0001842556 2025-02-11 0001842556 eonr:ConvertibleNotesMember us-gaap:CommonClassAMember 2025-01-01 2025-03-31 0001842556 eonr:ConvertibleNoteMember us-gaap:CommonClassAMember 2025-01-01 2025-03-31 0001842556 eonr:ConsultantMember us-gaap:CommonClassAMember 2025-01-01 2025-03-31 0001842556 eonr:MrOrrMember us-gaap:CommonClassAMember 2025-01-13 0001842556 eonr:MrOrrMember us-gaap:CommonClassAMember 2025-01-13 2025-01-13 0001842556 us-gaap:CommonClassAMember 2025-01-13 2025-01-13 0001842556 eonr:ConsultantMember 2025-01-14 2025-01-14 0001842556 us-gaap:RestrictedStockUnitsRSUMember 2025-03-31 0001842556 eonr:CommonStockPurchaseAgreementMember 2022-10-17 2022-10-17 0001842556 us-gaap:CommonStockMember eonr:CommonStockPurchaseAgreementMember 2022-10-17 0001842556 eonr:CommonStockPurchaseAgreementMember 2025-03-31 0001842556 eonr:CommonStockPurchaseAgreementMember 2025-01-01 2025-03-31 0001842556 eonr:CommitmentSharesMember 2024-06-17 2024-06-17 0001842556 eonr:WhiteLionMember us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001842556 eonr:RapidPurchaseNoticeMember 2025-01-01 2025-03-31 0001842556 eonr:CommitmentSharesMember 2025-01-01 2025-03-31 0001842556 eonr:CommitmentSharesMember 2025-01-01 2025-03-31 0001842556 us-gaap:WarrantMember 2025-01-01 2025-03-31 0001842556 us-gaap:RelatedPartyMember 2022-05-05 2022-05-05 0001842556 2025-03-31 2025-03-31 0001842556 2024-12-31 2024-12-31 0001842556 eonr:MrCaravaggioMember 2023-01-27 0001842556 eonr:PromissoryNotesMember 2023-01-27 2023-01-27 0001842556 eonr:MrCaravaggioMember 2024-02-14 0001842556 eonr:PromissoryNotesMember 2024-02-14 2024-02-14 0001842556 eonr:MrCaravaggioMember us-gaap:CommonClassAMember 2023-01-20 2023-01-20 0001842556 eonr:MrCaravaggioMember us-gaap:CommonClassAMember 2023-01-27 2023-01-27 0001842556 eonr:MrCaravaggioMember us-gaap:CommonClassAMember 2024-02-14 2024-02-14 0001842556 us-gaap:CommonClassAMember 2023-01-27 0001842556 us-gaap:CommonClassAMember 2024-02-14 0001842556 eonr:ConvertibleNoteMember eonr:ExchangeAgreementMember 2024-07-24 2024-07-24 0001842556 eonr:ConvertibleNoteMember 2025-01-01 2025-03-31 0001842556 eonr:DonaldOrrMember us-gaap:CommonStockMember 2023-02-14 2023-02-14 0001842556 us-gaap:RestrictedStockUnitsRSUMember 2023-02-14 2023-02-14 0001842556 us-gaap:RestrictedStockUnitsRSUMember 2024-03-01 2024-03-31 0001842556 eonr:MrOrrMember 2025-01-13 2025-01-13 0001842556 eonr:MrOrrMember us-gaap:CommonClassAMember 2025-01-13 0001842556 us-gaap:CommonStockMember eonr:CommonStockPurchaseAgreementMember 2025-01-01 2025-03-31 0001842556 us-gaap:CommonClassAMember 2025-03-21 2025-03-21 0001842556 2025-03-21 2025-03-21 0001842556 eonr:ConsultantMember us-gaap:CommonClassAMember 2025-03-21 2025-03-21 0001842556 eonr:ConsultantMember us-gaap:CommonClassAMember 2024-01-01 2024-03-31 0001842556 us-gaap:CommonClassAMember 2025-03-28 2025-03-28 0001842556 2025-03-28 2025-03-28 0001842556 eonr:VendorMember us-gaap:SubsequentEventMember 2025-04-28 2025-04-28 0001842556 eonr:VendorMember us-gaap:SubsequentEventMember 2025-04-28 0001842556 us-gaap:CommonClassAMember us-gaap:SubsequentEventMember 2025-05-07 2025-05-07 0001842556 us-gaap:ConvertibleDebtMember 2025-03-31 0001842556 eonr:ConvertibleNotesMember 2025-03-31 0001842556 eonr:ConvertibleNotesMember 2025-01-01 2025-03-31 iso4217:USD iso4217:USD xbrli:shares xbrli:shares xbrli:pure eonr:segment utr:l iso4217:USD compsci:item utr:MBoe utr:MBbls utr:mJ

Exhibit 5.1

 

 

August 1, 2025

 

EON Resources Inc.

3730 Kirby Drive

Suite 1200

Houston, TX 77098

 

  Re: Registration Statement on Form S-1 of EON Resources Inc.

 

Ladies and Gentlemen:

  

We have acted as counselto EON Resources Inc., a Delaware corporation (the “Company”), in connection with the Registration Statement on FormS-1 (the “Registration Statement”) filed by the Company on the date hereof with the Securities and Exchange Commission(the “Commission”) under the Securities Act of 1933, as amended (the “Securities Act”), relatingto the offering for resale of up to an aggregate 17,498,000 shares of the Company’s Class A Common Stock, par value $0.0001 pershare (“Class A Common Stock”), consisting of: (i) up to 10,000,000 shares of Class A Common Stock (the “ELOCShares”) that the Company may sell to White Lion Capital, LLC (“White Lion”), from time to time at the Company’ssole discretion, pursuant to the common stock purchase agreement dated October 17, 2022 (as amended, the “Common Stock PurchaseAgreement”), (ii) 2,000,000 shares of Class A Common Stock (the “SJ Shares”) that were previously issuedto FK Venture LLC in consideration of (A) certain South Justis Field Assets purchased by the Company pursuant to a Purchase and Sale Agreement(“PSA”) dated June 17, 2025 by the Company and the Sellers named therein and (B) services pursuant to a Master ServicesAgreement executed contemporaneously with the PSA (the “MSA”), (iii) 76,300 shares (the “Howie Shares”)of Class A Common Stock issued to Howie Energy Holdings, LLC for services to the Company, (iv) 22,500 shares of Class A Common Stock (the“Windspeaker Shares”) issued to Windspeaker Limited for services to the Company, (v) up to 2,400,000 shares of ClassA Common Stock (the “Note Shares”) which may be issued to White Lion upon conversion of a convertible promissory notein the principal amount of $600,000 issued by the Company to White Lion on July 11, 2025 (the “Note”) pursuant to aNote Purchase Agreement dated July 11, 2025 (the “NPA”), and (vi) up to 3,000,000 shares of Class A Common Stock (the“Exchange Note Shares”) which are issuable upon exercise of $5,600,000 in convertible promissory notes (the “ExchangeNotes”) originally issued by the Company to certain investors between November 2024 and May 2025 and which have been subsequentlypurchased by White Lion from such investors, including from the Company’s CFO and a board member of the Company, in private salestransactions, each for the account of the persons listed as selling stockholders identified in the Registration Statement (the “SellingSecurityholders”). This opinion letter is furnished to you at your request to enable you to fulfill the requirements of Item601(b)(5) of Regulation S-K, 17 C.F.R. § 229.601(b)(5), in connection with the Registration Statement.

 

 

 

 

 
   

EON Resources Inc.

August 1, 2025

Page 2

 

 

In our capacity as corporatecounsel to the Company and for the purposes of this opinion, we have examined originals, or copies certified or otherwise identified toour satisfaction, of the following documents:

 

  1. the Registration Statement (including the prospectus contained therein);

 

  2. the Second Amended and Restated Certificate of Incorporation of the Company, as amended;

 

  3. the Amended and Restated Bylaws of the Company, as amended;

  

  4. the Common Stock Purchase Agreement;

 

  5. Amendment No. 1 to the Common Stock Purchase Agreement, dated March 7, 2024, by and between the Company and White Lion Capital, LLC and Amendment No. 2 to the Common Stock Purchase Agreement, dated June 17, 2024 by and between the Company and White Lion Capital, LLC;
     
  6. the PSA;

 

  7. the MSA;

 

  8. the Independent Contractor Agreement by and between the Company and Howie Energy Holdings, LLC dated October 18, 2024 for strategic services, pursuant which the Company agreed to issue $15,000 in shares of Class A Common Stock per month in return for various strategic services;
     
  9. the letter agreement with Windspeaker Limited for Windspeaker Limited to serve as a non-exclusive financial advisor to the Company with respect to M&A opportunities, public relations, business planning and the sale of equity or debt securities;
     
  10. the Note and the NPA;

 

  11. the Exchange Notes and the transfer agreements between the original Exchange Note holders and White Lion; and
     
  12. certain Unanimous Written Consents of the Board of Directors of the Company and resolutions of the Board of Directors of the Company authorizing the transactions relating to the Common Stock Purchase Agreement, the PSA, the MSA, the Independent Contractor Agreement, the letter agreement, the Note, the NPA, and the Exchange Notes, including the issuance of shares of Class A Common Stock thereunder.

 

 

 

 

 
   

EON Resources Inc.

August 1, 2025

Page 3

 

 

In rendering the opinionexpressed below, we have assumed without verification the genuineness of all signatures, the legal capacity of natural persons, the authenticityof all documents submitted to us as originals, the conformity to the originals of all documents submitted to us as copies and the authenticityof the originals of such copies, and the due authorization, execution and delivery of all documents by all parties and the validity, bindingeffect and enforceability thereof (other than the authorization, execution and delivery of documents by the Company and the validity,binding effect and enforceability thereof upon the Company). In addition, we have assumed and not verified the accuracy as to the factualmatters of each document we have reviewed and the accuracy of, and each applicable party’s full compliance with, any representationsand warranties contained therein. As to questions of fact material to this opinion, we have, to the extent deemed appropriate, reliedupon certain representations of certain officers of the Company. Accordingly, we are relying upon (without any independent investigationthereof) the truth and accuracy of the statements, covenants, representations and warranties set forth in the documents we have reviewed.

 

Based upon the foregoingand subject to the assumptions, exceptions, limitations and qualifications set forth herein, we are of the opinion that:

 

  1. Each of the SJ Shares, the Howie Shares, and the Windspeaker Shares have been duly authorized for issuance by all necessary corporate action on the part of the Company and are validly issued, fully paid and non-assessable;

 

  2. The ELOC Shares issuable in accordance with the Common Stock Purchase Agreement have been duly authorized for issuance by all necessary corporate action on the part of the Company and, when issued and delivered against payment therefor in accordance with the terms of the Common Stock Purchase Agreement, will be validly issued, fully paid and non-assessable
     
  3. The shares issuable upon the conversion of the Notes and the Exchange Notes have been duly authorized for issuance by all necessary corporate action on the part of the Company and, when issued and delivered against payment therefor upon conversion of the Notes and the Exchange Notes, as applicable, in accordance with the terms of the Notes and the Exchange Notes, as applicable, will be validly issued, fully paid and non-assessable.

  

Our opinion is limited toapplicable statutory provisions of the Delaware General Corporation Law (the “DGCL”) and the reported judicial decisionsinterpreting those laws, and federal laws of the United States of America to the extent referred to specifically herein. We are generallyfamiliar with the DGCL as currently in effect and the judicial decisions thereunder and have made such inquiries and review of mattersof fact and law as we determined necessary to render the opinions contained herein. We assume no obligation to revise or supplement thisopinion letter in the event of future changes in such laws or the interpretations thereof or such facts. We express no opinion regardingthe Securities Act, or any other federal or state laws or regulations.

 

This opinion letter is issuedas of the date hereof and is necessarily limited to laws now in effect and facts and circumstances presently existing and brought to ourattention. We assume no obligation to supplement this opinion letter if any applicable laws change after the date hereof, or if we becomeaware of any facts or circumstances that now exist or that occur or arise in the future and may change the opinions expressed herein afterthe date hereof.

 

We hereby consent to thefiling of this opinion as Exhibit 5.1 to the Registration Statement and to the use of our name under the caption “Legal Matters”in the Registration Statement and the prospectus that forms a part thereof. In giving the foregoing consent, we do not admit that we arein the category of persons whose consent is required under Section 7 of the Securities Act, or the rules and regulations of the Commission.

  

  Very truly yours,  
   
  /s/ PRYOR CASHMAN LLP

 

 

 

 

 

Exhibit 23.1

 

CONSENT OF INDEPENDENT REGISTERED PUBLICACCOUNTING FIRM

 

We consent to theinclusion in this Registration Statement on Form S-1 of our report dated April 15, 2025, with respectto the financial statements of EON Resources Inc. included in this Registration Statement. We also consent to the reference to us underthe heading “Experts” in such Registration Statement.

 

/s/ Marcum LLP  
   
Marcum LLP  
Houston, TX  
August 01, 2025  

 

Exhibit 23.3

 

CONSENT OF INDEPENDENT PETROLEUM ENGINEERS ANDGEOLOGISTS

 

I hereby consent to the references to WilliamM. Cobb & Associates, Inc., a subsidiary of Haas and Cobb Petroleum Consultants, LLC, and Haas and Cobb Petroleum Consultants, LLC,in this Registration Statement on Form S-1 for EON Resources Inc. and to the use of information from, and the inclusion of, the reportdated March 17, 2025 with respect to the estimates of proved reserves, future production and income as of December 31, 2024, and December31, 2023 attributable to the interest of EON Resources Inc. and subsidiary LH Operating, LLC in certain oil and gas properties in thisRegistration Statement on Form S-1.

 

/s/ Thad Thoups  
Thad Thoups  
President, Haas and Cobb Petroleum Consultants, LLC  
Texas Registered Firm # F-2950  

 

William M. Cobb & Associates, Inc., a subsidiaryof Haas and Cobb Petroleum Consultants., LLC
Texas Registered Engineering Firm # F-84
August 1, 2025

 

 

Filing Fee Exhibit
S-1 EX-FILING FEES 0001842556 0001842556 1 2025-07-28 2025-07-28 0001842556 2025-07-28 2025-07-28 iso4217:USD xbrli:pure xbrli:shares

Ex-Filing Fees

CALCULATION OF FILING FEE TABLES

S-1

EON Resources Inc.

Table 1: Newly Registered and Carry Forward Securities

                                           
Line Item Type   Security Type   Security Class Title   Notes   Fee Calculation
Rule
  Amount Registered   Proposed Maximum Offering
Price Per Unit
  Maximum Aggregate Offering Price   Fee Rate   Amount of Registration Fee
                                           
Newly Registered Securities
Fees to be Paid   Equity   Class A Common Stock, $0.0001 par value per share   (1)   Other   17,498,800   $ 0.3230   $ 5,652,112.40   0.0001531   $ 865.34
                                           
Total Offering Amounts:   $ 5,652,112.40         865.34
Total Fees Previously Paid:                
Total Fee Offsets:                
Net Fee Due:             $ 865.34

__________________________________________
Offering Note(s)

(1) Pursuant to Rule 416(a) under the Securities Act of 1933, as amended (the “Securities Act”), this registration statement shall also cover any additional shares of Class A Common Stock, par value $0.0001 per share (the “Class A Common Stock”) of EON Resources Inc. (the “Company”) that may become issuable upon any share split, share dividend, recapitalization or other similar transaction effected without the Company’s receipt of consideration which results in an increase in the number of the outstanding shares of Class A Common Stock.

Estimated solely for the purpose of calculating the amount of the registration fee pursuant to Rules 457(c) under the Securities Act of 1933, as amended, based on the average of the high and low prices of the Company’s Class A Common Stock on July 25, 2025.