For the quarter ending 2026-03-31, PHXE-P has $1,977,747K in assets. $2,041,344K in debts. $70,173K in cash and cash equivalents.
| Balance Sheets | 2026-03-31 | 2025-12-31 | 2025-09-30 | |
|---|---|---|---|---|
| Cash and cash equivalents | 70,173 | 65,791 | 95,452 | |
| Accounts receivable | 107,304 | 75,515 | 73,876 | |
| Earnest payments | 608 | 240 | 243 | |
| Current derivative assets | 0 | - | - | |
| Other current assets | 3,590 | 32,042 | 9,323 | |
| Total current assets | 181,675 | 173,588 | 178,894 | |
| Oil and gas properties | 2,160,093 | 1,921,418 | 1,700,819 | |
| Other property and equipment | 4,170 | 2,913 | - | |
| Less accumulated depreciation, depletion, and amortization | 378,254 | 318,095 | 253,654 | |
| Total property, plant, and equipment, net | 1,786,009 | 1,606,236 | 1,447,165 | |
| Right-of-useassets, net | 9,194 | 9,507 | 9,814 | |
| Noncurrent derivative assets | 0 | - | - | |
| Other noncurrent assets | 869 | 17,438 | 4,601 | |
| Total assets | 1,977,747 | 1,806,769 | 1,640,474 | |
| Accounts payable | 104,012 | 122,033 | 139,520 | |
| Accrued expenses | 52,834 | 43,438 | 38,607 | |
| Current portion of long-term debt | 148,666 | 147,922 | 145,348 | |
| Current portion of deferred closings | 7,369 | 9,974 | 8,626 | |
| Escrow account | 137 | 5,762 | 3,994 | |
| Current operating lease liabilities | 1,269 | 1,256 | 1,149 | |
| Current derivative liabilities | 112,412 | - | - | |
| Other current liabilities | 113,090 | 88,027 | 63,663 | |
| Total current liabilities | 539,789 | 418,412 | 400,907 | |
| Long-term debt, net of current portion | 1,393,555 | 1,235,713 | 1,127,454 | |
| Accrued interest | 69,027 | 59,711 | 49,669 | |
| Deferred closings | 3,276 | 3,315 | 2,935 | |
| Operating lease liabilities | 9,339 | 9,625 | 9,918 | |
| Asset retirement obligations | 2,102 | 1,781 | 2,508 | |
| Other noncurrent liabilities | - | 0 | 462 | |
| Noncurrent derivative liabilities | 24,256 | - | - | |
| Total liabilities | 2,041,344 | 1,728,557 | 1,593,853 | |
| Series a preferred shares (2,704,023 shares issued and outstanding at an aggregate liquidation preference of 67.6 million at march 31, 2026 and december 31, 2025, respectively) | 48,275 | 48,106 | 47,934 | |
| Common equity | 434 | 434 | 434 | |
| Retained earnings (accumulated deficit) | -112,306 | 29,672 | -1,747 | |
| Total equity (deficit) | -63,597 | 78,212 | 46,621 | |
| Total liabilities and equity (deficit) | 1,977,747 | 1,806,769 | 1,640,474 | |
Phoenix Energy One, LLC (PHXE-P)
Phoenix Energy One, LLC (PHXE-P)