Emerald Oil Inc (EOX) financial statements (2023 and earlier)
Company profile
| Business Address |
200 COLUMBINE STREET DENVER, CO 80206 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| SIC | 1311 - Crude Petroleum and Natural Gas (benchmarking) |
| More info | Complete financial analysis Financial benchmarking |
Balance sheet (Statement of financial position) ($ in thousands)
| 12/31/2014 | 12/31/2013 | 12/31/2012 | |||
|---|---|---|---|---|---|
| ASSETS | |||||
| Current Assets | |||||
| Cash, cash equivalents, and short-term investments | 12,389 | 144,255 | 10,192 | ||
| Cash and cash equivalents | 12,389 | 144,255 | 10,192 | ||
| Receivables | 39,046 | 8,716 | 12,573 | ||
| Derivative instruments and hedges, assets | 5,044 | ||||
| Prepaid expense and other current assets | ✕ | ✕ | 103 | ||
| Other undisclosed current assets | 1,269 | 47,307 | 1,134 | ||
| Total current assets: | 57,749 | 200,279 | 24,003 | ||
| Noncurrent Assets | |||||
| Property, plant and equipment | 619,147 | 222,582 | 149,228 | ||
| Derivative instruments and hedges | 68 | 25 | |||
| Restricted cash and investments | 4,000 | 6,000 | |||
| Deferred costs | 5,779 | 475 | 270 | ||
| Other noncurrent assets | 431 | 358 | ✕ | ||
| Prepaid expense and other noncurrent assets | ✕ | ✕ | 361 | ||
| Other undisclosed noncurrent assets | 1,954 | 125 | |||
| Total noncurrent assets: | 631,311 | 229,609 | 149,884 | ||
| TOTAL ASSETS: | 689,060 | 429,888 | 173,886 | ||
| LIABILITIES AND EQUITY | |||||
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts payable and accrued liabilities | 131,405 | 74,990 | 39,590 | ||
| Accounts payable | 120,137 | 63,168 | 39,169 | ||
| Accrued liabilities | 11,268 | 11,822 | 421 | ||
| Derivative instruments and hedges, liabilities | 921 | 207 | |||
| Due to related parties | 2,577 | ||||
| Deferred tax liabilities | 1,814 | ||||
| Other undisclosed current liabilities | 2,206 | ||||
| Total current liabilities: | 135,796 | 78,117 | 39,796 | ||
| Noncurrent Liabilities | |||||
| Long-term debt and lease obligation | 226,500 | 23,500 | |||
| Long-term debt, excluding current maturities | 226,500 | 23,500 | |||
| Liabilities, other than long-term debt | 2,672 | 748 | 296 | ||
| Asset retirement obligations | 2,672 | 692 | 296 | ||
| Other liabilities | 56 | ||||
| Other undisclosed noncurrent liabilities | 2,199 | 15,703 | |||
| Total noncurrent liabilities: | 231,371 | 16,451 | 23,796 | ||
| Total liabilities: | 367,167 | 94,569 | 63,592 | ||
| Stockholders' equity | |||||
| Stockholders' equity attributable to parent, including: | 321,888 | 335,314 | 110,294 | ||
| Preferred stock | 5 | 5 | |||
| Common stock | 78 | 66 | 25 | ||
| Additional paid in capital | 455,009 | 416,301 | 180,440 | ||
| Accumulated deficit | (133,198) | (81,053) | (70,170) | ||
| Warrants and rights outstanding | 2,199 | 15,703 | |||
| Other undisclosed stockholders' equity attributable to parent | (2,204) | (15,708) | |||
| Other undisclosed stockholders' equity | 5 | 5 | |||
| Total stockholders' equity: | 321,893 | 335,319 | 110,294 | ||
| TOTAL LIABILITIES AND EQUITY: | 689,060 | 429,888 | 173,886 | ||
Income statement (P&L) ($ in thousands)
| 12/31/2014 | 12/31/2013 | 12/31/2012 | ||
|---|---|---|---|---|
| Revenues | 112,608 | 51,325 | 27,915 | |
| Revenue, net | 98,532 | 53,981 | 28,130 | |
| Cost of revenue | (31,570) | (8,520) | ||
| Cost of goods and services sold | (20,559) | (8,520) | ||
| Gross profit: | 81,038 | 42,804 | 27,915 | |
| Operating expenses | (131,606) | (51,142) | (91,743) | |
| Other undisclosed operating income | 4,818 | 4,175 | ||
| Operating loss: | (50,568) | (3,521) | (59,654) | |
| Nonoperating expense | (1,577) | (7,362) | (2,642) | |
| Investment income, nonoperating | 13,504 | (7,077) | (215) | |
| Interest and debt expense | (15,114) | (288) | (2,832) | |
| Loss from continuing operations before equity method investments, income taxes: | (67,259) | (11,171) | (65,128) | |
| Other undisclosed income from continuing operations before income taxes | 15,114 | 288 | 2,836 | |
| Net loss: | (52,145) | (10,883) | (62,292) | |
| Other undisclosed net loss attributable to parent | (4) | |||
| Net loss attributable to parent: | (52,145) | (10,883) | (62,296) | |
| Preferred stock dividends and other adjustments | (20,279) | |||
| Net loss available to common stockholders, diluted: | (52,145) | (31,162) | (62,296) | |
Comprehensive Income ($ in thousands)
| 12/31/2014 | 12/31/2013 | 12/31/2012 | ||
|---|---|---|---|---|
| Net loss: | (52,145) | (10,883) | (62,292) | |
| Comprehensive loss, net of tax, attributable to parent: | (52,145) | (10,883) | (62,292) | |
Statements sources
The financial statements are based on the company's filings with the The U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.