UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT UNDER SECTION 13 OR 15 (D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2024

 

OR

 

TRANSITION REPORT UNDER SECTION 13 OR 15 (D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from _______ to _______.

 

Commission file number: 000-29219

 

Camber Energy, Inc.

(Exact name of registrant as specified in its charter)

 

Nevada

 

20-2660243

(State or other jurisdiction of

incorporation or organization)

 

(IRS Employer

Identification No.)

 

12 Greenway Plaza, Suite 1100

Houston, TX 77046

(Address of principal executive offices)

 

(281) 404 4387

(Registrant’s telephone number, including area code)

 

______________________________________________

(Former name, former address and former fiscal year, if changed since last report)

 

Securities registered pursuant to Section 12(b) of the Act: 

 

Title of each class

Trading Symbol(s) 

Name of each exchange on which registered 

Common Stock, $0.001 Par Value Per Share

CEI

NYSEAmerican

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” 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 financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No ☒

 

APPLICABLE ONLY TO CORPORATE ISSUERS

 

As of May 10, 2024, the registrant had 175,800,468 shares of common stock outstanding.

 

 

 

 

CAMBER ENERGY, INC.

 

 

Part I – Financial Information

 

 

Item 1

Financial Statements

 

3

 

 

Condensed Consolidated Balance Sheets as of March 31, 2024 and December 31, 2023 (unaudited)

 

3

 

 

Condensed Consolidated Statements of Operations for the three months ended March 31, 2024 and 2023 (unaudited)

 

4

 

 

Condensed Consolidated Statements of Comprehensive Loss for the three months ended March 31, 2024 and 2023 (unaudited)

 

5

 

 

Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2024, and 2023 (unaudited)

 

6

 

 

Condensed Consolidated Statements of Changes in Stockholders’ Equity for the three months ended March 31, 2024 and 2023 (unaudited)

 

7

 

 

Notes to Condensed Consolidated Financial Statements (unaudited)

 

9

 

Item 2

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

44

 

Item 3

Quantitative and Qualitative Disclosures about Market Risk

 

54

 

Item 4

Controls and Procedures

 

54

 

 

 

 

 

 

 

Part II – Other Information

 

 

 

 

 

 

 

 

Item 1

Legal Proceedings

 

55

 

Item 2

Unregistered Sales of Equity Securities and Use of Proceeds

 

56

 

Item 3

Defaults Upon Senior Securities

 

56

 

Item 4

Mine Safety Disclosures

 

56

 

Item 5

Other Information

 

57

 

Item 6

Exhibits

 

58

 

 

 
2

Table of Contents

 

PART I—FINANCIAL INFORMATION

 

ITEM 1. FINANCIAL STATEMENTS

 

CAMBER ENERGY, INC.

Condensed Consolidated Balance Sheets

 

 

 

 

 

 

 

As of

March 31,

2024

 

 

As of

December 31,

2023

 

 

 

(unaudited)

 

 

 (unaudited)

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash

 

$407,705

 

 

$906,060

 

Accounts receivable, net

 

 

5,307,202

 

 

 

8,545,449

 

Inventory

 

 

9,248,846

 

 

 

9,795,969

 

Prepaids and other current assets

 

 

604,346

 

 

 

406,358

 

Total current assets

 

 

15,568,099

 

 

 

19,653,836

 

 

 

 

 

 

 

 

 

 

Oil and gas properties, full cost method

 

 

 

 

 

 

 

 

Proved oil and gas properties, net

 

 

-

 

 

 

1,083,576

 

Total oil and gas properties, net

 

 

-

 

 

 

1,083,576

 

 

 

 

 

 

 

 

 

 

Fixed assets, net

 

 

1,616,824

 

 

 

1,639,759

 

Right of use assets, net

 

 

3,972,292

 

 

 

3,900,632

 

ESG Clean Energy license, net

 

 

4,191,475

 

 

 

4,268,437

 

Other intangibles - Simson Maxwell, net

 

 

2,375,324

 

 

 

2,417,145

 

Other intangibles - Variable Interest Entities

 

 

15,433,340

 

 

 

15,433,340

 

Goodwill

 

 

52,970,485

 

 

 

52,970,485

 

Due from related parties

 

 

341,397

 

 

 

334,437

 

Deposits and other assets

 

 

-

 

 

 

10,300

 

TOTAL ASSETS

 

$96,469,236

 

 

$101,711,947

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$8,413,983

 

 

$6,759,819

 

Accrued expenses and other current liabilities

 

 

7,435,015

 

 

 

10,993,350

 

Customer deposits

 

 

1,780,890

 

 

 

2,769,486

 

Undistributed revenues and royalties

 

 

1,633,409

 

 

 

1,633,838

 

Current portion of operating lease liability

 

 

1,316,339

 

 

 

1,357,653

 

Due to related parties

 

 

819,801

 

 

 

643,121

 

Current portion of notes payable - related parties

 

 

408,031

 

 

 

407,154

 

Bank indebtedness - credit facility

 

 

3,927,188

 

 

 

3,365,995

 

Derivative liability

 

 

4,077,500

 

 

 

3,863,321

 

Current portion of long-term debt - net of discount

 

 

2,769

 

 

 

2,743

 

Total current liabilities

 

 

29,814,925

 

 

 

31,796,480

 

Long term debt - net of current portion and debt discount

 

 

40,854,502

 

 

 

39,971,927

 

Notes payable - related parties - net of current portion

 

 

541,532

 

 

 

578,863

 

Operating lease liability, net of current portion

 

 

2,701,346

 

 

 

2,588,287

 

Contingent obligations

 

 

1,435,757

 

 

 

1,435,757

 

Asset retirement obligation

 

 

965,042

 

 

 

1,042,900

 

TOTAL LIABILITIES

 

 

76,313,104

 

 

 

77,414,214

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 14)

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Preferred stock Series A, $0.001 par value, 50,000 shares authorized, 28,092 shares issued and outstanding as of March 31, 2024 and December 31, 2023

 

 

28

 

 

 

28

 

Preferred stock Series C, $0.001 per value, 5,200 shares authorized, 30 shares issued and outstanding as of March 31, 2024 and December 31, 2023. Liquidation preference of $1,033,950.

 

 

1

 

 

 

1

 

Preferred stock Series G, $0.001 par value, 25,000 authorized, 5,272 shares issued and outstanding as of March 31, 2024 and December 31 2023. Liquidation preference of nil.

 

 

5

 

 

 

5

 

Preferred stock Series H, $0.001 par value, 2,075 shares authorized, 275 shares issued and outstanding as of March 31, 2024 and December 31, 2023.

 

 

3

 

 

 

3

 

Common stock, $0.001 par value, 500,000,000 shares authorized, 151,940,299 and 119,301,921 shares issued and outstanding as of March 31, 2024 and December 31, 2023, respectively

 

 

151,940

 

 

 

119,302

 

Common stock to be issued on true-up of prior Series C Preferred stock conversions

 

 

16,253,757

 

 

 

-

 

Additional paid-in capital

 

 

175,381,616

 

 

 

169,460,183

 

Accumulated other comprehensive loss

 

 

(246,675)

 

 

(248,814)

Accumulated deficit

 

 

(180,942,649)

 

 

(154,837,638)

Parent’s stockholders’ equity in Camber

 

 

10,598,026

 

 

 

14,493,070

 

Non-controlling interest

 

 

9,558,106

 

 

 

9,804,663

 

TOTAL STOCKHOLDERS’ EQUITY

 

 

20,156,132

 

 

 

24,297,733

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$96,469,236

 

 

$101,711,947

 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 
3

Table of Contents

 

CAMBER ENERGY, INC.

Condensed Consolidated Statements of Operations (Unaudited)

 

 

 

Three Months Ended

March 31,

 

 

 

2024

 

 

 2023

 

Revenue

 

 

 

 

 

 

Power generation units and parts

 

$5,532,120

 

 

$2,458,295

 

Service and repairs

 

 

2,693,781

 

 

 

4,540,697

 

Oil and gas

 

 

66,631

 

 

 

245,197

 

Total revenue

 

 

8,292,532

 

 

 

7,244,189

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

5,907,762

 

 

 

4,786,631

 

Lease operating costs

 

 

22,349

 

 

 

125,363

 

General and administrative

 

 

3,820,001

 

 

 

3,050,321

 

Stock based compensation

 

 

304,999

 

 

 

-

 

Depreciation, depletion & amortization

 

 

228,799

 

 

 

231,148

 

Accretion - asset retirement obligation

 

 

536

 

 

 

31,382

 

Total operating expenses

 

 

10,284,446

 

 

 

8,224,845

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

 

(1,991,914 )

 

 

(980,656 )

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

Interest expense

 

 

(598,313 )

 

 

(146,671 )

Amortization of debt discount

 

 

(883,277 )

 

 

(53,732 )

Change in fair value of derivatives

 

 

(22,117,007 )

 

 

(534,607 )

Loss on disposal of membership interests

 

 

(755,506 )

 

 

-

 

Loss on extinguishment of debt

 

 

-

 

 

 

(154,763 )

Other income (expense)

 

 

(5,551 )

 

 

238,102

 

Total other expense, net

 

 

(24,359,654 )

 

 

(651,671 )

 

 

 

 

 

 

 

 

 

Net loss before income taxes

 

 

(26,351,568 )

 

 

(1,632,327 )

Income tax benefit (expense)

 

 

-

 

 

 

-

 

Net loss

 

 

(26,351,568 )

 

 

(1,632,327 )

Net loss attributable to non-controlling interest

 

 

(246,557 )

 

 

(80,228 )

Net loss attributable to Camber Energy, Inc.

 

$(26,105,011 )

 

$(1,552,099 )

 

 

 

 

 

 

 

 

 

Loss per common share, basic and diluted

 

$(0.19 )

 

$(0.03 )

Weighted average number of common shares outstanding,  basic and diluted

 

 

139,453,030

 

 

 

44,852,611

 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 
4

Table of Contents

 

CAMBER ENERGY, INC.

Condensed Consolidated Statements of Comprehensive Loss (Unaudited)

 

 

 

Three Months Ended

March 31,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Net loss

 

$(26,351,568 )

 

$(1,632,327 )

Foreign currency translation adjustment

 

 

2,139

 

 

 

62,546

 

 

 

 

 

 

 

 

 

 

Total comprehensive loss

 

 

(26,349,429 )

 

 

(1,569,781 )

 

 

 

 

 

 

 

 

 

Less comprehensive loss attributable to non-controlling interest

 

 

 

 

 

 

 

 

Loss attributable to non-controlling interest

 

 

(246,557 )

 

 

(80,228 )

Foreign currency translation adjustment attributable to non-controlling interest

 

 

845

 

 

 

24,706

 

 

 

 

 

 

 

 

 

 

Comprehensive loss attributable to non-controlling interest

 

 

(245,712 )

 

 

(55,522 )

 

 

 

 

 

 

 

 

 

Comprehensive loss attributable to Camber

 

$(26,103,717 )

 

$(1,514,259 )

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 
5

Table of Contents

 

CAMBER ENERGY, INC.

Condensed Consolidated Statements of Cash Flows (Unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

Net loss

 

$(26,351,568 )

 

$(1,632,327 )

Adjustments to reconcile net loss to cash used in operating activities:

 

 

 

 

 

 

 

 

Change in fair value of derivative liability

 

 

22,117,007

 

 

 

534,607

 

Stock based compensation

 

 

304,999

 

 

 

-

 

Depreciation, depletion and amortization

 

 

228,799

 

 

 

231,148

 

Amortization of right-of-use assets

 

 

587,879

 

 

 

347,699

 

Accretion – asset retirement obligation

 

 

536

 

 

 

31,382

 

Amortization of debt discount

 

 

883,277

 

 

 

53,732

 

Loss on extinguishment of debt

 

 

-

 

 

 

154,763

 

Net loss on sale of membership interests and assets

 

 

755,506

 

 

 

-

 

Foreign currency translation adjustment

 

 

2,139

 

 

 

62,546

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

Accounts receivable

 

 

3,238,247

 

 

 

(1,209,543 )

Prepaids and other current assets

 

 

(187,688 )

 

 

(107,621 )

Inventory

 

 

547,123

 

 

 

(137,004 )

Accounts payable

 

 

1,654,164

 

 

 

1,205,728

 

Accrued expenses and other current liabilities

 

 

(3,558,335 )

 

 

(430,460 )

Due to related parties

 

 

169,720

 

 

 

89,042

 

Customer deposits

 

 

(988,596 )

 

 

249,794

 

Operating lease liabilities

 

 

(587,794 )

 

 

(342,816 )

Undistributed revenues and royalties

 

 

(429 )

 

 

(48,800 )

Net cash used in operating activities

 

 

(1,185,014 )

 

 

(948,129 )

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Proceeds from sale of oil and gas properties

 

 

205,000

 

 

 

-

 

Acquisition of fixed assets

 

 

(42,404 )

 

 

(25,726 )

Net cash provided by (used in) investing activities

 

 

162,596

 

 

 

(25,726 )

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Repayment of long-term debt

 

 

(676 )

 

 

(157,399 )

Proceeds of long-term debt

 

 

 

 

 

 

 

 

Proceeds from (repayment of) non-interest-bearing advances from Parent

 

 

-

 

 

 

(495,000 )

Advances from bank credit facility

 

 

561,193

 

 

 

318,135

 

Repayment of promissory notes, related parties

 

 

(36,454 )

 

 

(13,375 )

Net cash provided by (used in) financing activities

 

 

524,063

 

 

 

(347,639 )

 

 

 

 

 

 

 

 

 

Net decrease in cash

 

 

(498,355 )

 

 

(1,321,494 )

Cash, beginning of period

 

 

906,060

 

 

 

3,239,349

 

 

 

 

 

 

 

 

 

 

Cash, end of period

 

$407,705

 

 

$1,917,855

 

Supplemental Cash Flow Information:

 

 

 

 

 

 

 

 

Cash paid for:

 

 

 

 

 

 

 

 

Interest

 

$123,240

 

 

$146,671

 

Income taxes

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of Non-Cash Investing and Financing Activities:

 

 

 

 

 

 

 

 

Issuance of shares on true-up of Series C Preferred Stock

 

$5,647,571

 

 

$-

 

Common stock to be issued related to prior conversions of Series C Preferred Stock

 

 

16,253,757

 

 

 

 

 

Debt discount on modification of debt for conversion feature

 

$-

 

 

$2,144,068

 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 
6

Table of Contents

 

CAMBER ENERGY, INC.

Condensed Consolidated Statements of Changes in Stockholders Equity (Unaudited)

 

For the three months ended March 31, 2024

  

 

 

Preferred Stock

Series A

 

 

Preferred Stock

Series C

 

 

Preferred Stock

Series G

 

 

Preferred Stock

Series H

 

 

Common Stock

 

 

Common Stock to be Issued

 

 

Additional

Paid-in

 

 

Accumulated

Other Comprehensive

 

 

(Accumulated

 

 

Noncontrolling

 

 

Total

Stockholders'

 

 

 

Number

 

 

Amount

 

 

Number

 

 

Amount

 

 

Number

 

 

Amount

 

 

Number

 

 

Amount

 

 

Number

 

 

Amount

 

 

Number

 

 

Amount

 

 

Capital

 

 

(Loss)

 

 

Deficit)

 

 

Interest

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at December 31, 2023

 

 

28,092

 

 

$28

 

 

 

30

 

 

 

1

 

 

 

5,272

 

 

 

5

 

 

 

275

 

 

$3

 

 

 

119,301,921

 

 

$119,302

 

 

 

-

 

 

$-

 

 

$169,460,183

 

 

$(248,814)

 

$(154,837,638)

 

$9,804,663

 

 

$24,297,733

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares issued on true-up of Series C preferred stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

31,138,378

 

 

 

31,138

 

 

 

 

 

 

 

 

 

 

 

5,921,433

 

 

 

-

 

 

 

-

 

 

 

-

 

 

$5,952,571

 

Common shares to be issued on true-up of Series C preferred stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

101,585,980

 

 

 

16,253,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$16,253,757

 

Common shares issued for services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,500,000

 

 

 

1,500

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

$1,500

 

Foreign currency translation adjustment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

2,139

 

 

 

-

 

 

 

-

 

 

$2,139

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

(26,105,011)

 

 

(246,557)

 

$(26,351,568)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at March 31, 2024

 

 

28,092

 

 

$28

 

 

 

30

 

 

$1

 

 

 

5,272

 

 

$5

 

 

 

275

 

 

$3

 

 

 

151,940,299

 

 

$151,940

 

 

 

101,585,980

 

 

$16,253,757

 

 

$175,381,616

 

 

$(246,675)

 

$(180,942,649)

 

$9,558,106

 

 

$20,156,132

 

 

 
7

Table of Contents

 

For the three months ended March 31, 2023

 

 

 

Preferred Stock

Series A

 

 

Preferred Stock

Series C

 

 

Preferred Stock

Series G

 

 

Preferred Stock

Series H

 

 

Common Stock

 

 

Common Stock to be Issued

 

 

Additional

Paid-in

 

 

Accumulated

Other Comprehensive

 

 

(Accumulated

 

 

Noncontrolling

 

 

Total

Stockholders'

 

 

 

Number

 

 

Amount

 

 

Number

 

 

Amount

 

 

Number

 

 

Amount

 

 

Number

 

 

Amount

 

 

Number

 

 

Amount

 

 

Number

 

 

Amount

 

 

Capital

 

 

(Loss)

 

 

Deficit)

 

 

Interest

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at December 31, 2022

 

 

28,092

 

 

$28

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

475

 

 

$5

 

 

 

44,852,611

 

 

$44,853

 

 

 

-

 

 

$-

 

 

$127,757,269

 

 

$(425,677)

 

$(122,187,673)

 

$10,176,510

 

 

$15,365,315

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

62,546

 

 

 

-

 

 

 

-

 

 

$62,546

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

(1,552,099)

 

 

(80,228)

 

$(1,632,327)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at March 31, 2023

 

 

28,092

 

 

$28

 

 

 

-

 

 

$-

 

 

 

-

 

 

$-

 

 

 

475

 

 

$5

 

 

 

44,852,611

 

 

$44,853

 

 

 

-

 

 

$-

 

 

$127,757,269

 

 

$(363,131)

 

$(123,739,772)

 

$10,096,282

 

 

$13,795,534

 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

 
8

Table of Contents

 

CAMBER ENERGY, INC.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

Note 1. Merger with Viking Energy Group, Inc.

 

On August 1, 2023, Camber Energy, Inc. (“Camber”, the “Company”, “we”, “us” or “our”)  completed the previously announced merger (the “Merger”) with Viking Energy Group, Inc. (“Viking”) pursuant to the terms and conditions of the Agreement and Plan of Merger between Camber and Viking dated February 15, 2021, which was amended on April 18, 2023 (as amended, the “Merger Agreement”), with Viking surviving the Merger as a wholly owned subsidiary of Camber.

 

Upon the terms and conditions in the Merger Agreement, each share: (i) of common stock, par value $0.001 per share, of Viking (the “Viking Common Stock”) issued and outstanding, other than shares owned by Camber, was converted into the right to receive one share of common stock of Camber (the “Camber Common Stock”); (ii) of Series C Preferred Stock of Viking (the “Viking Series C Preferred Stock”) issued and outstanding was converted into the right to receive one share of Series A Convertible Preferred Stock of Camber (the “New Camber Series A Preferred Stock”) and (iii) of Series E Convertible Preferred Stock of Viking (the “Viking Series E Preferred Stock,” and, together with the Viking Series C Preferred Stock, the “Viking Preferred Stock”) issued and outstanding was converted into the right to receive one share of Series H Preferred Stock of Camber (the “New Camber Series H Preferred Stock,” and, together with the New Camber Series A Preferred Stock, the “New Camber Preferred”).

 

Each share of New Camber Series A Preferred Stock is convertible into 890 shares of Camber Common Stock (subject to a beneficial ownership limitation preventing conversion into Camber Common Stock if the holder would be deemed to beneficially own more than 9.99% of Camber Common Stock), is treated equally with Camber Common Stock with respect to dividends and liquidation, and only has voting rights with respect to voting: (a) on a proposal to increase or reduce Camber’s share capital; (b) on a resolution to approve the terms of a buy-back agreement; (c) on a proposal to wind up Camber; (d) on a proposal for the disposal of all or substantially all of Camber’s property, business and undertaking; (f) during the winding-up of Camber; and/or (g) with respect to a proposed merger or consolidation in which Camber is a party or a subsidiary of Camber is a party.

 

Each share of New Camber Series H Preferred Stock has a face value of $10,000 per share, is convertible into a certain number of shares of Camber Common Stock, with the conversion ratio based upon achievement of certain milestones by Viking’s subsidiary, Viking Protection Systems, LLC (provided the holder has not elected to receive the applicable portion of the purchase price in cash pursuant to that certain Purchase Agreement, dated as of February 9, 2022, by and between Viking and Jedda Holdings, LLC), is subject to a beneficial ownership limitation of 4.99% of Camber Common Stock (but may be increased up to a maximum of 9.99% at the sole election of a holder by the provision of at least 61 days’ advance written notice) and has voting rights equal to one vote per share of Camber Series H Preferred Stock held on a non-cumulative basis.

 

Each outstanding option or warrant to purchase Viking Common Stock (a “Viking Option”), to the extent unvested, automatically became fully vested and was converted automatically into an option or warrant (an “Adjusted Option”) to purchase, on substantially the same terms and conditions as were applicable to such Viking Option, except that instead of being exercisable into Viking Common Stock, such Adjusted Option is exercisable into Camber Common Stock.

 

Each outstanding promissory note issued by Viking that is convertible into Viking Common Stock (a “Viking Convertible Note”) was converted into a promissory note convertible into Camber Common Stock (an “Adjusted Convertible Note”) having substantially the same terms and conditions as applied to the corresponding Viking Convertible Note (including, for the avoidance of doubt, any extended post-termination conversion period that applies following consummation of the Merger), except that instead of being convertible into Viking Common Stock, such Adjusted Convertible Note is convertible into Camber Common Stock.

 

 
9

Table of Contents

 

In connection with the Merger, Camber issued approximately 49,290,152 shares of Camber Common Stock, which represented approximately 59.99% of the outstanding Camber Common Stock after giving effect to such issuance. In addition, Camber reserved for issuance approximately 88,647,137 additional shares of Camber Common Stock in connection with the potential (1) conversion of the New Camber Series A Preferred Stock, (2) conversion of the New Camber Series H Preferred Stock, (3) exercise of the Adjusted Options and (4) conversion of the Adjusted Convertible Notes.

 

For accounting purposes, the Merger is deemed a reverse acquisition. Consequently, Viking (the legal subsidiary) was treated as the acquiror of Camber (the legal parent). Accordingly, these consolidated financial statements reflect the financial position, operating results, and cash flow of Viking up to the date of the Merger, and the combined financial position, operating results and cash flow of Viking and Camber from August 1, 2023. As a result, the comparative financial information for the three months ended March 31, 2023 is that of Viking.

 

James A. Doris continues to serve as President and Chief Executive Officer of the combined company, and the combined company continues to have its headquarters in Houston, Texas.

 

Note 2. Company Overview and Operations 

 

Camber is a growth-oriented diversified energy company. Through our majority-owned subsidiaries we provide custom energy and power solutions to commercial and industrial clients in North America, and have a majority interest in: (i) an entity with intellectual property rights to a fully developed, patented, proprietary Medical and Bio-Hazard Waste Treatment system using Ozone Technology; and (ii) entities with the intellectual property rights to fully developed, patented and patent pending, proprietary Electric Transmission and Distribution Open Conductor Detection Systems. Also, we hold a license to a patented clean energy and carbon-capture system with exclusivity in Canada and for multiple locations in the United States. Various of our other subsidiaries own interests in oil properties in the United States. The Company is also exploring other renewable energy-related opportunities and/or technologies, which are currently generating revenue, or have a reasonable prospect of generating revenue within a reasonable period of time.

 

Custom Energy and Power Solutions:

 

Simson-Maxwell Acquisition

 

On August 6, 2021, Viking acquired approximately 60.5% of the issued and outstanding shares of Simson-Maxwell Ltd. (“Simson-Maxwell”), a Canadian federal corporation, for $7,958,159 in cash. Simson-Maxwell manufactures and supplies power generation products, services and custom energy solutions. Simson-Maxwell provides commercial and industrial clients with efficient, flexible, environmentally responsible and clean-tech energy systems involving a wide variety of products, including CHP (combined heat and power), tier 4 final diesel and natural gas industrial engines, solar, wind and storage. Simson-Maxwell also designs and assembles a complete line of electrical control equipment including switch gear, synchronization and paralleling gear, distribution, Bi-Fuel and complete power generation production controls. Operating for over 80 years, Simson-Maxwell’s seven branches assist with servicing a large number of existing maintenance arrangements and meeting the energy and power-solution demands of the Company’s other customers.

 

Clean Energy and Carbon-Capture System:

 

In August 2021, Viking entered into a license agreement with ESG Clean Energy, LLC (“ESG”), to utilize ESG’s patent rights and know-how related to stationary electric power generation and heat and carbon dioxide capture (the “ESG Clean Energy System”). The intellectual property licensed by Viking includes certain patents and/or patent applications, including: (i) U.S. Patent No.: 10,774,733, File date: October 24, 2018, Issue date: September 15, 2020, Titled: “Bottoming Cycle Power System”; (ii) U.S. Patent No.: 17/661,382, Issue date: August 8, 2023, Titled: ‘Systems and Methods Associated With Bottoming Cycle Power Systems for Generating Power, Capturing Carbon Dioxide and Producing Products’; (iii) U.S. Patent No.: 11624307, Issue date: April 22, 2023, Titled: ‘Systems and Methods Associated With Bottoming Cycle Power Systems for Generating Power and Capturing Carbon Dioxide’ (iv) European (validated in the United Kingdom, France and Germany) Patent No.: EP3728891, Issue date: April 12, 2023, Titled: “Bottoming Cycle Power System”; (v) U.S. Patent Application No.: 17/224,200, File date: April 7, 2021, Titled: “Bottoming Cycle Power System” (which was subsequently approved by the U.S. Patent & Trademark Office in March, 2022 (No. 11,286,832); (vi) U.S. Patent Application No.: 17/358,197, File date: June 25, 2021, Titled: “Bottoming Cycle Power System”; (vii) U.S. Patent Application No.: 17/448,943, File date: September 27, 2021, Titled: “Systems and Methods Associated With Bottoming Cycle Power Systems for Generating Power and Capturing Carbon Dioxide”; and (viii) U.S. Patent Application No.: 17/448,938, File date: September 27, 2021, Titled: “Systems and Methods Associated With Bottoming Cycle Power Systems for Generating Power, Capturing Carbon Dioxide and Producing Products.

 

 
10

Table of Contents

 

The ESG clean Energy System is designed to, among other things, generate clean electricity from internal combustion engines and utilize waste heat to capture approximately  100% of the carbon dioxide (CO2) emitted from the engine without loss of efficiency, and in a manner to facilitate the production of certain commodities. Patent No. 11,286,832, for example, covers the invention of an “exhaust-gas-to-exhaust-gas heat exchanger” that efficiently cools – and then reheats – exhaust from a primary power generator so greater energy output can be achieved by a secondary power source with safe ventilation. Another key aspect of this patent is the development of a carbon dioxide capture system that utilizes the waste heat of the carbon dioxide pump to heat and regenerate the adsorber that enables carbon dioxide to be safely contained and packaged.

 

The Company intends to sell, lease and/or sub-license the ESG Clean Energy System to third parties using, among other things, Simson-Maxwell’s existing distribution channels. The Company may also utilize the ESG Clean Energy System for its own account, whether in connection with its petroleum operations, Simson-Maxwell’s power generation operations, or otherwise.

 

Medical Waste Disposal System Using Ozone Technology:

 

In January 2022, Viking acquired a 51% interest in Viking Ozone Technology, LLC (“Viking Ozone”), which owns the intellectual property rights to a patented (i.e., US Utility Patent No. 11,565,289), proprietary medical and biohazard waste treatment system using ozone technology. Simson-Maxwell has been designated the exclusive worldwide manufacturer and vendor of this system. The technology is designed to be a sustainable alternative to incineration, chemical, autoclave and heat treatment of bio-hazardous waste, and for the treated waste to be classified as renewable fuel for waste-to-energy (“WTE”) facilities in many locations around the world.

 

Open Conductor Detection Technologies:

 

In February 2022, Viking acquired a 51% interest in two entities, Viking Sentinel Technology, LLC (“Viking Sentinel”) and Viking Protection Systems, LLC (“Viking Protection”), that own the intellectual property rights to patented (i.e. U.S. utility patent 11,769,998 titled “ Electric Transmission Line Ground Fault Prevention Systems Using Dual, High Sensitivity Monitoring Devices”) and patent pending (i.e., US Applications 16/974,086, and 17/693,504), proprietary electric transmission and distribution open conductor detection systems. The systems are designed to detect a break in a transmission line, distribution line, or coupling failure, and to immediately terminate the power to the line before it reaches the ground. The technology is intended to increase public safety and reduce the risk of causing an incendiary event, and to be an integral component within grid hardening and stability initiatives by electric utilities to improve the resiliency and reliability of existing infrastructure.

 

Oil and Gas Properties

 

Divestitures in 2024:

 

On February 1, 2024, the Company sold its working interest in oil and gas properties producing from the Cline and Wolfberry formations in Texas for gross proceeds of $205,000.

 

The Company recorded a net loss on this transaction, as follows:

 

Proceeds from sale (net of transaction costs)

 

$205,000

 

Reduction in oil and gas full cost pool (based on % of reserves disposed)

 

 

(1,038,900 )

ARO recovered

 

 

78,394

 

Loss on disposal

 

$(755,506 )

 

 
11

Table of Contents

 

 

Divestitures in 2023:

 

On November 5, 2023, Mid-Con Petroleum, LLC and Mid-Con Drilling, LLC, wholly owned subsidiaries of Viking, sold 100% of their interest in oil and gas assets in Kansas, consisting of 168 producing wells, 90 injector wells and 34 non-producing wells, for gross proceeds of $515,000.

 

On December 1, 2023, a subsidiary of Petrodome Energy, LLC (“Petrodome”), a wholly owned subsidiary of Viking, sold its non-operated working interest in a producing oil well in Texas for proceeds of $250,000.

 

The Company recorded a net gain on these two transactions as follows:

 

Proceeds from sale (net of transaction costs)

 

$751,450

 

Reduction in oil and gas full cost pool (based on % of reserves disposed)

 

 

(1,049,229)

ARO recovered

 

 

1,104,806

 

Cash bond recoverable (net of fees)

 

 

47,438

 

Gain on disposal

 

$854,465

 

 

Following these transactions, Petrodome ceased to be the operator of any oil and gas properties and applied for the refund of a cash performance bond of  $50,000. The refund, net of fees, is included in prepaids and other current assets at December 31, 2023 and was included in the determination of the gain on disposal.

 

As of March 31, 2024, the Company did not hold any interest in producing oil and gas properties.

 

Note 3. Going Concern

 

The Company’s condensed consolidated financial statements included herein have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company generated a net loss of $(26,351,568) for the three months ended March 31, 2024, as compared to a net loss of $(1,632,327) for the three months ended March 31, 2023. The loss for the three months ended March 31, 2024, was comprised of, among other things, certain non-cash items, including: (i) change in fair value of derivative liability of $22,117,007; (ii) amortization of debt discount of $883,277; (iii) loss on disposal of membership interests of $755,506; and (iv) depreciation, depletion and amortization of $228,799.

 

As of March 31, 2024, the Company had a stockholders’ equity of $20,156,132, long-term debt, net of current, of $40,854,502 and a working capital deficiency of $14,246,826. The largest components of current liabilities creating this working capital deficiency is drawings by Simson-Maxwell against its bank credit facility of $3,927,188, accrued interest on notes payable to Discover Growth Fund, LLC (“Discover”) of $5,431,823 and a derivative liability of $4,077,500.

 

These conditions raise substantial doubt regarding the Company’s ability to continue as a going concern. The Company’s ability to continue as a going concern is dependent upon its ability to utilize the resources in place to generate future profitable operations, to develop additional acquisition opportunities, and to obtain the necessary financing to meet its obligations and repay its liabilities arising from business operations when they come due. Management believes the Company may be able to continue to develop new opportunities and may be able to obtain additional funds through debt and / or equity financings to facilitate its business strategy; however, there is no assurance of additional funding being available. These condensed consolidated financial statements do not include any adjustments to the recorded assets or liabilities that might be necessary should the Company have to curtail operations or be unable to continue in existence.

 

 
12

Table of Contents

 

Note 4. Summary of Significant Accounting Policies

 

Recently issued Accounting Pronouncements

 

In December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update 2023-09 (“ASU 2023-09”), Income Taxes, which enhances the transparency of income tax disclosures by expanding annual disclosure requirements related to the rate reconciliation and income taxes paid. The amendments are effective for fiscal years beginning after December 15, 2024. Early adoption is permitted. The amendments should be applied on a prospective basis. Retrospective application is permitted. The Company is currently evaluating this ASU to determine its impact on the Company's disclosures.

 

In November 2023, the FASB issued Accounting Standards Update 2023-07 (“ASU 2023-07”), Segment Reporting, which improves reportable segment disclosure requirements. ASU 2023-07 primarily enhances disclosures about significant segment expenses by requiring that a public entity disclose significant segment expenses that are regularly provided to the Chief Operating Decision Maker (“CODM”) and included within each reported measure of segment profit or loss. This ASU also (i) requires that a public entity disclose, on an annual and interim basis, an amount for other segment items by reportable segment, and a description of its composition; (ii) requires that all annual disclosures are provided in the interim periods; (iii) clarifies that if the CODM uses more than one measure of profitability in assessing segment performance and deciding how to allocate resources, that one or more of those measures may be reported; (iv) requires disclosure of the title and position of the CODM and a description of how the reported measures are used by the CODM in assessing segment performance and in deciding how to allocate resources; (v) requires that an entity with a single segment provide all new required disclosures. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024 and requires retrospective application. Early adoption is permitted. The amendments under ASU 2023-07 relate to financial disclosures and its adoption will not have an impact on the Company’s results of operations, financial position or cash flows. The Company will adopt ASU 2023-07 for the annual reporting period ending December 31, 2024 and for interim reporting periods thereafter.

 

a) Basis of Presentation

 

The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) and the interim reporting rules of the Securities and Exchange Commission (“SEC”) and should be read in conjunction with the audited consolidated financial statements and notes thereto contained in Camber’s latest Annual Report filed with the SEC on Form 10-K. In the opinion of management, all adjustments, consisting of normal recurring adjustments (unless otherwise indicated), necessary for a fair presentation of the financial position and the results of operations for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year. 

 

b) Basis of Consolidation

 

The condensed consolidated financial statements presented herein reflect the consolidated financial results of the Company, its wholly owned subsidiaries, Viking Energy Group, Inc. (“Viking”), Camber Permian LLC and CE Operating LLC, the wholly owned subsidiaries of Viking (Mid-Con Petroleum, LLC, Mid-Con Drilling, LLC, Mid-Con Development, LLC, and Petrodome Energy, LLC.), and Simson-Maxwell (a majority owned subsidiary of Viking).

 

In January 2022, Viking acquired a 51% ownership interest in Viking Ozone, and in February 2022, Viking acquired a 51% ownership interest in both Viking Sentinel and Viking Protection. These entities were formed to facilitate the monetization of acquired intellectual properties (see Note 7). These entities are variable interest entities in which the Company owns a controlling financial interest; consequently, these entities are also consolidated.

 

All significant intercompany transactions and balances have been eliminated.

 

c) Foreign Currency

 

Foreign currency denominated assets and liabilities are translated into U.S. dollars using the exchange rates in effect at the balance sheet date. Results of operations and cash flows of businesses conducted in foreign currency are translated using the average exchange rates throughout the period. The effect of exchange rate fluctuations on translation of assets and liabilities is included as a component of stockholders’ equity in accumulated other comprehensive income (loss). Gains and losses from foreign currency transactions have been insignificant.

 

 
13

Table of Contents

 

d) Use of Estimates in the Preparation of Condensed Consolidated Financial Statements

 

The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires management to make certain estimates and assumptions that affect the reported amounts and timing of revenues and expenses, the reported amounts and classification of assets and liabilities, and disclosure of contingent assets and liabilities. Significant areas requiring the use of management estimates relate to the determination of the fair value of the Company’s various series of preferred stock, impairment of long-lived assets, goodwill, fair value of commodity derivatives, stock-based compensation, asset retirement obligations, and the determination of expected tax rates for future income tax recoveries.

 

The estimates of proved, probable and possible oil and gas reserves are used as significant inputs in determining the depletion of oil and gas properties and the impairment of proved and unproved oil and gas properties. There are numerous uncertainties inherent in the estimation of quantities of proved, probable and possible reserves and in the projection of future rates of production and the timing of development expenditures. Similarly, evaluations for impairment of proved and unproved oil and gas properties are subject to numerous uncertainties including, among others, estimates of future recoverable reserves and commodity price outlooks. Actual results could differ from the estimates and assumptions utilized.

 

e) Financial Instruments

 

Accounting Standards Codification, “ASC” Topic 820-10, “Fair Value Measurement” requires disclosure of the fair value of financial instruments held by the Company. ASC Topic 820-10 defines fair value and establishes a three-level valuation hierarchy for disclosures of fair value measurement that enhances disclosure requirements for fair value measurement. The carrying amounts reported in the consolidated balance sheets for deposits, accrued expenses and other current liabilities, accounts payable, derivative liabilities, amount due to director, and convertible notes each qualify as financial instruments and are a reasonable estimate of their fair values because of the short period of time between the origination of such instruments and their expected realization and their current market rate of interest. The three levels of valuation hierarchy are defined as follows:

 

 

·

Level 1: inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

 

 

·

Level 2: inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

 

 

·

Level 3: inputs to the valuation methodology are unobservable inputs to measure fair value of assets and liabilities for which there is little, if any market activity at the measurement date, using reasonable inputs and assumptions based upon the best information at the time, to the extent that inputs are available without undue cost and effort.

 

As of March 31, 2024, the significant inputs to the Company’s derivative liability relative to the Company’s Series C Redeemable Convertible Preferred Stock (the “Series C Preferred Stock”) were Level 3 inputs.

 

Assets and liabilities measured at fair value as of and for the three months ended March 31, 2024 are classified below based on the three fair value hierarchy described above:

 

Description

 

Quoted

Prices in

Active

Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant Unobservable

Inputs

(Level 3)

 

 

Total Gains (Losses) (three months ended March 31, 2024)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liability - Series C Preferred Stock

 

$-

 

 

$-

 

 

$4,077,500

 

 

$(22,117,007 )

 

 
14

Table of Contents

 

 

f) Cash and Cash Equivalents

 

Cash and cash equivalents include cash in banks and highly liquid investment securities that have original maturities of three months or less. Accounts at banks in the United States are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $250,000, while accounts at banks in Canada are insured by the Canada Deposit Insurance Corporation (“CDIC”) up to CAD $100,000. The Company’s cash balances may at times exceed the FDIC or CDIC insured limits.

 

g) Accounts Receivable

 

Accounts receivable for the Company’s oil and gas operations consist of purchaser receivables and joint interest billing receivables. The Company evaluates these accounts receivable for collectability and, when necessary, records allowances for expected credit losses. In establishing the required allowance, if any, management considers significant factors such as historical losses, current receivables ageing, the debtors’ current ability to pay its obligation to the Company and existing industry and economic data. At March 31, 2024 and December 31, 2023, the Company has not recorded an allowance for credit losses related to oil and gas.

 

The Company extends credit to its power generation customers in the normal course of business. The Company performs ongoing credit evaluations and generally does not require collateral. Payment terms are generally 30 days. The Company carries its trade accounts receivable at invoice amount less an allowance for expected credit losses. On a periodic basis, the Company evaluates its accounts receivable and establishes an allowance for expected credit losses based upon management’s estimates that include a review of the history of past write-offs and collections and an analysis of current credit conditions. At March 31, 2024 and December 31, 2023, the Company had a reserve for expected credit losses on power generation accounts receivable of  $31,383 and $36,678, respectively. The Company does not accrue interest on past due accounts receivable.

 

 
15

Table of Contents

 

h) Inventory

 

Inventories are stated at the lower of cost or net realizable value, and consist of parts, equipment and work in process. Work-in-process and finished goods included the cost of materials, direct labor and overhead. At the closing of each reporting period, the Company evaluates its inventory in order to adjust the inventory balance for obsolete and slow-moving items.

 

Inventory consisted of the following at March 31, 2024 and December 31, 2023:

 

 

 

March 31,

2024

 

 

December 31,

2023

 

Units and work in process

 

$7,514,005

 

 

$8,181,067

 

Parts

 

 

2,931,547

 

 

 

2,839,833

 

 

 

 

10,445,552

 

 

 

11,020,900

 

Reserve for obsolescence

 

 

(1,196,706 )

 

 

(1,224,931 )

 

 

$9,248,846

 

 

$9,795,969

 

 

i) Oil and Gas Properties

 

The Company used the full cost method of accounting for its investment in oil and natural gas properties. Under this method of accounting, all costs associated with acquisition, exploration and development of oil and gas reserves, including directly related overhead costs, are capitalized. General and administrative costs related to production and general overhead are expensed as incurred.

 

All capitalized costs of oil and gas properties, including the estimated future costs to develop proved reserves, were amortized on the unit of production method using estimates of proved reserves. Disposition of oil and gas properties were accounted for as a reduction of capitalized costs, with no gain or loss recognized unless such adjustment would significantly alter the relationship between capitalized costs and proved reserves of oil and gas, in which case the gain or loss is recognized in operations. Unproved properties and major development projects were not amortized until proved reserves associated with the projects can be determined or until impairment occurs. If the results of an assessment indicated that the properties are impaired, the amount of the impairment was included in loss from operations before income taxes.

 

j) Limitation on Capitalized Costs

 

Under the full-cost method of accounting, we are required, at the end of each reporting date, to perform a test to determine the limit on the book value of our oil and natural gas properties (the “Ceiling” test). If the capitalized costs of our oil and natural gas properties, net of accumulated amortization and related deferred income taxes, exceed the Ceiling, this excess or impairment is charged to expense. The expense may not be reversed in future periods, even though higher oil and natural gas prices may subsequently increase the Ceiling. The Ceiling is defined as the sum of:

 

 

(a)

the present value, discounted at 10 percent, and assuming continuation of existing economic conditions, of 1) estimated future gross revenues from proved reserves, which is computed using oil and natural gas prices determined as the unweighted arithmetic average of the first-day-of-the-month price for each month within the 12-month hedging arrangements pursuant to SAB 103, less 2) estimated future expenditures (based on current costs) to be incurred in developing and producing the proved reserves, plus

 

 

 

 

(b)

the cost of properties not being amortized; plus

 

 
16

Table of Contents

 

 

(c)

the lower of cost or estimated fair value of unproven properties included in the costs being amortized, net of

 

 

 

 

(d)

the related tax effects related to the difference between the book and tax basis of our oil and natural gas properties.

 

k) Oil and Gas Reserves

 

Reserve engineering is a subjective process that is dependent upon the quality of available data and the interpretation thereof, including evaluations and extrapolations of well flow rates and reservoir pressure. Estimates by different engineers often vary, sometimes significantly. In addition, physical factors such as the results of drilling, testing and production subsequent to the date of an estimate, as well as economic factors such as changes in product prices, may justify revision of such estimates. Because proved reserves are required to be estimated using recent prices of the evaluation, estimated reserve quantities can be significantly impacted by changes in product prices.

 

l) Accounting for Leases

 

The Company uses the right-of-use (“ROU”) model to account for leases where the Company is the lessee, which requires an entity to recognize a lease liability and ROU asset on the lease commencement date. A lease liability is measured equal to the present value of the remaining lease payments over the lease term and is discounted using the incremental borrowing rate, as the rate implicit in the Company’s leases is not readily determinable. The incremental borrowing rate is the rate of interest that the Company would have to pay to borrow, on a collateralized basis over a similar term, an amount equal to the lease payments in a similar economic environment. Lease payments include payments made before the commencement date and any residual value guarantees, if applicable. When determining the lease term, the Company includes option periods that it is reasonably certain to exercise as failure to renew the lease would impose a significant economic detriment.

 

For operating leases, minimum lease payments or receipts, including minimum scheduled rent increases, are recognized as rent expense where the Company is a lessee on a straight-line basis (“Straight-Line Rent”) over the applicable lease terms. The excess of the Straight-Line Rent over the minimum rents paid is included in the ROU asset where the Company is a lessee. Short-term lease cost for operating leases includes rental expense for leases with a term of less than 12 months.

 

The Company elected the package of practical expedients permitted under the transition guidance for the revised lease standard, which allowed Viking to carry forward the historical lease classification, retain the initial direct costs for any leases that existed prior to the adoption of the standard and not reassess whether any contracts entered into prior to the adoption are leases. The Company also elected to account for lease and non-lease components in lease agreements as a single lease component in determining lease assets and liabilities. In addition, the Company elected not to recognize the right-of-use assets and liabilities for leases with lease terms of one year or less.

 

m) Business Combinations

 

The Company allocates the fair value of purchase consideration to the tangible assets acquired, liabilities assumed, and intangible assets acquired based on their estimated fair values. The excess of the fair value of purchase consideration over the fair values of these identifiable assets and liabilities is recorded as goodwill. Such valuations require management to make significant estimates and assumptions, especially with respect to intangible assets. Significant estimates in valuing certain intangible assets include, but are not limited to, future expected cash flows from acquired customer lists, acquired technology, and trade names from a market participant perspective, useful lives and discount rates. Management’s estimates of fair value are based upon assumptions believed to be reasonable, but which are inherently uncertain and unpredictable and, as a result, actual results may differ from estimates. During the measurement period, which is one year from the acquisition date, the Company may record adjustments to the assets acquired and liabilities assumed, with the corresponding offset to goodwill. Upon the conclusion of the measurement period, any subsequent adjustments are recorded to earnings.

 

 
17

Table of Contents

 

n) Goodwill

 

Goodwill is the excess of cost of an acquired entity over the fair value of amounts assigned to assets acquired and liabilities assumed in a business combination. Goodwill is subject to impairment testing at least annually and will be tested for impairment between annual tests if an event occurs or circumstances change that would indicate the carrying amount may be impaired. An entity has the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after completing the assessment, it is determined that it is more likely than not that the fair value of a reporting unit is less than its carrying value, the Company will proceed to a quantitative test. The Company may also elect to perform a quantitative test instead of a qualitative test for any or all of our reporting units. The test compares the fair value of an entity’s reporting units to the carrying value of those reporting units. This quantitative test requires various judgments and estimates. The Company estimates the fair value of the reporting unit using a market approach in combination with a discounted operating cash flow approach. Impairment of goodwill is measured as the excess of the carrying amount of goodwill over the fair values of recognized and unrecognized assets and liabilities of the reporting unit.

 

o) Intangible Assets

 

Intangible assets include amounts related to the Company’s license agreement with ESG Clean Energy, LLC, and its investments in Viking Ozone, Viking Protection and Viking Sentinel. Additionally, as part of the acquisition of Simson-Maxwell, Viking identified intangible assets consisting of Simson-Maxwell’s customer relationships and its brand. These intangible assets are described in detail in Note 7.

 

The intangible assets related to the ESG Clean Energy license and the Simson-Maxwell customer relationships are being amortized on a straight-line basis over 16 years (the remaining life of the related patents) and 10 years, respectively. The other intangible assets are not amortized.

 

The Company reviews these intangible assets, at least annually, for possible impairment when events or changes in circumstances that the assets carrying amount may not be recoverable. In evaluating the future benefit of its intangible assets, the Company estimates the anticipated undiscounted future net cash flows of the intangible assets over the remaining estimated useful life. If the carrying amount is not recoverable, an impairment loss is recorded for the excess of the carrying value of the asset over its fair value.

 

p) Income (Loss) per Share

 

Basic and diluted income (loss) per share calculations are calculated on the basis of the weighted average number of shares of the Company’s common stock outstanding during the year. Diluted earnings per share give effect to all dilutive potential shares of common stock outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing diluted earnings per share, the average stock price for the period is used to determine the number of shares assumed to be purchased from the exercise price of the options and warrants. Purchases of treasury stock reduce the outstanding shares commencing on the date that the stock is purchased. Common stock equivalents are excluded from the calculation when a loss is incurred as their effect would be anti-dilutive.

 

For the three months ended March 31, 2024 and 2023, there were approximately 15,878,576 and 26,164,368 common stock equivalents, respectively, that were omitted from the calculation of diluted income per share as they were anti-dilutive.

 

 
18

Table of Contents

 

q) Revenue Recognition 

 

Oil and Gas Revenues

 

Sales of crude oil, natural gas, and natural gas liquids (“NGLs”) have been included in revenue when production is sold to a customer in fulfillment of performance obligations under the terms of agreed contracts. Performance obligations primarily comprise delivery of oil, gas, or NGLs at a delivery point, as negotiated within each contract. Each barrel of oil, million BTU (“MMBtu”) of natural gas, or other unit of measure is separately identifiable and represents a distinct performance obligation to which the transaction price is allocated. Performance obligations are satisfied at a point in time once control of the product has been transferred to the customer. The Company considers a variety of facts and circumstances in assessing the point of control transfer, including but not limited to: whether the purchaser can direct the use of the hydrocarbons, the transfer of significant risks and rewards, the Company’s right to payment, and transfer of legal title. In each case, the time between delivery and when payments are due is not significant. 

 

Power Generation Revenues

 

Through its 60.5% ownership in Simson-Maxwell, the Company manufactures and sells power generation products, services and custom energy solutions. Simson-Maxwell provides commercial and industrial clients with emergency power generation capabilities. Simson Maxwell’s derives its revenues as follows:

 

1.

Sale of power generation units. Simson-Maxwell manufactures and assembles power generation solutions. The solutions may consist of one or more units and are generally customized for each customer. Contracts are required to be executed for each customized solution. The contracts generally require customers to submit non-refundable progress payments for measurable milestones delineated in the contract. The Company considers the completed unit or units to be a single performance obligation for purposes of revenue recognition and recognizes revenue when control of the product is transferred to the customer, which typically occurs upon shipment or delivery to the customer. Sales, use, value add and other similar taxes assessed by governmental authorities and collected concurrent with revenue-producing activities are excluded from revenue. Progress payments are recognized as contract liabilities until the completed unit is delivered. Revenue is measured as the amount of consideration the Company expects to be entitled to in exchange for the transfer of the units, which is generally the price stated in the contract. The Company does not allow returns because of the customized nature of the units and does not offer discounts, rebates, or other promotional incentives or allowances to customers. Simson-Maxwell has elected to recognize the cost for freight activities when control of the product has transferred to the customer as an expense within cost of goods.

 

At the request of certain customers, the Company will warehouse inventory billed to the customer but not delivered. Unless all revenue recognition criteria have been met, the Company does not recognize revenue on these transactions until the customer takes possession of the product.

 

2.

Parts revenue- Simson-Maxwell sells spare parts and replacement parts to its customers. Simson-Maxwell is an authorized parts distributor for a number of national and international power generation manufacturers. The Company considers the purchase orders for parts, which in some cases are governed by master sales agreements, to be the contracts with the customers. For each contract, the Company considers the commitment to transfer products, each of which is distinct, to be the identified performance obligations. Revenue is measured as the amount of consideration the Company expects to be entitled to in exchange for the transfer of product, which is generally the price stated in the contract specific for each item sold, adjusted for the value of expected returns. Sales, use, value add and other similar taxes assessed by governmental authorities and collected concurrent with revenue-producing activities are excluded from revenue. Simson-Maxwell has elected to recognize the cost for freight activities when control of the product has transferred to the customer as an expense within cost of goods sold in the consolidated statements of comprehensive income. Parts revenues are recognized at the point in time when control of the product is transferred to the customer, which typically occurs upon shipment or delivery to the customer.

 

 

3.

Service and repairs- Simson-Maxwell offers service and repair of various types of power generation systems. Service and repairs are generally performed on customer owned equipment and billed based on labor hours incurred. Each repair is considered a performance obligation. As a result of control transferring over time, revenue is recognized based on the extent of progress towards completion of the performance obligation. Simson-Maxwell generally uses the cost-to-cost measure of progress for its service work because the customer controls the asset as it is being serviced. Most service and repairs are completed within one or two days.

 

 
19

Table of Contents

 

The following table disaggregates Simson-Maxwell’s revenue by source for the three months ended March 31, 2024 and 2023:

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2024

 

 

2023

 

Power generation units

 

$4,513,180

 

 

$1,150,343

 

Parts

 

 

1,018,940

 

 

 

1,307,952

 

Total units and parts

 

 

5,532,120

 

 

 

2,458,295

 

Service and repairs

 

 

2,693,781

 

 

 

4,540,697

 

 

 

$8,225,901

 

 

$6,998,992

 

 

r) Income Taxes

 

The Company accounts for income taxes under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the consolidated financial statements. Under this method, the Company determines deferred tax assets and liabilities on the basis of the differences between the consolidated financial statements and the tax basis of assets and liabilities by using estimated tax rates for the year in which the differences are expected to reverse.

 

The Company recognizes deferred tax assets and liabilities to the extent that we believe that these assets and/or liabilities are more likely than not to be realized. In making such a determination, we consider all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax planning strategies, and results of recent operations. If we determine that the Company would be able to realize our deferred tax assets in the future in excess of their net recorded amount, we would make an adjustment to the deferred tax asset valuation allowance, which would reduce the provision for income taxes.

 

In assessing the realizability of its deferred tax assets, management evaluated whether it is more likely than not that some portion, or all of its deferred tax assets, will be realized. The realization of its deferred tax assets relates directly to the Company’s ability to generate taxable income. The valuation allowance is then adjusted accordingly.

 

s) Stock-Based Compensation

 

The Company may issue stock options to employees and stock options or warrants to non-employees in non-capital raising transactions for services and for financing costs. The cost of stock options and warrants issued to employees and non-employees is measured on the grant date based on the fair value. The fair value is determined using the Black-Scholes option pricing model. The resulting amount is charged to expense on the straight-line basis over the period in which the Company expects to receive the benefit, which is generally the vesting period.

 

The fair value of stock options and warrants is determined at the date of grant using the Black-Scholes option pricing model. The Black-Scholes option model requires management to make various estimates and assumptions, including expected term, expected volatility, risk-free rate, and dividend yield. The expected term represents the period of time that stock-based compensation awards granted are expected to be outstanding and is estimated based on considerations including the vesting period, contractual term and anticipated employee exercise patterns. Expected volatility is based on the historical volatility of the Company’s stock. The risk-free rate is based on the U.S. Treasury yield curve in relation to the contractual life of stock-based compensation instrument. The dividend yield assumption is based on historical patterns and future expectations for the Company dividends.

 

t) Impairment of Long-lived Assets 

 

The Company, at least annually, is required to review its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable through the estimated undiscounted cash flows expected to result from the use and eventual disposition of the assets. Whenever any such impairment exists, an impairment loss will be recognized for the amount by which the carrying value exceeds the fair value.

 

 
20

Table of Contents

 

Assets are grouped and evaluated at the lowest level for their identifiable cash flows that are largely independent of the cash flows of other groups of assets. The Company considers historical performance and future estimated results in its evaluation of potential impairment and then compares the carrying amount of the asset to the future estimated cash flows expected to result from the use of the asset. If the carrying amount of the asset exceeds estimated expected undiscounted future cash flows, the Company measures the amount of impairment by comparing the carrying amount of the asset to its fair value. The estimation of fair value is generally determined by using the asset’s expected future discounted cash flows or market value. The Company estimates fair value of the assets based on certain assumptions such as budgets, internal projections, and other available information as considered necessary.

 

u) Accounting for Asset Retirement Obligations

 

Asset retirement obligations (“ARO”) primarily represent the estimated present value of the amount the Company will incur to plug, abandon and remediate oil and gas properties at the projected end of their productive lives, in accordance with applicable federal, state and local laws. The Company determined its ARO by calculating the present value of estimated cash flows related to the obligation. The retirement obligation is recorded as a liability at its estimated present value as of the obligation’s inception, with an offsetting increase to proved properties.

 

The following table describes the changes in the Company’s asset retirement obligations for the three months ended March 31, 2024 and 2023: 

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2024

 

 

2023

 

Asset retirement obligation – beginning

 

$1,042,900

 

 

$1,927,196

 

ARO recovered on disposal of membership interests

 

 

(78,394 )

 

 

-

 

Accretion expense

 

 

536

 

 

 

31,382

 

Asset retirement obligation – ending

 

$965,042

 

 

$1,958,578

 

 

v) Derivative Liabilities

 

Convertible Preferred Shares

 

The Series C Preferred Stock and the Company’s Series G Redeemable Convertible Preferred Stock (the “Series G Preferred Stock”) contain provisions that could result in modification of the conversion price that is based on a variable that is not an input to the fair value of a “fixed-for-fixed” option as defined under FASB ASC Topic No. 815 - 40, “Derivatives and Hedging”.

 

The Series C Preferred Stock are convertible into shares of common stock at a fixed $162.50 conversion rate. Upon conversion, the holder is entitled to dividends as if the shares had been held to maturity, which is referred to as the Conversion Premium. The conversion ratio is based on a volume weighted average price (“VWAP”) calculation based on the lowest stock price over the Measurement Period. The Measurement Period is 30 trading days (or 60 trading days if there is a Triggering Event) prior to the conversion date and 30 trading days (or 60 trading days if there is a Triggering Event) after the conversion date. The VWAP calculation is subject to adjustment if there is a Triggering Event and the Measurement Period is subject to adjustment in the event that the Company is in default of one or more Equity Conditions provided in the Certificate of Designation (“COD”). For example, the Measurement Period may be extended one day for every day the Company is not in compliance with one or more of the Equity Conditions. Trigger events are described in the designation of the Series C Preferred Stock, but include items which would typically be events of default under a debt security, including filing of reports late with the SEC.

 

 
21

Table of Contents

 

At the conversion date, the number of shares due for the Conversion Premium is estimated based on the previous 30-day VWAP (or 60 trading days if there is a Triggering Event). If the VWAP calculation for the portion of the Measurement Period following the date of conversion is lower than the VWAP for the portion of the Measurement Period prior to the date of conversion, the holder will be issued additional shares of common stock, referred to as True-Up shares. If the VWAP calculation is higher, no True-Up shares are issued.

 

The Company has determined that the Series C Preferred Stock contains an embedded derivative liability relating to the Conversion Premium and, upon conversion, a derivative liability for the potential obligation to issue True-Up Shares relating to shares of Series C Preferred Stock that have been converted and the Measurement Period has not expired, if applicable.

 

The fair value of the derivative liability relating to the Conversion Premium for any outstanding shares of Series C Preferred Stock is equal to the cash required to settle the Conversion Premium. The fair value of the potential True-Up share obligation has been estimated using a binomial pricing mode and the lesser of the conversion price or the lowest closing price of the Company’s stock subsequent to the conversion date, and the historical volatility of the Company’s common stock.

 

The Series G Convertible Preferred stock is redeemable or convertible into a variable number of shares of common stock, at the option of the Company. The conversion rate is determined at the time of conversion using a VWAP calculation similar to the Series C Preferred Stock described above. As a result, the Series G Preferred Stock contains an embedded derivative that is required to be recorded at fair value. The Company has determined that the fair value of the embedded derivative is negligible due to the restrictions on conversion.

 

Capitalized terms used but not defined herein with respect to the Series C Preferred Stock or the Series G Preferred Stock have the meaning assigned to them in the Fifth Amended and Restated Certificate of Designations of Preferences, Powers, Rights and Limitations of Series C Redeemable Convertible Preferred Stock filed by the Company with the Secretary of State of Nevada on November 8, 2021, as amended on October 28, 2022 and again on February 21, 2024 (as amended, the “Series C COD”) or the Certificate of Designations of Preferences, Powers, Rights and Limitations of Series G Redeemable Convertible Preferred Stock filed by the Company with the Secretary of State of Nevada on December 30, 2021 (the “Series G COD”), as applicable.

 

Convertible Debt

 

We review the terms of convertible debt issues to determine whether there are embedded derivative instruments, including embedded conversion options, which are required to be bifurcated and accounted for separately as derivative financial instruments. In circumstances where the host instrument contains more than one embedded derivative instrument, including the conversion option, that is required to be bifurcated, the bifurcated derivative instruments are accounted for as a single, compound derivative instrument.

 

Bifurcated embedded derivatives are initially recorded at fair value and are then revalued at each reporting date with changes in the fair value reported as non-operating income or expense. When the equity or convertible debt instruments contain embedded derivative instruments that are to be bifurcated and accounted for as liabilities, the total proceeds received are first allocated to the fair value of all the bifurcated derivative instruments. The remaining proceeds, if any, are then allocated to the host instruments themselves, usually resulting in those instruments being recorded at a discount from their face value. The discount from the face value of the convertible debt, together with the stated interest on the instrument, is amortized over the life of the instrument through periodic charges to interest expense.

 

The Company has adopted a sequencing approach to allocating its authorized and unissued shares when the number of such shares is insufficient to satisfy all convertible instruments or option type contracts that may be settled in shares. Specifically, the Company allocates it authorized and unissued shares based on the inception date of each instrument, with shares allocated first to those instruments with the earliest inception dates. Instruments with later inception dates for which no shares remain to be allocated are reclassified to asset or liability.

 

 
22

Table of Contents

 

w) Undistributed Revenues and Royalties

 

The Company records a liability for cash collected from oil and gas sales that have not been distributed. The amounts are distributed in accordance with the working interests of the respective owners.

 

x) Subsequent events

 

The Company has evaluated all subsequent events from March 31, 2024 through the date of filing of this report (see Note 16).

 

Note 5. Merger of Camber Energy, Inc. and Viking Energy Group, Inc.

 

As discussed in Note 1, the Merger has been accounted for as a reverse acquisition with Viking treated as the acquiror of Camber for financial accounting purposes.

 

The transaction consideration transferred by the accounting acquirer for its interest in the accounting acquiree is based on the number of equity interests the legal subsidiary would have had to issue to give the owners of the legal parent the same percentage equity interest in the combined entity that results from the reverse acquisition. This was determined as follows:

 

Number of Viking shares of common stock outstanding at merger date

 

 

119,218,508

 

Viking shareholder ownership interest in the merged entity

 

 

64.9%

Grossed up number of shares

 

 

183,699,488

 

Number of shares theoretically issued to Camber shareholders

 

 

64,480,980

 

Viking share price at date of merger

 

$0.807

 

Consideration transferred

 

$52,036,151

 

 

The consideration transferred was allocated to the assets acquired and liabilities assumed of Camber based upon their estimated fair values as of the merger closing date, and any excess value of the consideration transferred over the net assets will be recognized as goodwill, as follows:

 

Consideration transferred

 

$52,036,151

 

 

 

 

 

 

Net Assets Acquired and Liabilities Assumed (Camber):

 

 

 

 

Cash

 

$154,955

 

Prepaids

 

 

247,917

 

Oil and gas properties

 

 

1,475,000

 

Advances due from Viking

 

 

4,452,300

 

Investment in Viking

 

 

23,835,365

 

Goodwill

 

 

67,457,229

 

Total net assets acquired

 

 

97,622,766

 

 

 

 

 

 

Accounts payable

 

$1,628,669

 

Accrued expenses and other current liabilities

 

 

253,353

 

Derivative liability

 

 

3,540,036

 

Long term debt

 

 

40,099,510

 

Asset retirement obligations

 

 

65,047

 

Total net liabilities assumed

 

 

45,586,615

 

 

 

 

 

 

Total Net Assets Acquired and Liabilities Assumed

 

$52,036,151

 

 

During the year ended December 31, 2023, the Company concluded that the significant decline in the Company’s share price subsequent to the date of the Merger was an indicator of impairment and therefore performed a goodwill impairment assessment at that date. Based upon this assessment, the Company recorded a goodwill impairment charge of $14,486,745 during the year ended December 31, 2023.

 

 
23

Table of Contents

 

Note 6. Oil and Gas Properties 

 

The following table summarizes the Company’s oil and gas activities by classification and geographical cost center for the three months ended March 31, 2024:

 

 

 

December 31,

 

 

 

 

 

 

 

 

March 31,

 

 

 

2023

 

 

Adjustments

 

 

Impairments

 

 

2024

 

Proved developed producing oil and gas properties

 

 

 

 

 

 

 

 

 

 

 

 

United States cost center

 

$1,127,950

 

 

$(1,127,950 )

 

$-

 

 

$-

 

Accumulated depreciation, depletion and amortization

 

 

(44,374 )

 

 

44,374

 

 

 

-

 

 

 

-

 

Proved developed producing oil and gas properties, net

 

$1,083,576

 

 

$(1,083,576 )

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Undeveloped and non-producing oil and gas properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States cost center

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Accumulated depreciation, depletion and amortization

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Undeveloped and non-producing oil and gas properties, net

 

$-

 

 

$  

 

 

$-

 

 

$-

 

Total Oil and Gas Properties, Net

 

$1,083,576

 

 

$(1,083,576 )

 

$-

 

 

$-

 

 

During the three months ended March 31, 2024, the Company disposed of its working interests in its producing oil and gas properties (see Note 2).

 

Note 7. Intangible Assets

 

ESG Clean Energy License

 

The Company’s intangible assets include costs associated with securing in August 2021 an Exclusive Intellectual Property License Agreement with ESG, pursuant to which Viking received (i) an exclusive license to ESG’s patent rights and know-how related to stationary electric power generation (not in connection with vehicles), including methods to utilize heat and capture carbon dioxide in Canada, and (ii) a non-exclusive license to the intellectual property in up to 25 sites in the United States that are operated by the Company or its affiliates.

 

In consideration of the licenses, Viking paid an up-front royalty of $1,500,000 and Viking was obligated to make additional royalty payments as follows: (i) an additional $1,500,000 on or before January 31, 2022, which may be paid in whole or in part in the form of Viking’s common stock based on the price of Viking’s common stock on August 18, 2021, at ESG’s election; (ii) an additional $2,000,000 on or before April 20, 2022, which may be paid in whole or in part in the form of Viking’s common stock based on the price of Viking’s common stock on August 18, 2021, at ESG’s election; and (iii) continuing royalties of not more than 15% of the Company’s net revenues generated using the intellectual property, with the continuing royalty percentage to be jointly determined by the parties collaboratively based on the parties’ development of realistic cashflow models resulting from initial projects utilizing the intellectual property, and with the parties utilizing mediation if they cannot jointly agree to the continuing royalty percentage.

 

With respect to the payments noted in (i) and (ii) above, totaling $3,500,000, on or about November 22, 2021, the Company paid $500,000 to or on behalf of ESG and ESG elected to accept $2,750,000 in shares of Viking’s common stock at the applicable conversion price, resulting in 6,942,691 shares, leaving a balance owing of $250,000 which was paid in January 2022.

 

 
24

Table of Contents

 

The Company’s exclusivity with respect to Canada shall terminate if minimum continuing royalty payments to ESG are not at least equal to the following minimum payments based on the date that ESG first begins capturing carbon dioxide and selling for commercial purposes one or more commodities from a system installed and operated by ESG using the intellectual property (the “Trigger Date”):

 

 

 

Minimum Payments

 

Years from the Trigger Date:

 

For Year Ended

 

Year two

 

$500,000

 

Year three

 

 

750,000

 

Year four

 

 

1,250,000

 

Year five

 

 

1,750,000

 

Year six

 

 

2,250,000

 

Year seven

 

 

2,750,000

 

Year eight

 

 

3,250,000

 

Year nine and after

 

 

3,250,000

 

 

The Company’s management believes that the Trigger Date could occur as early as the second quarter of 2024 but there is no assurance that it will occur at that or any time.

 

If the continuing royalty percentage is adjusted jointly by the parties downward from the maximum of 15%, then the minimum continuing royalty payments for any given year from the Trigger Date shall also be adjusted downward proportionally.

 

The Company recognized amortization expense of $76,962 for the three months ended March 31, 2024. The estimated future amortization expense for each of the next five years is $304,465 per year.

 

The ESG intangible asset consisted of the following at March 31, 2024 and December 31, 2023:

 

 

 

March 31,

2024

 

 

December 31,

2023

 

ESG Clean Energy License

 

$5,000,000

 

 

$5,000,000

 

Accumulated amortization

 

 

(808,525 )

 

 

(731,563 )

 

 

$4,191,475

 

 

$4,268,437

 

 

Other intangibles – Simson-Maxwell – Customer Relationships and Brand

 

The Company allocated a portion of the purchase price of Simson-Maxwell to Customer Relationships with a fair value of $1,677,453 and an estimated useful life of 10 years, and the Simson-Maxwell Brand with a fair value of $2,230,673 and an indefinite useful life.

 

The Company recognized amortization expense for the Customer Relationship intangible of $41,821 for the three months ended March 31, 2024. The estimated future amortization expense for each of the next five years is $167,745 per year.

 

The Company periodically reviews the fair value of the Customer Relationships and Brand to determine if an impairment charge should be recognized. The Company did not record any impairment for the three-month period ended March 31, 2024. For the year ended December 31, 2023, the Company recorded an impairment charge of $311,837 related to the Simmax Brand and $357,873 related to Customer Relationships, driven by lower actual and forecast revenue growth as compared to the date of acquisition.

 

 
25

Table of Contents

 

The Other intangibles – Simson-Maxwell consisted of the following at March 31, 2024 and December 31, 2023:

 

 

 

March 31,

2024

 

 

December 31,

2023

 

Simson-Maxwell Brand

 

$2,230,673

 

 

$2,230,673

 

Customer Relationships

 

 

1,677,453

 

 

 

1,677,453

 

Impairment of intangible assets

 

 

(1,121,482 )

 

 

(1,121,482 )

Accumulated amortization

 

 

(411,320 )

 

 

(369,499 )

 

 

$2,375,324

 

 

$2,417,145

 

 

Note 8. Intangible Assets - Variable Interest Entity Acquisitions (VIE’s)

 

Medical Waste Disposal System

 

Choppy

 

On January 18, 2022, Viking entered into a Securities Purchase Agreement to purchase 51 units, representing 51%, of Viking Ozone , from Choppy Group LLC, a Wyoming limited liability company (“Choppy”), in consideration of the issuance of 8,333,333 shares of Viking common stock to Choppy, 3,333,333 of which shares were issued at closing, 3,333,333 of which shares are to be issued to Choppy after 5 units of the System (as defined below) have been sold, and 1,666,667 of which shares are to be issued to Choppy after 10 units of the System have been sold. Viking Ozone was organized on or about January 14, 2022, for the purpose of developing and distributing a medical and biohazard waste treatment system using ozone technology (the “System”), and on or about January 14, 2022, Choppy was issued all 100 units of Viking Ozone in consideration of Choppy’s assignment to Viking Ozone of all of Choppy’s intellectual property and intangible assets, including patent rights, know-how, procedures, methodologies, and contract rights in connection with the System, and specifically the invention entitled “Multi-Chamber Medical Waste Ozone-Based Treatment Systems and Methods (Docket No. RAS-101A) and related patent application. On January 18, 2022 Viking acquired 51 units (51%) of Viking Ozone from Choppy with Choppy retaining the remaining 49 units (49%) of Viking Ozone, and Viking issued 3,333,333 shares of Viking common stock to Choppy. Viking and Choppy then entered into an Operating Agreement on January 18, 2022 governing the operation of Viking Ozone. Based on the closing price of the Company’s stock on January 18, 2022, the fair value was approximately $2,000,000. The Company determined the acquisition of a 51% interest in Viking Ozone was the acquisition of and initial consolidation of a VIE that is not a business. The acquisition was recorded as follows:

 

Purchase Price:

 

 

 

Fair value of stock at closing

 

$2,000,000

 

Fair value of contingent consideration

 

 

495,868

 

Total consideration

 

$2,495,868

 

 

 

 

 

 

Purchase Price Allocation:

 

 

 

 

Intangible asset - IP

 

$4,916,057

 

Non-controlling interest

 

 

(2,420,189 )

Camber ownership interest

 

$2,495,868

 

 

Open Conductor Detection Technologies

 

Virga

 

On February 9, 2022, Viking entered into a Securities Purchase Agreement to purchase 51 units, representing 51% of Viking Sentinel, from Virga Systems LLC, a Wyoming limited liability company (“Virga”), in consideration of the issuance of 416,667 shares of Viking common stock to Virga. Viking Sentinel was formed on or about January 31, 2022, and Virga was issued all 100 units of Viking Sentinel in consideration of Virga’s assignment to Viking Sentinel of all of Virga’s intellectual property and intangible assets, including patent rights, know-how, procedures, methodologies, and contract rights in connection with an end of line protection with trip signal engaging for distribution system, and related patent application(s). On February 9, 2022 Viking acquired 51 units (51%) of Viking Sentinel from Virga with Virga retaining the remaining 49 units (49%) of Viking Sentinel, and Viking issued 416,667 shares of Viking common stock to Virga. Viking and Virga then entered into an Operating Agreement on February 9, 2022 governing the operation of Viking Sentinel. The Company determined the acquisition of a 51% interest in Viking Sentinel was the acquisition and initial consolidation of a VIE that is not a business. The acquisition was recorded as follows:

 

 
26

Table of Contents

 

Purchase Price:

 

 

 

Fair value of stock at closing

 

$233,334

 

Total consideration

 

$233,334

 

 

 

 

 

 

Purchase Price Allocation:

 

 

 

 

Intangible asset - IP

 

$457,518

 

Non-controlling interest

 

 

(224,184)

Camber ownership interest

 

$233,334

 

 

Jedda

 

On February 9, 2022, Viking entered into a Securities Purchase Agreement to purchase (the “Purchase”) 51 units (the “Units”), representing a 51% ownership interest in Viking Protection, from Jedda Holdings LLC (“Jedda”). In consideration for the Units, Viking agreed to issue to Jedda, shares of a new class of Convertible Preferred Stock of Viking with a face value of $10,000 per share (the “Viking Series E Preferred Stock”), or pay cash to Jedda, if applicable, as follows:

 

No.

 

 

Purchase Price*

 

 

When Due

 

No. of  Pref. Shares

 

 

Conversion Price

 

 

No. of Underlying Common Shares

 

 

Estimated Revenues if Sales Target Achieved**

 

 

1

 

 

$

250,000

 

 

On closing

 

 

N/A

 

 

$

0.60

 

 

 

416,667

 

 

 

N/A

 

 

2

 

 

$

4,750,000

 

 

On closing

 

 

475

 

 

$

0.60

 

 

 

7,916,667

 

 

 

N/A

 

 

3

 

 

$

1,000,000

 

 

Upon the sale of 10k units

 

 

100

 

 

$

0.75

 

 

 

1,333,333

 

 

$

50,000,000

 

 

4

 

 

$

2,000,000

 

 

Upon the sale of 20k units

 

 

200

 

 

$

1.00

 

 

 

2,000,000

 

 

$

100,000,000

 

 

5

 

 

$

3,000,000

 

 

Upon the sale of 30k units

 

 

300

 

 

$

1.25

 

 

 

2,400,000

 

 

$

150,000,000

 

 

6

 

 

$

4,000,000

 

 

Upon the sale of 50k units

 

 

400

 

 

$

1.50

 

 

 

2,666,667

 

 

$

250,000,000

 

 

7

 

 

$

6,000,000

 

 

Upon the sale of 100k units

 

 

600

 

 

$

2.00

 

 

 

3,000,000

 

 

$

500,000,000

 

Total

 

 

$

21,000,000

 

 

 

 

 

2,075

 

 

$

1.06(avg.)

 

 

19,733,334

 

 

$

500,000,000

 

___________ 

*

The $5 million due on closing was payable solely in stock of Viking. All other payments, if the subject sales targets are met, are payable in cash or in shares of convertible preferred stock of the Company, at the seller’s option.

**

These are estimates only. There is no guarantee any sales targets will be reached.

 

Notwithstanding the above, the Company shall not effect any conversion of any shares of Viking Series E Preferred Stock, and Jedda shall not have the right to convert any shares of Viking Series E Preferred Stock, to the extent that after giving effect to the conversion, Jedda (together with Jedda’s affiliates, and any persons acting as a group together with Jedda or any of Jedda’s affiliates) would beneficially own in excess of 4.99% of the number of shares of the Camber Common Stock outstanding immediately after giving effect to the issuance of shares of Camber Common Stock issuable upon conversion of the shares of Viking Series E Preferred Stock by Jedda. Jedda, upon not less than 61 days’ prior notice to Camber, may increase or decrease the beneficial ownership limitation, provided that the beneficial ownership limitation in no event exceeds 9.99% of the number of shares of Camber Common Stock outstanding immediately after giving effect to the issuance of shares of Camber Common Stock upon conversion of the Preferred Share(s) held by Jedda and the beneficial ownership limitation provisions of this Section shall continue to apply. Any such increase or decrease will not be effective until the 61st day after such notice is delivered to Camber.

 

 
27

Table of Contents

 

Viking Protection was formed on or about January 31, 2022, and Jedda was issued all 100 units of Viking Protection in consideration of Jedda’s assignment to Viking Protection of all of Jedda’s intellectual property and intangible assets, including patent rights, know-how, procedures, methodologies, and contract rights in connection with an electric transmission ground fault prevention trip signal engaging system, and related patent application(s). On February 9, 2022 Viking acquired 51 units (51%) of Viking Protection from Jedda with Jedda retaining the remaining 49 units (49%) of Viking Protection, and Viking issued the 475 shares of Viking Series E Preferred Stock to Jedda. Viking and Jedda then entered into an Operating Agreement on February 9, 2022 governing the operation of Viking Protection. The Company determined the acquisition of a 51% interest in Viking Protection was the acquisition and initial consolidation of a VIE that is not a business. The acquisition was recorded as follows:

 

Purchase Price:

 

 

 

Fair value of stock at closing

 

$4,433,334

 

Fair value of contingent consideration

 

 

939,889

 

Total consideration

 

$5,373,223

 

 

 

 

 

 

Purchase Price Allocation:

 

 

 

 

Intangible asset - IP

 

$10,059,765

 

Non-controlling interest

 

 

(4,686,542 )

Camber ownership interest

 

$5,373,223

 

 

The Company consolidates any VIEs in which it holds a variable interest and is the primary beneficiary. Generally, a VIE, is an entity with one or more of the following characteristics: (a) the total equity investment at risk is not sufficient to permit the entity to finance its activities without additional subordinated financial support; (b) as a group the holders of the equity investment at risk lack (i) the ability to make decisions about an entity’s activities through voting or similar rights, (ii) the obligation to absorb the expected losses of the entity, or (iii) the right to receive the expected residual returns of the entity; or (c) the equity investors have voting rights that are not proportional to their economic interests and substantially all of the entity’s activities either involve, or are conducted on behalf of, an investor that has disproportionately few voting rights. The primary beneficiary of a VIE is generally the entity that has (a) the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance, and (b) the obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE.

 

The Company has determined that it is the primary beneficiary of three VIEs, Viking Ozone, Viking Sentinel and Viking Protection, and consolidates the financial results of these entities, as follows:

 

 

 

Viking

 

 

Viking

 

 

Viking

 

 

 

 

 

Ozone

 

 

Sentinel

 

 

Protection

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible asset - IP

 

$4,916,057

 

 

$457,518

 

 

$10,059,765

 

 

$15,433,340

 

Non-controlling interest

 

 

(2,420,189 )

 

 

(224,184 )

 

 

(4,686,542 )

 

 

(7,330,915 )

Camber ownership interest

 

$2,495,868

 

 

$233,334

 

 

$5,373,223

 

 

$8,102,425

 

 

Upon consummation of the Merger between Viking and Camber, all shares of Viking Series E Preferred Stock were exchanged for Camber Series H Preferred Stock, with substantially the same rights and terms with respect to Camber.

 

 
28

Table of Contents

 

Note 9. Related Party Transactions

 

The Company’s CEO and Director, James Doris, renders professional services to the Company through AGD Advisory Group, Inc., an affiliate of Mr. Doris’s. During the three months ended March 31, 2024 and 2023, the Company paid or accrued $150,000 and $90,000, respectively, in fees to AGD Advisory Group, Inc. As of  March 31, 2024 and December 31, 2023, the total amount due to AGD Advisory Group, Inc. was $690,000 and $630,000, respectively, and is included in accounts payable.

 

During the three months ended March 31, 2024, the Company’s CEO and Director, James Doris, advanced $190,830 to Viking Ozone Technology, LLC related to the manufacture of a medical waste unit. This advance is non-interest bearing with no fixed repayment terms and is included in “Due to related parties”.

 

The Company’s CFO, John McVicar, renders professional services to the Company through 1508586 Alberta Ltd., an affiliate of Mr. McVicar’s. During the three months ended March 31, 2024 and 2023, the Company paid or accrued $90,000 and $60,000, respectively, in fees to 1508586 Alberta Ltd.

 

Simson-Maxwell

 

At the time of acquisition, Simson-Maxwell had several amounts due to/due from related parties and notes payable to certain employees, officers, family members and entities owned or controlled by such individuals. Viking assumed these balances and loan agreements in connection with the acquisition.

 

The balance of amounts due to and due from related parties as of March 31, 2024 and December 31, 2023 are as follows:

 

 

 

Due from

related party

 

 

Due to

related party

 

 

Net due (to) from

 

March 31, 2024

 

 

 

 

 

 

 

 

 

Simmax Corp. & majority owner

 

$341,397

 

 

$(628,971 )

 

$(287,574 )

Adco Power Ltd.

 

 

-

 

 

 

-

 

 

 

-

 

 

 

$341,397

 

 

$(628,971 )

 

$(287,574 )

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Simmax Corp. & majority owner

 

$334,437

 

 

$(643,121 )

 

$(308,684 )

Adco Power Ltd.

 

 

-

 

 

 

-

 

 

 

-

 

 

 

$334,437

 

 

$(643,121 )

 

$(308,684 )

 

Simmax Corp. owns a 17% non-controlling interest in Simson-Maxwell and is majority owned by a Director of Simson-Maxwell. Adco Power Ltd., an industrial, electrical and mechanical construction company, is a wholly owned subsidiary of Simmax Corp., and conducts business with Simson-Maxwell.

 

The notes payable to related parties as of March 31, 2024 and December 31, 2023 are as follows:

 

 

 

March 31,

 

 

December 31,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Total notes payable to related parties

 

$949,563

 

 

$986,017

 

Less current portion of notes payable - related parties

 

 

(408,031 )

 

 

(407,154 )

Notes payable - related parties, net of current portion

 

$541,532

 

 

$578,863

 

 

 
29

Table of Contents

 

Note 10. Noncontrolling Interests

 

The following discloses the effects of changes in the Company’s ownership interest in Simson-Maxwell, and on the Company’s equity for three months ended March 31, 2024:

 

Noncontrolling interest - January 1, 2024

 

$2,764,015

 

 

 

 

 

 

Net gain (loss) attributable to noncontrolling interest

 

 

(209,901 )

 

 

 

 

 

Noncontrolling interest – March 31, 2024

 

$2,554,114

 

 

The following discloses the effects of the Company’s ownership interest in Viking Ozone, Viking Sentinel and Viking Protection in the aggregate, and on the Company’s equity for three months ended March 31, 2024:

 

Noncontrolling interest - January 1, 2024

 

$7,040,648

 

 

 

 

 

 

Net gain (loss) attributable to noncontrolling interest

 

 

(36,656 )

 

 

 

 

 

Noncontrolling interest – March 31, 2024

 

$7,003,992

 

 

Note 11. Long-Term Debt and Other Short-Term Borrowings

 

Long term debt and other short-term borrowings consisted of the following at March 31, 2024 and December 31, 2023:

 

 

 

March

 31,

2024

 

 

December 31,

2023

 

 

 

 

 

 

 

 

Long-term debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable to Discover, pursuant to a Secured Promissory Note dated December 24, 2021 and funded on January 3, 2022 in the original amount of $26,315,789 with interest and principal due at maturity on January 1, 2027. The note bears interest at a rate equal to the Wall Street Journal Prime Rate (3.25%) as of the effective date and is secured by lien on substantially all of the Company’s assets. The balance shown is net of unamortized debt discount of $ 8,912,672 and $9,714,868 at March 31, 2024 and December 31, 2023, respectively.

 

 

17,403,117

 

 

 

16,600,921

 

 

 

 

 

 

 

 

 

 

Note payable to Discover pursuant to a 10.0% Secured Promissory Note dated April 23, 2021 in the original amount of $2,500,000 with interest and principal due at maturity on January 1, 2027. Pursuant to an amendment dated December 24, 2021 the interest rate was adjusted to the Wall Street Journal Prime Rate (3.25%) as of the amendment date. The Note is secured by a lien on substantially all of the Company’s assets.

 

 

2,500,000

 

 

 

2,500,000

 

 

 

 

 

 

 

 

 

 

Note payable to Discover, pursuant to a 10.0% Secured Promissory Note dated December 22, 2020 in the original amount of $12,000,000 with interest and principal due at maturity on January 1, 2027. Pursuant to an amendment dated December 24, 2021 the interest rate was adjusted to the Wall Street Journal Prime Rate (3.25%) as of the amendment date. The Note is secured by a lien on substantially all of the Company's assets.

 

 

12,000,000

 

 

 

12,000,000

 

 

 
30

Table of Contents

 

Note payable to Discover, pursuant to a 10.0% Secured Promissory Note dated December 11, 2020 in the original amount of $6,000,000 with interest and principal due at maturity on January 1, 2027. Pursuant to an amendment dated December 24, 2021 the interest rate was adjusted to the Wall Street Journal Prime Rate (3.25%) as of the amendment date. The Note is secured by a lien on substantially all of the Company’s assets.

 

 

6,000,000

 

 

 

6,000,000

 

 

 

 

 

 

 

 

 

 

On May 5, 2023, Viking signed a securities purchase agreement with FK Venture LLC under which FK Venture LLC agreed to purchase convertible promissory notes from the Company in the amount of $800,000 on the 5th day of each month commencing May 5, 2023 for 6 months, for a minimum commitment of $4,800,000. FK Venture LLC has the right to purchase up to $9,600,000. The notes bear interest at 12% per annum. The maturity date of the notes is the earlier of (i) July 1, 2025, or (ii) 90 days following the date that the Company completes a direct up-listing of its common stock to a national securities exchange (not including any merger or combination with Camber). FK Venture LLC shall have the right to convert all or any part of the outstanding and unpaid principal balance into common stock of the Company at a conversion price of $0.4158 per share. At March 31, 2024 and December 31, 2023, the Buyer had purchased six notes and converted two of these notes subsequent to the closing of the Merger in exchange for 3,848,004 shares of the Company’s common stock. The Company recorded a loss on early extinguishment of $35,402 related to these conversions. The balance at March 31, 2024 and December 31, 2023 is shown is net of unamortized discount of $407,189 and $488,270, respectively.

 

 

2,792,811

 

 

 

2,711,730

 

 

 

 

 

 

 

 

 

 

Loan of $150,000 dated July 1, 2020 from the U.S. Small Business Administration. The loan bears interest at 3.75% and matures on July 28, 2050. The loan is payable in monthly installments of $731 with the remaining principal and accrued interest due at maturity. Installment payments were originally due to start 12 months from the date of the note but the date was extended to January 2023. Accrued interest from the original installment due date to January 2023 was capitalized to the loan principal balance

 

 

161,343

 

 

 

162,019

 

 

 

 

 

 

 

 

 

 

Total long-term debt

 

 

40,857,271

 

 

 

39,974,670

 

Less current portion and debt discount

 

 

(2,769 )

 

 

(2,743 )

Total long-term debt, net of current portion and debt discount

 

$40,854,502

 

 

$39,971,927

 

 

Principal maturities of long-term debt for the next five years and thereafter are as follows:

 

Twelve-month period ended March 31,

 

 

 

 

 

 

 

 

 

 

 

Principal

 

 

Unamortized Discount

 

 

Net

 

2025

 

$2,769

 

 

$-

 

 

$2,769

 

2026

 

 

3,202,848

 

 

 

(407,189 )

 

 

2,795,659

 

2027

 

 

46,818,746

 

 

 

(8,912,672 )

 

 

37,906,074

 

2028

 

 

3,069

 

 

 

-

 

 

 

3,069

 

2029

 

 

3,186

 

 

 

-

 

 

 

3,186

 

Thereafter

 

 

146,514

 

 

 

-

 

 

 

146,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$50,177,132

 

 

$(9,319,861 )

 

$40,857,271

 

 

Bank Credit Facility

 

Simson-Maxwell has an operating credit facility with TD Bank, secured by accounts receivable and inventory, bearing interest at prime plus 2.25% on Canadian funds up to CAD $5,000,000 and the bank’s US dollar base rate plus 2.25% on US funds, plus a monthly administration fee of CAD 500. The balance outstanding under this credit facility is CAD $5,318,206 ($3,927,188) and  CAD $4,457,947 ($3,365,995) as of March  31, 2024 and December 31, 2023, respectively.

 

 
31

Table of Contents

 

Note 12. Derivative Liability

 

Series C Preferred Stock

 

The Series C Preferred Stock contains an embedded derivative due to the potential conversion into a variable number of shares of common stock. Upon conversion of the Series C Preferred Stock into shares of common stock, the Company has a potential obligation to issue additional shares of common stock to satisfy the True-Up obligation. Both the Conversion Premium and the True-Up obligation are derivatives and are required to be recorded at fair value.

 

Conversion of the face value of the Series C Preferred Stock is fixed at $162.50 per share of common stock. The Conversion Premium is convertible into shares of common stock based on a variable that is not an input to fair value of a fixed-for-fixed option as defined in FASB ASC 815-40 and is a derivative liability and is recorded at fair value.

 

The Company determines the redemption value of the face value of the Series C Preferred Stock to be the fair value of the shares of common stock issuable to satisfy the conversion of the face value of the Series C Preferred Stock. The fair value of the Conversion Premium is determined to be the fair value of the shares required to satisfy the Conversion Premium.

 

The Company receives notice of conversion from the holder with a calculation of the number of shares of common stock required to be issued to satisfy the redemption value plus the Conversion Premium. The Company then issues the number of shares of common stock determined by the holder using a VWAP calculation for the Measurement Period before the conversion date. The shares may be issued over time due to ownership limitations of the holder. Upon conversion of the Series C Preferred Stock, the Company reduces the derivative liability by the amount that was originally recorded for the number of Series C Preferred Stock converted. Any difference between the current fair value of the common shares issued to satisfy the conversion premium and the originally recorded derivative liability is recorded as a loss on derivative liability.

 

The holder may be entitled to additional shares subsequent to the conversion date if the VWAP calculation for the portion of the Measurement Period following the date of conversion is lower than the VWAP for the portion of the Measurement Period prior to the date of conversion, referred to as True-Up shares. If the VWAP calculation is higher, no True-Up shares are issued.

 

The potential obligation to issue True-Up shares may create an additional derivative liability. The determination of the number of True-Up shares due, if any, is based on the lowest VWAP calculation over the Measurement Period that extends beyond the conversion date. In addition, if the Company has not complied with certain provisions of the COD, the Measurement Period does not end until the Company is in compliance. The potential obligation to issue True-Up shares after the conversion date is a derivative liability.

 

The derivative liability for the True-Up Shares at the end of each period represents Series C Preferred Stock conversions in respect of which the Measurement Period had not expired as of the period end. The fair value of the derivative liability is estimated using a binomial pricing model, the estimated remaining Measurement Period, the share price and the historical volatility of the Company’s common stock.

 

The fair value of the derivative liability relating to the potential obligation to issue True-Up shares is subject to adjustment as the Company’s stock price changes. Such changes are recorded as changes in fair value of derivative liability.

 

On March 25, 2024, the Company received a notice letter from the NYSE American stating that the Company was back in compliance with all of the NYSE American’s continued listing standards. As a result, the Measurement Period related to prior conversions of 240 Series C Preferred Stock ended and the number of remaining True-Up shares due from these prior conversions was fixed at 101,585,980. This reduced the value of derivative liability associated with True-Up shares to zero, and the fair value of the True-Up share obligation at March 25, 2024 was reclassified to Stockholders’ Equity as common shares to be issued.

 

 
32

Table of Contents

 

Activities for Series C Preferred Stock derivative liability during the three months ended March 31, 2024 was as follows:

 

 

 

March 31,

 2024

 

Carrying amount at beginning of year

 

$3,863,321

 

Change in fair value

 

 

22,117,007

 

Settlement of obligation (issuance of shares of common stock)

 

 

(5,649,071 )

Reclassification of True-Up share obligation from liability to equity

 

 

(16,253,757 )

Carrying amount at end of year

 

$4,077,500

 

 

Convertible Debt

 

On March 10, 2023, the terms of the promissory notes held by Mid-Con Petroleum, LLC and Mid-Con Drilling, LLC described in Note 11 were amended to include a conversion feature granting the holder of the note the option to convert the principal balance of the debt, in whole or in part, into common stock of Viking. The conversion price is equal to the lesser of : (i) the average of the 5 lowest individual daily volume weighted average prices (“VWAP”) of Viking common stock during the 30-day period prior to the date of the notice of conversion; or (ii) one dollar ($1.00) per share. All other terms of the promissory notes remained unchanged.

 

The modification to the terms of the promissory notes was treated as a debt extinguishment and the Company recorded a loss on the extinguishment of debt of $154,763.

 

The fair value of the debt was determined as the total number of shares, equal to the face value of the debt on March 10, 2023 divided by the VWAP, multiplied by the closing share price on that day.

 

The value of the conversion option was based upon the fair value of Viking’s common stock. As the option was convertible into a variable number of shares, it was considered to be a derivative to be continuously recognized at fair value, with changes to fair value recorded in the statement of operations. The fair value of the conversion feature at the date of modification was determined to be $2,276,217 using a binomial option pricing model. The derivative liability is classified as a Level 3 liability in the Fair Value Hierarchy.

 

At March 31, 2023, the fair value of the conversion feature was remeasured and determined to be $2,810,824 using a binomial option pricing model. Consequently, the Company recorded a loss of $534,607 on the change in fair value of the derivative liability in the accompanying consolidated statement of operations.

 

On April 28, 2023, $200,000 of the promissory note was assigned and converted into 588,235 shares of common stock. The Company recorded a reduction to the derivative of $330,823 related to the conversion and recognized a loss on early extinguishment of debt of $8,541.

 

On June 30, 2023, the fair value of the conversion feature was remeasured and determined to be $1,762,648 using a binomial option pricing model, and the Company recorded a gain of $717,352 on the change in fair value of the derivative liability in the accompanying consolidated statement of operations.

 

On July 31, 2023, the fair value of the conversion feature was remeasured and determined to be $3,712,041 using a binomial option pricing model, and the Company recorded a loss of $1,949,393 on the change in fair value of the derivative liability in the accompanying consolidated statement of operations.

 

In August 2023, the balance of the promissory notes was assigned and converted into 5,189,666 shares of common stock of the Company. The Company recorded a loss on early extinguishment of debt of $406,801 related to this conversion and reduced the value of the derivative liability to nil.

 

 
33

Table of Contents

 

Note 13. Equity 

 

(a) Common Stock

 

The Company is authorized to issue 500,000,000 shares of Common Stock, par value $0.001 per share.

 

During the three months ended March 31, 2024, the Company issued a total of 32,638,378 shares of common stock, as follows:

 

(i)

A total of 31,138,378 true-up shares related to prior conversions of Series C Preferred Stock as a result of the continuation of the Measurement Period (as defined in the Series C COD with respect to such Series C Preferred Stock) associated with such conversions and a decline in the price of the Company’s shares of common stock within the Measurement Period.

(ii)

A total of 1,500,000 shares as compensation to consultants.

 

(b) Preferred Stock

 

The Company is authorized to issue 10,000,000 shares of Preferred Stock, par value $0.001 per share (the “Preferred Stock”).

 

(i) Series A Convertible Preferred Stock

 

On August 1, 2023, the Company issued 28,092 shares of new Series A Preferred Stock in exchange for 28,092 outstanding shares of old Series C Preferred Stock of Viking Energy Group Inc. Pursuant to the COD for the Series A Preferred Stock (the “Series A COD”), each share of Series A Preferred Stock is convertible into 890 shares of Camber Common Stock (subject to a beneficial ownership limitation preventing conversion into Camber Common Stock if the holder would be deemed to beneficially own more than 9.99% of Camber Common Stock), is treated equally with Camber Common Stock with respect to dividends and liquidation, and only has voting rights with respect to voting: (a) on a proposal to increase or reduce Camber’s share capital; (b) on a resolution to approve the terms of a buy-back agreement; (c) on a proposal to wind up Camber; (d) on a proposal for the disposal of all or substantially all of Camber’s property, business and undertaking; (f) during the winding-up of Camber; and/or (g) with respect to a proposed merger or consolidation in which Camber is a party or a subsidiary of Camber is a party.

 

(ii) Series C Redeemable Convertible Preferred Stock

 

Holders of the Series C Preferred Stock are entitled to cumulative dividends in the amount of 24.95% per annum (adjustable up to 34.95% if a Trigger Event, as described in the Series C COD occurs), payable upon redemption, conversion, or maturity, and when, as and if declared by our board of directors in its discretion, provided that upon any redemption, conversion, or maturity, seven years of dividends are due and payable on such redeemed, converted or matured stock. The Series C Preferred Stock ranks senior to the common stock. Except as prohibited by applicable law or as set forth herein, the holders of shares of Series C Preferred Stock have the right to vote together with holders of Common Stock on all matters other than: (i) the election of directors; (ii) and any shareholder proposals, including proposals initiated by any holder of shares of Series C Preferred Stock), in each instance on an as-if converted basis, subject to the beneficial ownership limitation in the COD, even if there are insufficient shares of authorized Common Stock to fully convert the shares of Series C Preferred Stock.

 

The Series C Preferred Stock may be converted into shares of our common stock at any time at the option of the holder, or at Camber’s option if certain equity conditions (as defined in the Series C COD), are met. Upon conversion, Camber will pay the holders of the Series C Preferred Stock being converted through the issuance of common stock, in an amount equal to the dividends that such shares would have otherwise earned if they had been held through the maturity date (i.e., seven years), and issue to the holders such number of shares of common stock equal to $10,000 per share of Series C Preferred Stock (the “Face Value”) multiplied by the number of such shares of Series C Preferred Stock divided by the applicable conversion price of $162.50 (after adjustment following the December 21, 2022 reverse stock split) adjusted for any future forward or reverse splits.

 

 
34

Table of Contents

 

The conversion premium under the Series C Preferred Stock is payable and the dividend rate under the Series C Preferred Stock is adjustable. Specifically, the conversion rate of such premiums and dividends equals 95% of the average of the lowest 5 individual daily volume weighted average prices during the Measuring Period (as defined below), not to exceed 100% of the lowest sales prices on the last day of the Measuring Period, less $0.05 per share of common stock, unless a trigger event has occurred, in which case the conversion rate equals 85% of the lowest daily volume weighted average price during the Measuring Period, less $0.10 per share of common stock not to exceed 85% of the lowest sales prices on the last day of such the Measuring Period, less $0.10 per share. The “Measuring Period” is the period beginning, if no trigger event has occurred, 30 trading days, and if a trigger event has occurred, 60 trading days, before the applicable notice has been provided regarding the exercise or conversion of the applicable security, and ending, if no trigger event has occurred, 30 trading days, and if a trigger event has occurred, 60 trading days, after the applicable number of shares stated in the initial exercise/conversion notice have actually been received into the holder’s designated brokerage account in electronic form and fully cleared for trading. Trigger Events are described in the designation of the Series C Preferred Stock, but include items which would typically be events of default under a debt security, including filing of reports late with the SEC.

 

The Series C Preferred Stock has a maturity date that is seven years after the date of issuance and, if the Series C Preferred Stock has not been wholly converted into shares of common stock prior to such date, all remaining outstanding Series C Preferred Stock will automatically be converted into shares of common stock, to the extent Camber has sufficient authorized but unissued shares of common stock available for issuance upon conversion. Notwithstanding any other provision of this designation, available authorized and unissued shares of common stock will be a limit and cap on the maximum number of shares of common stock that could be potentially issuable with respect to all conversions and other events that are not solely within the control of Camber. Camber will at all times use its best efforts to authorize sufficient shares. The number of shares required to settle the excess obligation is fixed on the date that net share settlement occurs. The Dividend Maturity Date will be indefinitely extended and suspended until sufficient authorized and unissued shares become available. 100% of the Face Value, plus an amount equal to any accrued but unpaid dividends thereon, automatically becomes payable in the event of a liquidation, dissolution or winding up by Camber.

 

Camber may not issue any preferred stock that is pari passu or senior to the Series C Preferred Stock with respect to any rights for a period of one year after the earlier of such date (i) a registration statement is effective and available for the resale of all shares of common stock issuable upon conversion of the Series C Preferred Stock, or (ii) Rule 144 under the Securities Act is available for the immediate unrestricted resale of all shares of common stock issuable upon conversion of the Series C Preferred Stock.

 

The Series C Preferred Stock is subject to a beneficial ownership limitation, which prevents any holder of the Series C Preferred Stock from converting such Series C Preferred Stock into common stock, if upon such conversion, the holder would beneficially own greater than 9.99% of Camber’s outstanding common stock.

 

Pursuant to the Series C COD, holders of the Series C Preferred Stock are permitted to vote together with holders of common stock on all matters other than election of directors and shareholder proposals (including proposals initiated by any holders of preferred shares), on an as-if converted basis, subject to the beneficial ownership limitation in the Series C COD, even if there are insufficient shares of authorized common stock to fully convert the Series C Preferred Stock. Also pursuant to certain agreements entered into with the holders of the Series C Preferred Stock in October 2021, due to the occurrence of a Trigger Event, Camber no longer has the right to conduct an early redemption of the Series C Preferred Stock as provided for in the Series C COD unless the Company’s indebtedness to Discover is paid in full.

 

On October 31, 2022, Camber filed with the Secretary of State of Nevada an amendment to the Series C COD (the “Series C Amendment”), dated as of October 28, 2022 (the “Series C Amendment Date”), pursuant to agreements between Camber and each of Discover and Antilles Family Office, LLC (“Antilles”) signed on October 28, 2022, which amended the Series C COD such that (i) beginning on the Series C Amendment Date and thereafter, when determining the conversion rate for each share of Series C Preferred Stock based on the trading price of Camber’s common stock over a certain number of previous days (“Measurement Period”), no day will be added to what would otherwise have been the end of any Measurement Period for the failure of the Equity Condition (as defined in the Series C COD), even if the volume weighted average trading price (“Measuring Metric”) is not at least $1.50 and each holder of Series C Preferred Stock waived the right to receive any additional shares of common stock that might otherwise be due if such Equity Condition were to apply after the Series C Amendment Date, including with respect to any pending Measurement Period; and (ii) (A) beginning on the Series C Amendment Date and for the period through December 30, 2022, the Measuring Metric will be the higher of the amount provided in Section I.G.7.1(ii) of the Series C COD and $0.20, and (B) beginning at market close on December 30, 2022 and thereafter, the Measuring Metric will be the volume weighted average trading price of the common stock on any day of trading following the date of first issuance of the Series C Preferred Stock.

 

 
35

Table of Contents

 

November 2022 Agreement with Discover Growth Fund, LLC

 

On November 3, 2022, the Company entered into an agreement with Discover, pursuant to which Discover absolutely and unconditionally waived and released any and all rights to receive further or additional shares of the Company’s common stock (the “Conversion Shares”) with respect to any and all shares of Series C Preferred Stock previously converted by Discover including, but not limited to, the right to deliver additional notices for more Conversion Shares under the Series C COD.

 

Discover also absolutely and unconditionally waived and released any and all rights to convert all or any part of any Promissory Notes previously executed by the Company in favor of Discover into shares of the Company’s common stock and agreed not to convert or attempt to convert any portion of any Promissory Notes, at any particular price or at all.

 

February 2024 Agreement with Antilles Family Office, LLC

 

On or about February 15, 2024, the Company and Antilles entered into the February 2024 Antilles Agreement in relation to an amendment to the fifth amended and restated certificate of designations regarding its Series C Preferred Stock, as amended (the “COD”). Particularly, in exchange for the release and indemnity as provided for in the Agreement, Antilles agreed to certain amendments to the COD.  On February 21, 2024, the Company filed with the Secretary of State of Nevada an amendment to the COD (the “Amendment), dated as of February 21, 2024 (the “Amendment Date”), pursuant to the Agreement, which amended the COD to (i) establish a floor price in connection with determining the Conversion Premium (as defined in the COD) associated with conversions of Series C Preferred Stock, (ii) confirm that the Company may make an early redemption of any outstanding Series C Preferred Stock provided that outstanding promissory notes in favor of the Investor or its affiliates (collectively, the “Notes”) are paid in full, and (iii) confirm that no additional conversion shares will be owed to the Investor if the Notes are paid in full and all then outstanding shares of Series C Preferred Stock have been redeemed.  Specifically, the Amendment provides that (i) beginning on the Amendment Date and thereafter, the Measuring Metric will be the higher of (x) the volume weighted average price of the Common Stock on any Trading Day following the Issuance Date of the Series C Preferred Stock and (y) $0.15, (ii) notwithstanding any other provision of the COD or any other document or agreement between the parties, the Company may make an early redemption pursuant to Section I.F.2 of the COD even though multiple Trigger Events (as defined in the COD) have occurred, subject to full repayment of any outstanding Notes, and (iii) if all outstanding Notes are paid in full and all then outstanding shares of Series C Preferred Stock are redeemed, the Investor will not thereafter deliver any Additional Notices (as defined in the COD) with respect to then already-converted shares of Series C Preferred Stock, and no additional Conversion Shares (as defined in the COD) will be owed to Antilles.

 

In addition, pursuant to the Agreement, (i) beginning on February 15, 2024 and thereafter, the Company agreed to pay at least fifty percent of the net proceeds received by the Company in connection with any registered or unregistered offering of equity or debt securities of the Company toward repayment of any outstanding Notes, and (ii) Antilles rescinded its prior notice to increase the beneficial ownership limitation to 9.99%, such that the limitation is restored to 4.99% effective five Business Days from the date of the Agreement.

 

As of March 31, 2024, Antilles held 30 shares of Series C Preferred Stock. The Series C Preferred Stock is convertible into a substantial number of the Company’s shares of common stock which could result in significant dilution of the Company’s existing shareholders. If the outstanding Series C Preferred Stock were converted as of March 31, 2024, the Company estimates that the following shares of common stock would be required to be issued to satisfy the conversion of shares of the Series C Preferred Stock:

 

 

 

March 31,

2024*

 

Estimated number of shares issuable for conversion at $ 162.50 per share at March 31, 2024

 

 

1,846

 

Estimated number of shares of common stock required to satisfy Conversion Premium using VWAP at period end

 

 

20,387,500

 

 

 

 

20,389,346

 

 

*based on 30 shares of Series C Convertible Preferred Stock outstanding as of such date and an estimated low VWAP as at such date

 

 
36

Table of Contents

 

Additionally, even if the shares of the Series C Preferred Stock were  converted on the above dates, the Company could, pursuant to terms out in the COD, be required to issue additional shares of common stock (True-Up shares).

 

On March 25, 2024, the Company received a notice letter from the NYSE American stating that the Company was back in compliance with all of the NYSE American’s continued listing standards. As a result, the Measurement Period related to prior conversions of 240 Series C Preferred Stock ended and the number of remaining True-Up shares due from these prior conversions was fixed at 101,585,980. The fair value of these shares on March 25, 2024 was determined to be $16,253,757 and has been included in Stockholders’ Equity as common stock to be issued at March 31, 2024.

 

(iii) Series G Redeemable Convertible Preferred Stock

 

On or about December 30, 2021, the Company created a new class of Series G Preferred Stock, having a face value of $10,000 per share.

 

The rights, entitlements and other characteristics of the Series G Preferred Stock are set out in the Series G COD.

 

Pursuant to the Series G COD, the Series G Preferred Stock may be converted into shares of common stock at any time at the option of the holder at a price per share of common stock equal to one cent above the closing price of the Company’s common stock on the date of the issuance of such shares of Series G Preferred Stock, or as otherwise specified in the Stock Purchase Agreement, subject to adjustment as otherwise provided in the COD. Upon conversion, the Company will pay the holders of the Series G Preferred Stock being converted a conversion premium equal to the amount of dividends that such shares would have otherwise earned if they had been held through the maturity date.

 

The Series G Preferred Stock, with respect to dividend rights and rights upon liquidation, winding-up or dissolution, rank: (a) senior to the Company’s common stock; (b) junior to the Series C Preferred Stock, (c) senior to the Series E Redeemable Convertible Preferred Stock and Series F Redeemable Convertible Preferred Stock, as such may be designated as of the date of this Designation, or which may be designated by the Company after the date of this Designation; (d) senior, pari passu or junior with respect to any other series of Preferred Stock, as set forth in the COD with respect to such Preferred Stock; and (d) junior to all existing and future indebtedness of the Company.

 

Except as prohibited by applicable law or as set forth herein, the holders of shares of Series G Preferred Stock will have the right to vote together with holders of common stock and Series C Preferred on all matters other than: (i) the election of directors; (ii) and any shareholder proposals, including proposals initiated by any holder of shares of Series G Preferred Stock), in each instance on an as-converted basis, subject to the beneficial ownership limitation in the COD even if there are insufficient shares of authorized common stock to fully convert the shares of Series G Preferred Stock into common stock.

 

Commencing on the date of the issuance of any such shares of Series G Preferred Stock, each outstanding share of Series G Preferred Stock will accrue cumulative dividends at a rate equal to 10.0% per annum, subject to adjustment as provided in the COD, of the Face Value. Dividends will be payable with respect to any shares of Series G Preferred Stock upon any of the following: (a) upon redemption of such shares in accordance with the Series G COD; (b) upon conversion of such shares in accordance with the Series G COD; and (c) when, as and if otherwise declared by the board of directors of the Corporation.

 

 
37

Table of Contents

 

Dividends, as well as any applicable Conversion Premium payable hereunder, will be paid in shares of common stock valued at (i) if there is no Material Adverse Change as at the date of payment or issuance of shares of common stock for the Conversion Premium, as applicable, (A) 95.0% of the average of the 5 lowest individual daily volume weighted average prices of the common stock on the Trading Market during the applicable Measurement Period, which may be non-consecutive, less $0.05 per share of common stock, not to exceed (B) 100% of the lowest sales price on the last day of such Measurement Period less $0.05 per share of common stock, or (ii) during the time that any Material Adverse Change is ongoing, (A) 85.0% of the lowest daily volume weighted average price during any Measurement Period for any conversion by Holder, less $0.10 per share of common stock, not to exceed (B) 85.0% of the lowest sales price on the last day of any Measurement Period, less $0.10 per share of common stock.

 

On the Dividend Maturity Date, the Corporation may redeem any or all shares of Series G Preferred Stock by paying Holder, in registered or unregistered shares of common stock valued at an amount per share equal to 100% of the Liquidation Value for the shares redeemed, and the Corporation will use its best efforts to register such shares.

 

In the first quarter of 2022, pursuant to a stock purchase agreement between the Company and an accredited investor (the “Investor”) dated on or about December 30, 2021, the Investor purchased from the Company 10,544 shares of newly designated Series G Preferred Stock, having a face value of $10,000 per share, for an aggregate price of $100,000,000 (the “Purchase Price”), representing at a 5% original issue discount.

 

The Purchase Price was paid by the Investor via payment of $5,000,000 in cash, and the execution and delivery of four Promissory Notes (each a “Note” and collectively, the “Notes”) from the Investor in favor of Company, each in the amount of $23,750,000 and payable by the Investor to the Company on March 31, 2022, June 30, 2022, September 30, 2022 and December 31, 2022, respectively.

 

There are 2,636 shares of Series G Preferred Stock associated with each Note, and the Investor may not convert the shares of preferred stock associated with each Note into shares of common stock or sell any of the underlying shares of common stock unless that Note is paid in full by the Investor.

 

The Company may in its sole discretion redeem the 2,636 shares of Series G Preferred Stock associated with each Note by paying the Investor $1,375,000 as full consideration for such redemption. Also, the Investor may offset the then outstanding balance of each Note against the 2,636 shares of Series G Preferred Stock associated with that Note by electing to cancel the 2,636 shares as full consideration for cancellation of the Note in the event of a breach or default of any of the transaction documents by the Company.

 

In 2022, the Company paid the Investor $2,750,000 and redeemed 5,272 shares of Series G Preferred Stock associated with the Notes due March 31, 2022 and June 30, 2022, thereby canceling such Notes and reducing the number of shares of Series G Preferred Stock outstanding from 10,544 to 5,272. The Investor may not convert any of the remaining shares of Series G Preferred Stock associated with any remaining Note into shares of common stock or sell any of the underlying shares of common stock unless that Note is paid in full by the Investor, and the Company may redeem the shares of Series G Preferred Stock associated with each Note by paying the Investor $1,375,000 as full consideration for such redemption. As of March 31, 2024, none of the outstanding Notes had been paid in full and thus the underlying shares were not convertible.

 

(iv) Series H Convertible Preferred Stock

 

On August 1, 2023, the Company issued 475 shares of new Series H Preferred Stock in exchange for 475 outstanding shares of old Series E Preferred Stock of Viking Energy Group inc. Pursuant to the COD for the Series H Preferred Stock (the “Series H COD”), each share of New Camber Series H Preferred Stock has a face value of $10,000 per share, is convertible into a certain number of shares of Camber Common Stock, with the conversion ratio based upon achievement of certain milestones by Viking’s subsidiary, Viking Protection (provided the holder has not elected to receive the applicable portion of the purchase price in cash pursuant to that certain Purchase Agreement, dated as of February 9, 2022, by and between Viking and Jedda Holdings, LLC), is subject to a beneficial ownership limitation of 4.99% of Camber Common Stock (but may be increased up to a maximum of 9.99% at the sole election of a holder by the provision of at least 61 days’ advance written notice) and has voting rights equal to one vote per share of Camber Series H Preferred Stock held on a non-cumulative basis. During the year ended December 31, 2023, Jedda Holdings converted 200 of the 475 shares of Series H Preferred Stock into 3,333,333 shares of common stock, leaving a balance of 275 shares of Series H Preferred Stock outstanding as at March 31, 2024.

 

 
38

Table of Contents

 

(c) Warrants

 

The following table represents stock warrant activity as of and for the three months ended March 31, 2024:

 

 

 

Number

of Shares

 

 

Weighted

Average

Exercise

Price

 

 

Weighted

Average

Remaining

Contractual Life

 

Aggregate

Intrinsic

Value

 

Warrants Outstanding – December 31, 2023

 

 

3,691,143

 

 

 

0.66

 

 

2.62 years

 

 

-

 

Granted

 

 

-

 

 

 

 

 

 

 

 

 

-

 

Exercised

 

 

-

 

 

 

 

 

 

 

 

 

-

 

Forfeited/expired/cancelled

 

 

(120,000 )

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants Outstanding – March 31, 2024

 

 

3,571,143

 

 

$-

 

 

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding Exercisable – March 31, 2024

 

 

3,571,143

 

 

$0.67

 

 

2.45 years

 

$-

 

 

Note 14. Commitments and Contingencies

 

Building, vehicle and equipment leases – Simson-Maxwell

 

The Company has right-of-use assets and operating lease liabilities associated with various operating lease agreements of Simson-Maxwell pertaining to seven business locations, for the premises, vehicles and equipment used in operations in the amount of $7,290,094. These values were determined using a present value discount rate of 3.45% for the premises, and 7.5% for vehicles and equipment. The leases have varying terms, payment schedules and maturities. Operating lease expense is recognized on a straight-line base over each of the lease terms.

 

Payments due in each of the next five years and thereafter at March 31, 2024 under these leases are as follows:

 

 

 

 Building

 

 

 Vehicle and Equipment

 

 

 

 

 

 Leases

 

 

 Leases

 

 

 Totals

 

 

 

 

 

 

 

 

 

 

 

2025

 

$844,894

 

 

$642,274

 

 

$1,487,168

 

2026

 

 

580,482

 

 

 

512,208

 

 

 

1,092,690

 

2027

 

 

408,723

 

 

 

339,326

 

 

 

748,049

 

2028

 

 

378,788

 

 

 

164,772

 

 

 

543,560

 

2029 and thereafter

 

 

815,392

 

 

 

2,287

 

 

 

817,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$3,028,279

 

 

$1,660,867

 

 

$4,689,146

 

Less imputed interest

 

 

 

 

 

 

 

 

 

 

(671,461 )

Present value of remaining lease payments

 

 

 

 

 

 

 

 

 

$4,017,685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

$1,316,339

 

Non-current

 

 

 

 

 

 

 

 

 

$2,701,346

 

 

Operating lease expense for these leases was $453,683 and $322,387 for the three months ended March 31, 2024 and 2023, respectively.

 

 
39

Table of Contents

  

Legal matters

 

Merger-Related Litigation

 

On February 9, 2024, plaintiff Lawrence Rowe, on behalf of himself and all other similarly situated former public minority shareholders of Viking, filed against the Company and its CEO a putative Class Action Complaint (i.e. C.A. No.4:24-cv-00489) styled Lawrence Rowe, Individually and on Behalf of All Others Similarly Situated v. James A. Doris and Camber Energy, Inc., in the U.S. District Court for the Southern District of Texas, Houston Division.  The complaint alleges breaches of fiduciary duty in connection with the merger between Viking and the Company and seek to recover damages for the alleged breaches.  The defendants deny the allegations and filed a motion to dismiss the case on April 26, 2024.

 

Shareholder-Related Litigation

 

The Company was the target of a “short” report issued by Kerrisdale Capital in early October 2021, and as a result of such short report, on October 29, 2021, a Class Action Complaint (i.e. C.A.No.4:21-cv-03574) was filed against the Company, its CEO and CFO by Ronald E. Coggins, Individually and on Behalf of All Others Similarly Situated v. Camber Energy, Inc., et al.; in the U.S. District Court for the Southern District of Texas, Houston Division, pursuant to which the Plaintiffs sought to recover damages alleged to have been suffered by them as a result of the defendants’ violations of federal securities laws.   The Company and the other Defendants filed a Motion to Dismiss (“MTD”) the Class Action Complaint, and on September 22, 2023, the Court granted the MTD in full.  On October 25, 2023, the Court signed a joint stipulation submitted by the parties, dismissing the case with prejudice.

 

On or about June 30, 2022, the Company was made aware of a Shareholder Derivative Complaint filed in the U.S. District Court for the Southern District of Texas, Houston Division (Case No. 4:22-cv-2167) against the Company, its current directors, and certain of its former directors (the “Houston Derivative Complaint”). The allegations contained in the Houston Derivative Complaint involve state-law claims for breach of fiduciary duty and unjust enrichment and a federal securities claim under Section 14(a) of the Securities Exchange Act of 1934.  On January 20, 2023, the U.S. District Court held that certain claims brought by the plaintiff relating to director actions and statements made in proxy statements prior to June 30, 2019, were time barred, but did not dismiss certain claims brought by plaintiff relating to director actions and statements made in proxy statements after June 30, 2019.  Pursuant to Article 6 of the Amended and Restated Bylaws, on February 15, 2023, the Company’s Board of Directors (the “Board”) formed a Committee of the Board (the “Special Litigation Committee”) to investigate, analyze, and evaluate the remaining allegations in the Houston Derivative Complaint. The Special Litigation Committee completed its investigation and found no basis to conclude that any Camber officer’s or director’s conduct “involved intentional misconduct, fraud or a knowing violation of law,” which would be required under applicable Nevada law to prevail on any claims for breach of fiduciary duty or federal proxy violations; and, on November 17, 2023, filed with the U.S. District Court a Motion to Terminate or, in the alternative, schedule an evidentiary hearing on the Motion. Briefing on the Motion was completed on January 12, 2024, and it remains pending. The defendants deny the allegations contained in the Houston Derivative Complaint.

 

Maranatha Oil Matter

 

In November 2015, Randy L. Robinson, d/b/a Maranatha Oil Co. sued the Company in Gonzales County, Texas (Cause No. 26160). The plaintiff alleged that it assigned oil and gas leases to the Company in April 2010, retaining a 4% overriding royalty interest and 50% working interest and that the Company failed to pay such overriding royalty interest or royalty interest. The interests relate to certain oil and gas properties which the Company subsequently sold to Nordic Oil USA in April 2013. The petition alleges causes of actions for breach of contract, failure to pay royalties, non-payment of working interest, fraud, fraud in the inducement of contract, money had and received, constructive trust, violation of theft liability act, continuing tort and fraudulent concealment. The suit seeks approximately $100,000 in amounts alleged owed, plus pre-and post-judgment interest. The Company has filed a denial to the claims and intends to vehemently defend itself against the allegations.

 

 
40

Table of Contents

 

 

Pinch vs. Petrodome Matter

 

In or about late 2011 or early 2012, Petrodome Operating, LLC (“Petrodome Operating”), a wholly-owned subsidiary of Petrodome (which in or about December, 2017 become a wholly owned subsidiary of Viking), on behalf of various working interest owners, including Petrodome East Creole, LLC, another subsidiary of Petrodome Energy, LLC, coordinated the drilling of an approx. 13,000 foot well in the Kings Bayou Field in Cameron Parish, LA.  Petrodome Operating engaged a third party to complete the drilling work.  The subject well produced hydrocarbons from 2012 until approximately June 2016, at which time production ceased, after which Petrodome Operating arranged for the well to be plugged in accordance with State guidelines.  During the time the well was producing hydrocarbons, royalty and/or over-riding royalty payments were made to various mineral and/or land/owners (collectively, “Mineral Owners”).   In or about October, 2019 the Mineral Owners commenced an action against Petrodome Operating, Petrodome East Creole, LLC and others claiming the Mineral Owners suffered damages (i.e., a loss of royalty and/or over-riding royalty payments) as a result of the subject well not, according to the Mineral Owners, being drilled and/or completed properly.  Petrodome Operating, Petrodome East Creole, LLC and the other defendants denied the Mineral Owners’ claims and engaged counsel to defend the action.

 

In or about November, 2023, the parties, without the subject Petrodome entities admitting liability, agreed to fully and completely settle the matter and pay the Mineral Owners a total sum of $6.5 million, of which Petrodome is liable for $4.15 million. Payment of Petrodome’s portion of the settlement is fully covered by insurance.  At December 31, 2023, the Company recorded an accrued liability in respect of this settlement and a receivable related to the insurance proceeds in the amount of $4.15 million.  In or about February, 2024, the action commenced by the Mineral Owners was dismissed with prejudice and the settlement was paid.

 

Note 15. Business Segment Information and Geographic Data

 

The Company has two reportable segments: Power Generation and Oil and Gas Exploration. The power generation segment provides custom energy and power solutions to commercial and industrial clients in North America and the oil and gas segment is involved in exploration and production with properties in central and southern United States. We evaluate segment performance based on revenue and operating income (loss).

 

Information related to our reportable segments and our consolidated results for the three months ended March 31, 2024 is presented below.

 

 

 

Three Months Ended March 31, 2024

 

 

 

Oil and Gas

 

 

Power Generation

 

 

Total

 

Loss from Operations is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$66,631

 

 

$8,225,901

 

 

$8,292,532

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods

 

 

-

 

 

 

5,907,762

 

 

 

5,907,762

 

Lease operating costs

 

 

22,349

 

 

 

-

 

 

 

22,349

 

General and administrative

 

 

1,107,671

 

 

 

2,712,330

 

 

 

3,820,001

 

Stock based compensation

 

 

304,999

 

 

 

-

 

 

 

304,999

 

Accretion - ARO

 

 

536

 

 

 

-

 

 

 

536

 

Depreciation, depletion and amortization

 

 

122,584

 

 

 

106,215

 

 

 

228,799

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

1,558,139

 

 

 

8,726,307

 

 

 

10,284,446

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

$(1,491,508 )

 

$(500,406 )

 

$(1,991,914 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment assets

 

$882,020

 

 

$22,991,914

 

 

$23,873,934

 

Corporate and unallocated assets

 

 

 

 

 

 

 

 

 

 

75,595,302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated Assets

 

 

 

 

 

 

 

 

 

$96,469,236

 

 

 
41

Table of Contents

 

 

 

Three Months Ended March 31, 2023

 

 

 

Oil and Gas

 

 

Power Generation

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

Loss from Operations is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$245,197

 

 

$6,998,992

 

 

$7,244,189

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods

 

 

-

 

 

 

4,786,631

 

 

 

4,786,631

 

Lease operating costs

 

 

125,363

 

 

 

-

 

 

 

125,363

 

General and administrative

 

 

828,479

 

 

 

2,221,842

 

 

 

3,050,321

 

Stock based compensation

 

 

-

 

 

 

-

 

 

 

-

 

Accretion - ARO

 

 

31,382

 

 

 

-

 

 

 

31,382

 

Depreciation, depletion and amortization

 

 

134,535

 

 

 

96,613

 

 

 

231,148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

1,119,759

 

 

 

7,105,086

 

 

 

8,224,845

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

$(874,562 )

 

$(106,094 )

 

$(980,656 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment assets

 

$3,148,445

 

 

$26,151,981

 

 

$29,300,426

 

Corporate and unallocated assets

 

 

 

 

 

 

 

 

 

 

20,192,137

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated Assets

 

 

 

 

 

 

 

 

 

$49,492,563

 

 

Note 16. Subsequent Events

 

Series C Preferred Stock

 

Between April 6 and May 6, 2024, the Company issued 8,374,837 True-Up Shares to Antilles in connection with Delivery Notices submitted by Antilles.

 

Convertible Promissory Notes

 

On April 8, 2024, the Company executed an Amending Agreement amending the fixed conversion price under the July 5, 2023 Promissory Note in favor of FK Venture, LLC (“FK Venture”) to $0.16 per share.

 

Between April 8 and on or about April 12, 2024, the Company issued 5,000,000 shares of common stock in connection with the conversion of the entire $800,000 principal amount owing under the July 5, 2023 Promissory Note executed by Viking in favor of FK Venture. 

 

 
42

Table of Contents

 

On April 15, 2024, the Company executed an Amending Agreement amending the fixed conversion price under the August 7, 2023 Promissory Note in favor of FK Venture to $0.163 per share.

 

Between April 15 and May 8, 2024, the Company issued  4,907,976 shares of common stock in connection with the conversion of the entire $800,000 principal amount owing under the August 7, 2023 Promissory Note in favor of FK Venture.

 

On April 18, 2024, the Company issued 994,023 shares of common stock as payment of approximately $192,625 in accrued interest owing under certain Promissory Notes in favor of FK Venture.

 

On May 8, 2024, the Company executed Amending Agreements amending the fixed conversion price under the September 8, 2023 and December 1, 2023 Promissory Notes in favor of FK Venture to $0.16 per share and extending the maturity date from July 1, 2025 to January 1, 2026.

 

Between April 8 and May 8, 2024, Viking received advances from FK Venture in the amount of $1,200,000. The terms of these advances have not been finalized.

 

On May 10, 2024, the Company issued 4,583,333 common shares in connection with the conversion of 275 shares of Series H Preferred Stock.

 

 
43

Table of Contents

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

You should read the following discussion and analysis in conjunction with the condensed consolidated financial statements and notes thereto appearing elsewhere in this Quarterly Report on Form 10-Q. In preparing the management’s discussion and analysis, the registrant presumes that you have read or have access to the discussion and analysis for the preceding fiscal year.

 

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

This document includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 or the Reform Act. All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including, but not limited to, any projections of earning, revenue or other financial items; any statements of the plans, strategies and objectives of management for future operations; any statements concerning proposed new services or developments; any statements regarding future economic conditions of performance; and statements of belief; and any statements of assumptions underlying any of the foregoing. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, among others, the following: our ability to raise capital and the terms thereof; ability to gain an adequate player base to generate the expected revenue; competition with established gaming websites; adverse changes in government regulations or polices; and other factors referenced in this Form 10-Q.

 

The use in this Form 10-Q of such words as “believes”, “plans”, “anticipates”, “expects”, “intends”, and similar expressions are intended to identify forward-looking statements, but are not the exclusive means of identifying such statements. These forward-looking statements present the Company’s estimates and assumptions only as of the date of this Report. Except for the Company’s ongoing obligation to disclose material information as required by the federal securities laws, the Company does not intend, and undertakes no obligation, to update any forward-looking statements.

 

Although the Company believes that the expectations reflected in any of the forward-looking statements are reasonable, actual results could differ materially from those projected or assumed or any of the Company’s forward-looking statements. The Company’s future financial condition and results of operations, as well as any forward-looking statements, are subject to change and inherent risks and uncertainties.

 

PLAN OF OPERATIONS

 

Company Overview

 

Camber is a growth-oriented diversified energy company. Through our majority-owned subsidiaries we provide custom energy and power solutions to commercial and industrial clients in North America, and have a majority interest in: (i) an entity with intellectual property rights to a fully developed, patented, proprietary Medical and Bio-Hazard Waste Treatment system using Ozone Technology; and (ii) entities with the intellectual property rights to fully developed, patented and patent pending, proprietary Electric Transmission and Distribution Open Conductor Detection Systems. Also, we hold a license to a patented clean energy and carbon-capture system with exclusivity in Canada and for multiple locations in the United States. Various of our other subsidiaries own interests in oil properties in the United States. The Company is also exploring other renewable energy-related opportunities and/or technologies, which are currently generating revenue, or have a reasonable prospect of generating revenue within a reasonable period of time.

 

Custom Energy and Power Solutions:

 

Simson-Maxwell Acquisition

 

On August 6, 2021, Viking acquired approximately 60.5% of the issued and outstanding shares of Simson-Maxwell Ltd. (“Simson-Maxwell”), a Canadian federal corporation, for $7,958,159 in cash. Simson-Maxwell manufactures and supplies power generation products, services and custom energy solutions. Simson-Maxwell provides commercial and industrial clients with efficient, flexible, environmentally responsible and clean-tech energy systems involving a wide variety of products, including CHP (combined heat and power), tier 4 final diesel and natural gas industrial engines, solar, wind and storage. Simson-Maxwell also designs and assembles a complete line of electrical control equipment including switch gear, synchronization and paralleling gear, distribution, Bi-Fuel and complete power generation production controls. Operating for over 80 years, Simson-Maxwell’s seven branches assist with servicing a large number of existing maintenance arrangements and meeting the energy and power-solution demands of the Company’s other customers.

 

 
44

Table of Contents

 

Clean Energy and Carbon-Capture System:

 

In August 2021, Viking entered into a license agreement with ESG Clean Energy, LLC (“ESG”), to utilize ESG’s patent rights and know-how related to stationary electric power generation and heat and carbon dioxide capture (the “ESG Clean Energy System”). The intellectual property licensed by Viking includes certain patents and/or patent applications, including: (i) U.S. Patent No.: 10,774,733, File date: October 24, 2018, Issue date: September 15, 2020, Titled: “Bottoming Cycle Power System”; (ii) U.S. Patent No.: 17/661,382, Issue date: August 8, 2023, Titled: ‘Systems and Methods Associated With Bottoming Cycle Power Systems for Generating Power, Capturing Carbon Dioxide and Producing Products’; (iii) U.S. Patent No.: 11624307, Issue date: April 22, 2023, Titled: ‘Systems and Methods Associated With Bottoming Cycle Power Systems for Generating Power and Capturing Carbon Dioxide’ (iv) European (validated in the United Kingdom, France and Germany) Patent No.: EP3728891, Issue date: April 12, 2023, Titled: “Bottoming Cycle Power System”; (v) U.S. Patent Application No.: 17/224,200, File date: April 7, 2021, Titled: “Bottoming Cycle Power System” (which was subsequently approved by the U.S. Patent & Trademark Office in March, 2022 (No. 11,286,832); (vi) U.S. Patent Application No.: 17/358,197, File date: June 25, 2021, Titled: “Bottoming Cycle Power System”; (vii) U.S. Patent Application No.: 17/448,943, File date: September 27, 2021, Titled: “Systems and Methods Associated With Bottoming Cycle Power Systems for Generating Power and Capturing Carbon Dioxide”; and (viii) U.S. Patent Application No.: 17/448,938, File date: September 27, 2021, Titled: “Systems and Methods Associated With Bottoming Cycle Power Systems for Generating Power, Capturing Carbon Dioxide and Producing Products.

 

The ESG Clean Energy System is designed to, among other things, generate clean electricity from internal combustion engines and utilize waste heat to capture approximately  100% of the carbon dioxide (CO2) emitted from the engine without loss of efficiency, and in a manner to facilitate the production of certain commodities. Patent No. 11,286,832, for example, covers the invention of an “exhaust-gas-to-exhaust-gas heat exchanger” that efficiently cools – and then reheats – exhaust from a primary power generator so greater energy output can be achieved by a secondary power source with safe ventilation. Another key aspect of this patent is the development of a carbon dioxide capture system that utilizes the waste heat of the carbon dioxide pump to heat and regenerate the adsorber that enables carbon dioxide to be safely contained and packaged.

 

The Company intends to sell, lease and/or sub-license the ESG Clean Energy System to third parties using, among other things, Simson-Maxwell’s existing distribution channels. The Company may also utilize the ESG Clean Energy System for its own account, whether in connection with its petroleum operations, Simson-Maxwell’s power generation operations, or otherwise.

 

Medical Waste Disposal System Using Ozone Technology:

 

In January 2022, Viking acquired a 51% interest in Viking Ozone, which owns the intellectual property rights to a patented (i.e., US Utility Patent No. 11,565,289), proprietary medical and biohazard waste treatment system using ozone technology. Simson-Maxwell has been designated the exclusive worldwide manufacturer and vendor of this system. The technology is designed to be a sustainable alternative to incineration, chemical, autoclave and heat treatment of bio-hazardous waste, and for the treated waste to be classified as renewable fuel for waste-to-energy (“WTE”) facilities in many locations around the world.

 

Open Conductor Detection Technologies:

 

In February 2022, Viking acquired a 51% interest in two entities, Viking Sentinel and Viking Protection, that own the intellectual property rights to patented (i.e., U.S. utility patent 11,769,998 titled " Electric Transmission Line Ground Fault Prevention Systems Using Dual, High Sensitivity Monitoring Devices’) and patent pending (i.e., US Applications 16/974,086, and 17/693,504), proprietary electric transmission and distribution open conductor detection systems. The systems are designed to detect a break in a transmission line, distribution line, or coupling failure, and to immediately terminate the power to the line before it reaches the ground. The technology is intended to increase public safety and reduce the risk of causing an incendiary event, and to be an integral component within grid hardening and stability initiatives by electric utilities to improve the resiliency and reliability of existing infrastructure.

 

 
45

Table of Contents

 

Oil and Gas Properties

 

As of March 31, 2024, the Company did not hold any interest in producing oil and gas properties.

 

Divestitures in 2024:

 

On February 1, 2024, the Company sold its working interest in oil and gas properties producing from the Cline and Wolfberry formations in Texas for gross proceeds of $205,000.

 

The Company recorded a net loss on this transaction, as follows:

 

Proceeds from sale (net of transaction costs)

 

$205,000

 

Reduction in oil and gas full cost pool (based on % of reserves disposed)

 

 

(1,038,900 )

ARO recovered

 

 

78,394

 

Loss on disposal

 

$(755,506 )

 

Divestitures in 2023:

 

On November 5, 2023, Mid-Con Petroleum, LLC and Mid-Con Drilling, LLC, wholly owned subsidiaries of Viking, sold 100% of their interest in oil and gas assets in Kansas, consisting of 168 producing wells, 90 injector wells and 34 non-producing wells, for gross proceeds of $515,000.

 

On December 1, 2023, a subsidiary of Petrodome sold its non-operated working interest in a producing oil well in Texas for proceeds of $250,000.

 

The Company recorded a net gain on these two transactions, as follows:

 

Proceeds from sale (net of transaction costs)

 

$751,450

 

Reduction in oil and gas full cost pool (based on % of reserves disposed)

 

 

(1,049,229 )

ARO recovered

 

 

1,104,806

 

Cash bond recoverable (net of fees)

 

 

47,438

 

Gain on disposal

 

$854,465

 

 

Following these transactions, Petrodome ceased to be the operator of any oil and gas properties and applied for the refund of a cash performance bond of  $50,000. The refund, net of fees, is included in prepaids and other current assets at December 31, 2023 and was included in the determination of the gain on disposal.

 

Merger with Viking Energy Group, Inc.

 

On August 1, 2023, Camber Energy, Inc. (“Camber”, the “Company”, “we”, “us” or “our”)  completed the previously announced merger (the “Merger”) with Viking Energy Group, Inc. (“Viking”) pursuant to the terms and conditions of the Agreement and Plan of Merger between Camber and Viking dated February 15, 2021, which was amended on April 18, 2023 (as amended, the “Merger Agreement”), with Viking surviving the Merger as a wholly owned subsidiary of Camber.

 

 
46

Table of Contents

 

Upon the terms and conditions in the Merger Agreement, each share: (i) of common stock, par value $0.001 per share, of Viking (the “Viking Common Stock”) issued and outstanding, other than shares owned by Camber, was converted into the right to receive one share of common stock of Camber (the “Camber Common Stock”); (ii) of Series C Preferred Stock of Viking (the “Viking Series C Preferred Stock”) issued and outstanding was converted into the right to receive one share of Series A Convertible Preferred Stock of Camber (the “New Camber Series A Preferred Stock”) and (iii) of Series E Convertible Preferred Stock of Viking (the “Viking Series E Preferred Stock,” and, together with the Viking Series C Preferred Stock, the “Viking Preferred Stock”) issued and outstanding was converted into the right to receive one share of Series H Preferred Stock of Camber (the “New Camber Series H Preferred Stock,” and, together with the New Camber Series A Preferred Stock, the “New Camber Preferred”).

 

Each share of New Camber Series A Preferred Stock is convertible into 890 shares of Camber Common Stock (subject to a beneficial ownership limitation preventing conversion into Camber Common Stock if the holder would be deemed to beneficially own more than 9.99% of Camber Common Stock), is treated equally with Camber Common Stock with respect to dividends and liquidation, and only has voting rights with respect to voting: (a) on a proposal to increase or reduce Camber’s share capital; (b) on a resolution to approve the terms of a buy-back agreement; (c) on a proposal to wind up Camber; (d) on a proposal for the disposal of all or substantially all of Camber’s property, business and undertaking; (f) during the winding-up of Camber; and/or (g) with respect to a proposed merger or consolidation in which Camber is a party or a subsidiary of Camber is a party.

 

Each share of New Camber Series H Preferred Stock has a face value of $10,000 per share, is convertible into a certain number of shares of Camber Common Stock, with the conversion ratio based upon achievement of certain milestones by Viking’s subsidiary, Viking Protection (provided the holder has not elected to receive the applicable portion of the purchase price in cash pursuant to that certain Purchase Agreement, dated as of February 9, 2022, by and between Viking and Jedda Holdings, LLC), is subject to a beneficial ownership limitation of 4.99% of Camber Common Stock (but may be increased up to a maximum of 9.99% at the sole election of a holder by the provision of at least 61 days’ advance written notice) and has voting rights equal to one vote per share of Camber Series H Preferred Stock held on a non-cumulative basis.

 

Each outstanding option or warrant to purchase Viking Common Stock (a “Viking Option”), to the extent unvested, automatically became fully vested and was converted automatically into an option or warrant (an “Adjusted Option”) to purchase, on substantially the same terms and conditions as were applicable to such Viking Option, except that instead of being exercisable into Viking Common Stock, such Adjusted Option is exercisable into Camber Common Stock.

 

Each outstanding promissory note issued by Viking that is convertible into Viking Common Stock (a “Viking Convertible Note”) was converted into a promissory note convertible into Camber Common Stock (an “Adjusted Convertible Note”) having substantially the same terms and conditions as applied to the corresponding Viking Convertible Note (including, for the avoidance of doubt, any extended post-termination conversion period that applies following consummation of the Merger), except that instead of being convertible into Viking Common Stock, such Adjusted Convertible Note is convertible into Camber Common Stock.

 

In connection with the Merger, Camber issued approximately 49,290,152 shares of Camber Common Stock, which represented approximately 59.99% of the outstanding Camber Common Stock after giving effect to such issuance. In addition, Camber reserved for issuance approximately 88,647,137 additional shares of Camber Common Stock in connection with the potential (1) conversion of the New Camber Series A Preferred Stock, (2) conversion of the New Camber Series H Preferred Stock, (3) exercise of the Adjusted Options and (4) conversion of the Adjusted Convertible Notes.

 

For accounting purposes, the Merger is deemed a reverse acquisition. Consequently, Viking (the legal subsidiary) was treated as the acquiror of Camber (the legal parent). Accordingly, these consolidated financial statements reflect the financial position, operating results, and cash flow of Viking up to the date of the Merger, and the combined financial position, operating results and cash flow of Viking and Camber from August 1, 2023 to December 31, 2023. The prior year comparative financial information is that of Viking.

 

James A. Doris continues to serve as President and Chief Executive Officer of the combined company, and the combined company continues to have its headquarters in Houston, Texas.

 

 
47

Table of Contents

 

Going Concern Qualification

 

The Company’s condensed consolidated financial statements included herein have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company generated a net loss of $(26,351,568) for the three months ended March 31, 2024, as compared to a net loss of $(1,632,327) for the three months ended March 31, 2023. The loss for the three months ended March 31, 2024, was comprised of, among other things, certain non-cash items, including: (i) change in fair value of derivative liability of $22,117,007; (ii) amortization of debt discount of $883,277; (iii) loss on disposal of membership interests of $755,506; and (iv) depreciation, depletion and amortization of $228,799.

 

As of March 31, 2024, the Company had a stockholders’ equity of $20,156,132, long-term debt, net of current, of $40,854,502 and a working capital deficiency of $14,246,826. The largest components of current liabilities creating this working capital deficiency is drawings by Simson-Maxwell against its bank credit facility of $3,927,188, accrued interest on notes payable to Discover of $5,431,823 and a derivative liability of $4,077,500.

 

These conditions raise substantial doubt regarding the Company’s ability to continue as a going concern. The Company’s ability to continue as a going concern is dependent upon its ability to utilize the resources in place to generate future profitable operations, to develop additional acquisition opportunities, and to obtain the necessary financing to meet its obligations and repay its liabilities arising from business operations when they come due. Management believes the Company may be able to continue to develop new opportunities and may be able to obtain additional funds through debt and / or equity financings to facilitate its business strategy; however, there is no assurance of additional funding being available. These condensed consolidated financial statements do not include any adjustments to the recorded assets or liabilities that might be necessary should the Company have to curtail operations or be unable to continue in existence.

 

RESULTS OF CONTINUING OPERATIONS

 

The following discussion of the financial condition and results of operation of the Company for the three months ended March 31, 2024 and 2023, should be read in conjunction with the audited consolidated financial statements and the notes thereto in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on March 25, 2024.

 

Liquidity and Capital Resources 

 

Working Capital:

 

Three Months Ended March 31,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Current assets

 

$15,568,099

 

 

$19,083,414

 

Current liabilities

 

$29,814,925

 

 

$28,402,181

 

Working capital deficit

 

$(14,246,826 )

 

$(9,318,767 )

 

Cash Flows:

 

Three Months Ended March 31,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Net Cash Used in Operating Activities

 

$(1,185,014 )

 

$(948,129 )

Net Cash Provided by Investing Activities

 

$162,596

 

 

$(25,726 )

Net Cash Provided by (Used in) Financing Activities

 

$524,063

 

 

$(347,639 )

Decrease in Cash during the Period

 

$(498,355 )

 

$(1,321,494 )

Cash and Cash Equivalents, end of Period

 

$407,705

 

 

$1,917,855

 

 

 
48

Table of Contents

 

Net cash used in operating activities increased to $(1,185,014) during the three months ended March 31, 2024, as compared to $(948,129) in the comparable period in 2023. This increase is primarily the result of a higher negative cash loss.

 

Net cash flows from investing activities increased to $162,596 during the three months ended March 31, 2024, as compared to $(25,726) in the comparable period in 2023. This increase is due to proceeds from the sale of oil and gas properties in 2024.

 

Net cash used in financing activities increased to $524,063 during the three months ended March 31, 2024, as compared to $(347,639) in the comparable period in 2023. This increase is mainly due to  lower debt repayments and an increase in the bank credit facility.

 

Three months ended March 31, 2024, compared to the three months ended March 31, 2023

 

Revenue

 

The Company had gross revenues of $8,292,532 for the three months ended March 31, 2024, as compared to $7,244,189 for the three months ended March 31, 2023, an increase of $1,048,343 or 14%. The increase is driven primarily by higher power generation unit sales revenues, partially offset by lower service and repair revenues and oil and gas revenues.

 

Expenses

 

The Company’s operating expenses increased by $2,059,601 to $10,284,446 for the three-month period ended March 31, 2024, from $8,224,845 in the corresponding prior year three-month period. Cost of goods sold for the three months ended March 31, 2024 were $5,907,762, as compared to $4,786,631 for the three-month period ended March 31, 2023 due to increased power segment sales. Lease operating costs decreased to $22,349 for the three-month period ended March 31, 2024, as compared to $125,363 for the three-month period ended March 31, 2023. Depreciation, depletion and amortization (“DD&A”) expense of $228,799 was flat as compared to $231,148 in the prior period. Stock based compensation was $304,999 as compared to zero in the prior period. General and administrative expenses increased by $769,680 to $3,820,001 compared to $3,050,321 in the corresponding prior period due primarily to the merger.

 

Loss from Operations

 

The Company generated a loss from operations for the three months ended March 31, 2024, of $(1,991,914), compared to  $(980,656) for the three months ended March 31, 2023.

 

Other Income (Expense)

 

The Company had other expense, net, of $(24,359,654) for the three months ended March 31, 2024, as compared to other expense of $(651,671) for the three months ended March 31, 2023, an increase of $23,707,983. The increase was due primarily to a loss on the change in fair value of derivative liability of $22,117,007, amortization of debt discount of $883,277, a loss on disposal of membership interests of $755,506 and higher interest expenses.

 

Net Loss

 

The Company had a net loss of $(26,351,568) during the three-month period ended March 31, 2024, compared with a net loss of $(1,632,327) for the three-month period ended March 31, 2023.

 

 
49

Table of Contents

 

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

 

We prepare our condensed consolidated financial statements in conformity with U.S. GAAP, which requires management to make certain estimates and assumptions and apply judgments. We base our estimates and judgments on historical experience, current trends and other factors that management believes to be important at the time the consolidated financial statements are prepared and actual results could differ from our estimates and such differences could be material. Due to the need to make estimates about the effect of matters that are inherently uncertain, materially different amounts could be reported under different conditions or using different assumptions. On a regular basis, we review our critical accounting policies and how they are applied in the preparation of our condensed consolidated financial statements, as well as the sufficiency of the disclosures pertaining to our accounting policies in the footnotes accompanying our condensed consolidated financial statements. Described below are the most significant policies we apply in preparing our condensed consolidated financial statements, some of which are subject to alternative treatments under GAAP. We also describe the most significant estimates and assumptions we make in applying these policies. See “Note 4 - Summary of Significant Accounting Policies” to our condensed consolidated financial statements.

 

Consolidation of Variable Interest Entities

 

The Company consolidates the financial results of its subsidiaries, defined as entities in which the Company holds a controlling financial interest.

 

Several of the Company’s subsidiaries are considered to be Variable Interest Entities (“VIE’s”) which are defined as an entity for which any of the following conditions exist:

 

1.

The total equity is not sufficient to permit the entity to finance its activities without additional subordinated financial support.

2.

The equity holders as a group have one of the following four characteristics:

 

i.

Lack the power to direct activities that most significantly impact the entity’s economic performance.

 

ii.

Possess non-substantive voting rights.

 

iii.

Lack the obligation to absorb the entity’s expected losses.

 

iv.

Lack the right to receive the entity expected residual returns.

 

The Company consolidates the financial results of a VIE when it is determined that the Company is the primary beneficiary of the VIE.

 

Oil and Gas Property Accounting

 

The Company uses the full cost method of accounting for its investment in oil and natural gas properties. Under this method of accounting, all costs of acquisition, exploration and development of oil and natural gas properties (including such costs as leasehold acquisition costs, geological expenditures, dry hole costs, tangible and intangible development costs and direct internal costs) are capitalized as the cost of oil and natural gas properties when incurred.

 

The full cost method requires the Company to calculate quarterly, by cost center, a “ceiling,” or limitation on the amount of properties that can be capitalized on the balance sheet. To the extent capitalized costs of oil and natural gas properties, less accumulated depletion and related deferred taxes, exceed the sum of the discounted future net revenues of proved oil and natural gas reserves, the lower of cost or estimated fair value of unproved not properties subject to amortization, the cost of properties not being amortized, and the related tax amounts, such excess capitalized costs are charged to expense.

 

 
50

Table of Contents

 

Proved Reserves

 

Estimates of our proved reserves included in this report are prepared in accordance with U.S. SEC guidelines for reporting corporate reserves and future net revenue. The accuracy of a reserve estimate is a function of:

 

i.

the quality and quantity of available data;

 

ii.

the interpretation of that data;

 

iii.

the accuracy of various mandated economic assumptions; and

 

iv.

the judgment of the persons preparing the estimate.

 

Our proved reserve information included in this report was predominately based on estimates. Because these estimates depend on many assumptions, all of which may substantially differ from future actual results, reserve estimates will be different from the quantities of oil and gas that are ultimately recovered. In addition, results of drilling, testing and production after the date of an estimate may justify material revisions to the estimate.

 

In accordance with SEC requirements, we based the estimated discounted future net cash flows from proved reserves on the unweighted arithmetic average of the prior 12-month commodity prices as of the first day of each of the months constituting the period and costs on the date of the estimate.

 

The estimates of proved reserves materially impact DD&A expense. If the estimates of proved reserves decline, the rate at which we record DD&A expense will increase, reducing future net income. Such a decline may result from lower market prices, which may make it uneconomic to drill for and produce from higher-cost fields.

 

Asset Retirement Obligation

 

Asset retirement obligations (“ARO”) primarily represent the estimated present value of the amount we will incur to plug, abandon and remediate our producing properties at the projected end of their productive lives, in accordance with applicable federal, state and local laws. We determined our ARO by calculating the present value of estimated cash flows related to the obligation. The retirement obligation is recorded as a liability at its estimated present value as of the obligation’s inception, with an offsetting increase to proved properties. Periodic accretion of discount of the estimated liability is recorded as accretion expense in the accompanying consolidated statements of operations.

 

ARO liability is determined using significant assumptions, including current estimates of plugging and abandonment costs, annual inflation of these costs, the productive lives of wells and a risk-adjusted interest rate. Changes in any of these assumptions can result in significant revisions to the estimated ARO.

 

Revenue Recognition

 

Oil and Gas Revenues

 

Sales of crude oil, natural gas, and natural gas liquids (“NGLs”) are included in revenue when production is sold to a customer in fulfillment of performance obligations under the terms of agreed contracts. Performance obligations primarily comprise delivery of oil, gas, or NGLs at a delivery point, as negotiated within each contract. Each barrel of oil, million BTU (“MMBtu”) of natural gas, or other unit of measure is separately identifiable and represents a distinct performance obligation to which the transaction price is allocated. Performance obligations are satisfied at a point in time once control of the product has been transferred to the customer. The Company considers a variety of facts and circumstances in assessing the point of control transfer, including but not limited to: whether the purchaser can direct the use of the hydrocarbons, the transfer of significant risks and rewards, the Company’s right to payment, and transfer of legal title. In each case, the time between delivery and when payments are due is not significant.

 

Power Generation Revenues

 

Through its 60.5% ownership in Simson-Maxwell, the Company manufactures and sells power generation products, services and custom energy solutions.

 

 
51

Table of Contents

 

Sale of Power Generation Units

 

The Company considers the completed unit or units to be a single performance obligation for purposes of revenue recognition and recognizes revenue when control of the product is transferred to the customer, which typically occurs upon shipment or delivery to the customer. Progress payments are recognized as contract liabilities until the completed unit is delivered. Revenue is measured as the amount of consideration the Company expects to be entitled to in exchange for the transfer of the units, which is generally the price stated in the contract. The Company does not allow returns because of the customized nature of the units and does not offer discounts, rebates, or other promotional incentives or allowances to customers. Simson-Maxwell has elected to recognize the cost for freight activities when control of the product has transferred to the customer as an expense within cost of goods.

 

Parts Revenue

 

The Company considers the purchase orders for parts, which in some cases are governed by master sales agreements, to be the contracts with the customers. For each contract, the Company considers the commitment to transfer products, each of which is distinct, to be the identified performance obligations. Revenue is measured as the amount of consideration the Company expects to be entitled to in exchange for the transfer of product, which is generally the price stated in the contract specific for each item sold, adjusted for the value of expected returns. Simson-Maxwell has elected to recognize the cost for freight activities when control of the product has transferred to the customer as an expense within cost of goods sold in the consolidated statements of comprehensive income. Parts revenues are recognized at the point in time when control of the product is transferred to the customer, which typically occurs upon shipment or delivery to the customer.

 

Service and Repairs

 

Service and repairs are generally performed on customer owned equipment and billed based on labor hours incurred. Each repair is considered a performance obligation. As a result of control transferring over time, revenue is recognized based on the extent of progress towards completion of the performance obligation. Simson-Maxwell generally uses the cost-to-cost measure of progress for its service work because the customer controls the asset as it is being serviced. Most service and repairs are completed in one or two days.

 

Goodwill

 

Goodwill is the excess of cost of an acquired entity over the fair value of amounts assigned to assets acquired and liabilities assumed in a business combination. Goodwill is subject to impairment testing at least annually and will be tested for impairment between annual tests if an event occurs or circumstances change that would indicate the carrying amount may be impaired. An entity has the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after completing the assessment, it is determined that it is more likely than not that the fair value of a reporting unit is less than its carrying value, the Company will proceed to a quantitative test. The Company may also elect to perform a quantitative test instead of a qualitative test for any or all of our reporting units. The test compares the fair value of an entity’s reporting units to the carrying value of those reporting units. This quantitative test requires various judgments and estimates. The Company estimates the fair value of the reporting unit using a market approach in combination with a discounted operating cash flow approach. Impairment of goodwill is measured as the excess of the carrying amount of goodwill over the fair values of recognized and unrecognized assets and liabilities of the reporting unit.

 

Intangible Assets

 

Intangible assets include amounts capitalized for the Company’s license agreement with ESG as described in Note 2. This asset is amortized on a straight-line basis over the remaining life of the related patents being licensed, which is approximately 16 years.

 

 
52

Table of Contents

 

Additionally, with the acquisition of Simson-Maxwell, the Company identified other intangible assets consisting of customer relationships (which is being amortized on a straight-line basis over 10 years) and Simson-Maxwell brand (which is not being amortized) with an aggregate appraised fair value $3,908,126.

 

With the acquisition of a 51% interest in Viking Ozone, Viking Sentinel and Viking Protection, as described in Note 8, the Company has aggregate intangible assets of $15,433,340. These assets have an indefinite life and are not being amortized.

 

The Company reviews these intangible assets, at least annually, for possible impairment when events or changes in circumstances that the assets carrying amount may not be recoverable. In evaluating the future benefit of its intangible assets, the Company estimates the anticipated discounted future net cash flows of the intangible assets over the remaining estimated useful life. If the carrying amount is not recoverable, an impairment loss is recorded for the excess of the carrying value of the asset over its fair value.

 

Derivative Liability

 

The Series C Preferred Stock COD contains provisions that could result in modification of the Series C Preferred Stock conversion price that is based on a variable that is not an input to the fair value of a “fixed-for-fixed” option as defined under FASB ASC Topic No. 815 - 40.

 

The Series C Preferred Stock are convertible into shares of common stock at a fixed $162.50 conversion rate. Upon conversion, the holder is entitled to dividends as if the shares had been held to maturity, which is referred to as the Conversion Premium. The Conversion Premium may be paid in shares or cash, at the option of the Company. If the Conversion Premium is paid in cash, the amount is fixed and not subject to adjustment. If the Conversion Premium is paid in shares, the conversion ratio is based on a VWAP calculation based on the lowest stock price over the Measurement Period. The Measurement Period is 30 trading days (or 60 trading days if there is a Triggering Event) prior to the conversion date and 30 trading days (or 60 trading days if there is a Triggering Event) after the conversion date. The VWAP calculation is subject to adjustment if there is a Triggering Event and the Measurement Period is subject to adjustment in the event that the Company is in default of one or more Equity Conditions provided in the COD. For example, the Measurement period may be extended one day for every day the Company is not in compliance with one or more of the Equity Conditions. Trigger events are described in the designation of the Series C Preferred Stock, but include items which would typically be events of default under a debt security, including filing of reports late with the SEC.

 

At the conversion date, the number of shares due for the Conversion Premium is estimated based on the previous 30-day VWAP. If the Company does not elect to pay the Conversion Premium in cash, the Company will issue all shares due for the conversion and the estimated shares due for the conversion premium. If the VWAP calculation for the portion of the Measurement Period following the date of conversion is lower than the VWAP for the portion of the Measurement Period prior to the date of conversion, the holder will be issued additional shares of common stock, referred to as True-Up shares. If the VWAP calculation is higher, no True-Up shares are issued.

 

The Company has determined that the Series C Preferred Stock contains an embedded derivative liability relating to the Conversion Premium and, upon conversion, a derivative liability for the potential obligation to issue True-Up Shares relating to Series C shares that have been converted and the Measurement Period has not expired, if applicable.

 

The fair value of the derivative liability relating to the Conversion Premium for any outstanding Series C Shares is equal to the cash required to settle the Conversion Premium. The fair value of the potential True-Up share obligation has been estimated using a binomial pricing mode and the lesser of the conversion price or the low closing price of the Company’s stock subsequent to the conversion date and the historical volatility of the Company’s common stock.

 

Capitalized terms used but not defined in this section have the meaning assigned to them in the Series C COD.

 

 
53

Table of Contents

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

The Company, as a smaller reporting company (as defined by Rule 12b-2 of the Exchange Act), is not required to furnish the information required by this item.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Disclosure Controls and Procedures

 

The Company does not currently maintain controls and procedures that are designed to ensure that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act are recorded, processed, summarized, and reported within the time periods specified by the Commission’s rules and forms. Disclosure controls and procedures would include, without limitation, controls and procedures designed to provide reasonable assurance that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

 

Under the supervision and with the participation of management, including the Company’s Chief Executive Officer, the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) as of March 31, 2024, have been evaluated, and, based upon this evaluation, the Company’s Chief Executive Officer has concluded that these controls and procedures are not effective in providing reasonable assurance of compliance.

 

Material Weaknesses and Changes in Internal Control over Financial Reporting

 

Management has identified the following material weaknesses in the Company’s system of internal control over financial reporting:

 

 

1.

The Company does not have sufficient staff to maintain a proper segregation of duties;

 

 

 

 

2.

The Company lacks sufficient internal resources to analyze and interpret accounting for certain complex features of the Series C Preferred shares and other complex accounting issues; and

 

 

 

 

3.

The Company has not designed controls to ensure that financial information is reviewed and approved by an individual at the same or higher level than the preparer of the financial information. Specifically, the CFO is the primary preparer of most of the financial information, including the complex accounting areas such as equity transactions, derivative liabilities, impairment and business combinations. There is no review or approval of this information.

 

Management of the Company is addressing these material weaknesses by hiring additional staff and seeking the assistance of subject matter experts for accounting advice on complex matters. Management will continue to monitor and evaluate the effectiveness of the Company’s internal controls and procedures and the Company’s internal controls over financial reporting on an ongoing basis and are committed to taking further action and implementing additional enhancements or improvements, as necessary and as funds allow. 

 

There were no changes in Internal Control Over Financial Reporting during the quarter ended March 31, 2024.

 

 
54

Table of Contents

 

PART II—OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

 

From time to time, the Company may be involved in litigation relating to claims arising out of commercial operations in the normal course of business. As of March 31, 2024, there were no pending or threatened lawsuits that could reasonably be expected to have a material effect on the Company’s results of operations.

 

Merger-Related Litigation

 

On February 9, 2024, plaintiff Lawrence Rowe, on behalf of himself and all other similarly situated former public minority shareholders of Viking, filed against the Company and its CEO a putative Class Action Complaint (i.e. C.A. No.4:24-cv-00489) styled Lawrence Rowe, Individually and on Behalf of All Others Similarly Situated v. James A. Doris and Camber Energy, Inc., in the U.S. District Court for the Southern District of Texas, Houston Division.  The Complaint alleges breaches of fiduciary duty in connection with the merger between Viking and the Company and seek to recover damages for the alleged breaches.  The defendants deny the allegations and filed a motion to dismiss the case on April 26, 2024.

 

Shareholder-Related Litigation

 

The Company was the target of a “short” report issued by Kerrisdale Capital in early October, 2021, and as a result of such short report, on October 29, 2021, a Class Action Complaint (i.e. C.A.No.4:21-cv-03574) was filed against the Company, its CEO and CFO by Ronald E. Coggins, Individually and on Behalf of All Others Similarly Situated v. Camber Energy, Inc., et al.; in the U.S. District Court for the Southern District of Texas, Houston Division, pursuant to which the Plaintiffs sought to recover damages alleged to have been suffered by them as a result of the defendants’ violations of federal securities laws.   The Company and the other Defendants filed a Motion to Dismiss (“MTD”) the Class Action Complaint, and on September 22, 2023, the Court granted the MTD in full.  On October 25, 2023, the Court signed a joint stipulation submitted by the parties, dismissing the case with prejudice.

 

On or about June 30, 2022, the Company was made aware of a Shareholder Derivative Complaint filed in the U.S. District Court for the Southern District of Texas, Houston Division (Case No. 4:22-cv-2167) against the Company, its current directors, and certain of its former directors (the “Houston Derivative Complaint”). The allegations contained in the Houston Derivative Complaint involve state-law claims for breach of fiduciary duty and unjust enrichment and a federal securities claim under Section 14(a) of the Securities Exchange Act of 1934.  On January 20, 2023, the U.S. District Court held that certain claims brought by the plaintiff relating to director actions and statements made in proxy statements prior to June 30, 2019, were time barred, but did not dismiss certain claims brought by plaintiff relating to director actions and statements made in proxy statements after June 30, 2019.  Pursuant to Article 6 of the Amended and Restated Bylaws, on February 15, 2023, the Company’s Board of Directors (the “Board”) formed a Committee of the Board (the “Special Litigation Committee”) to investigate, analyze, and evaluate the remaining allegations in the Houston Derivative Complaint. The Special Litigation Committee completed its investigation and found no basis to conclude that any Camber officer’s or director’s conduct “involved intentional misconduct, fraud or a knowing violation of law,” which would be required under applicable Nevada law to prevail on any claims for breach of fiduciary duty or federal proxy violations; and, on November 17, 2023, filed with the U.S. District Court a Motion to Terminate or, in the alternative, schedule an evidentiary hearing on the Motion.  Briefing on the motion was completed on January 12, 2024, and it remains pending.  The defendants deny the allegations contained in the Houston Derivative Complaint.

 

Maranatha Oil Matter

 

In November 2015, Randy L. Robinson, d/b/a Maranatha Oil Co. sued the Company in Gonzales County, Texas (Cause No. 26160). The plaintiff alleged that it assigned oil and gas leases to the Company in April 2010, retaining a 4% overriding royalty interest and 50% working interest and that the Company failed to pay such overriding royalty interest or royalty interest. The interests relate to certain oil and gas properties which the Company subsequently sold to Nordic Oil USA in April 2013. The petition alleges causes of actions for breach of contract, failure to pay royalties, non-payment of working interest, fraud, fraud in the inducement of contract, money had and received, constructive trust, violation of theft liability act, continuing tort and fraudulent concealment. The suit seeks approximately $100,000 in amounts alleged owed, plus pre-and post-judgment interest. The Company has filed a denial to the claims and intends to vehemently defend itself against the allegations.

 

 
55

Table of Contents

 

Pinch vs. Petrodome Matter

 

In or about late 2011 or early 2012, Petrodome Operating, LLC (“Petrodome Operating”), a wholly owned subsidiary of Petrodome (which in or about December, 2017 become a wholly owned subsidiary of Viking), on behalf of various working interest owners, including Petrodome East Creole, LLC, another subsidiary of Petrodome Energy, LLC, coordinated the drilling of an approx. 13,000 foot well in the Kings Bayou Field in Cameron Parish, LA.  Petrodome Operating engaged a third party to complete the drilling work.  The subject well produced hydrocarbons from 2012 until approximately June 2016, at which time production ceased, after which Petrodome Operating arranged for the well to be plugged in accordance with State guidelines.  During the time the well was producing hydrocarbons, royalty and/or over-riding royalty payments were made to various mineral and/or land/owners (collectively, “Mineral Owners”).   In or about October, 2019 the Mineral Owners commenced an action against Petrodome Operating, Petrodome East Creole, LLC and others claiming the Mineral Owners suffered damages (i.e., a loss of royalty and/or over-riding royalty payments) as a result of the subject well not, according to the Mineral Owners, being drilled and/or completed properly.  Petrodome Operating, Petrodome East Creole, LLC and the other defendants denied the Mineral Owners’ claims and engaged counsel to defend the action.

 

In or about November, 2023, the parties, without the subject Petrodome entities admitting liability, agreed to fully and completely settle the matter and pay the Mineral Owners a total sum of $6.5 million, of which Petrodome is liable for $4.15 million. Payment of Petrodome’s portion of the settlement is fully covered by insurance.  At December 31, 2023, the Company recorded an accrued liability in respect of this settlement and a receivable related to the insurance proceeds in the amount of $4.15 million.  In or about February, 2024, the action commenced by the Mineral Owners was dismissed with prejudice and the settlement was paid.

 

ITEM 1A. RISK FACTORS

 

As a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934, the Company is not required to provide the information under this item.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

During the three months ended March 31, 2024, the Company issued unregistered equity securities as described below:

 

The Company issued a total of 31,138,378 shares of common stock to preferred stockholders. Such shares of common stock were due under one of the stockholder’s prior conversions of Series C Preferred Stock into common stock, and were issued pursuant to the exemptions from registration provided by Sections 3(a)(9), 4(a)(1) and 4(a)(2) of the Securities Act of 1933, as amended, and/or Rule 144 promulgated thereunder, as the shares of common stock were issued in exchange for preferred stock of the Company held by the preferred stockholder, there was no additional consideration for the exchanges, there was no remuneration for the solicitation of the exchanges, the exchanged securities had been held by the preferred stockholder for the requisite holding period, the preferred stockholder was not an affiliate of the Company, the Company was not a shell company, there was no general solicitation and the transactions with the shareholders did not involve a public offering.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES

 

None.

 

 
56

Table of Contents

 

ITEM 5. OTHER INFORMATION

 

Rule 10b5-1 Trading Arrangements

 

During the three months ended March 31, 2024, no director or officer of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408(a) of Regulation S-K.

 

NYSE American Notice Letter

 

On March 25, 2024, the Company received a notice letter from the NYSE American LLC (“NYSE American”) stating that the Company is back in compliance with all of the NYSE American’s continued listing standards set forth in Part 10 of the NYSE American Company Guide (“Company Guide”). Specifically, the Company has resolved the continued listing deficiency with respect to Sections 1003(a)(i), (ii) and (iii) of the Company Guide referenced in the NYSE American’s letter dated April 12, 2023 since it demonstrated compliance with the continued listing standards for a period of two consecutive quarters pursuant to Section 1009(f) of the Company Guide.

 

As a result, effective March 26, 2024, the Below Compliance (“BC”) indicator ceased to be disseminated for the Company’s common stock and the Company has been removed from the list of issuers noncompliant with NYSE American corporate governance listing standards posted on https://www.nyse.com/regulation/noncompliant-issuers and the BC indicator has been removed from the profile, data and news pages of the Company’s security.

 

 
57

Table of Contents

 

ITEM 6. EXHIBITS

 

4.1

Second Amendment to Fifth Amended and Restated Designation of Series C Preferred Stock, dated February 21, 2024 (Filed as Exhibit 3.1 to Camber’s Report on Form 8-K, filed with the Commission on February 21, 2024 and incorporated herein by reference) (File No. 001-32508)

 

 

10.1

Agreement by and between Camber Energy, Inc. and the Investor named therein, dated February 15, 2024 (incorporated by reference to Camber’s Current Report on Form 8-K filed on February 21, 2024)

 

 

10.2

Termination Agreement, by and between Camber Energy, Inc. and RESC Renewables Holdings, LLC, effective as of March 13, 2024 (incorporated by reference to Camber’s Current Report on Form 8-K filed on March 19, 2024)

 

31.1*

Certification of Principal Executive Officer required by Rule 13a-14(1) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

31.2*

Certification of Principal Financial and Accounting Officer required by Rule 13a-14(1) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

32.1*

Certification of Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and Section 1350 of 18 U.S.C. 63

 

 

32.2*

Certification of Principal Financial and Accounting Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and Section 1350 of 18 U.S.C. 63

 

 

101.INS**

Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)

 

 

101.SCH**

Inline XBRL Taxonomy Extension Schema Document

 

 

101.CAL**

Inline XBRL Taxonomy Extension Calculation Linkbase Document

 

 

101.DEF**

Inline XBRL Taxonomy Extension Definition Linkbase Document

 

 

101.LAB**

Inline XBRL Taxonomy Extension Label 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)

 

_______________ 

* Filed herewith

** XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.

 

ITEM 7. OFF BALANCE-SHEET ARRANGEMENTS

 

None.

 

 
58

Table of Contents

 

SIGNATURES

 

In accordance with the requirements of Section 13 or 15(d) of the Securities Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

CAMBER ENERGY, INC.

(Registrant)

 

 

 

 

 

 

/s/ James Doris

Date: May 10, 2024

 

Principal Executive Officer

 

 

 

 

/s/ John McVicar

Date: May 10, 2024

 

Principal Financial and Accounting Officer

 

 

 

 

 
59

 

nullnullnullnullv3.24.1.1.u2
Cover - shares
3 Months Ended
Mar. 31, 2024
May 10, 2024
Cover [Abstract]    
Entity Registrant Name Camber Energy, Inc.  
Entity Central Index Key 0001309082  
Document Type 10-Q  
Amendment Flag false  
Current Fiscal Year End Date --12-31  
Entity Small Business true  
Entity Shell Company false  
Entity Emerging Growth Company false  
Entity Current Reporting Status Yes  
Document Period End Date Mar. 31, 2024  
Entity Filer Category Non-accelerated Filer  
Document Fiscal Period Focus Q1  
Document Fiscal Year Focus 2024  
Entity Common Stock Shares Outstanding   175,800,468
Document Quarterly Report true  
Document Transition Report false  
Entity File Number 000-29219  
Entity Incorporation State Country Code NV  
Entity Tax Identification Number 20-2660243  
Entity Address Address Line 1 12 Greenway Plaza  
Entity Address Address Line 2 Suite 1100  
Entity Address City Or Town Houston  
Entity Address State Or Province TX  
Entity Address Postal Zip Code 77046  
City Area Code 281  
Local Phone Number 404 4387  
Security 12b Title Common Stock, $0.001 Par Value Per Share  
Trading Symbol CEI  
Security Exchange Name NYSE  
Entity Interactive Data Current Yes  
v3.24.1.1.u2
Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Current assets:    
Cash $ 407,705 $ 906,060
Accounts receivable, net 5,307,202 8,545,449
Inventory 9,248,846 9,795,969
Prepaids and other current assets 604,346 406,358
Total current assets 15,568,099 19,653,836
Oil and gas properties, full cost method    
Proved oil and gas properties, net 0 1,083,576
Total oil and gas properties, net 0 1,083,576
Fixed assets, net 1,616,824 1,639,759
Right of use assets, net 3,972,292 3,900,632
ESG Clean Energy license, net 4,191,475 4,268,437
Other intangibles - Simson Maxwell, net 2,375,324 2,417,145
Other intangibles - Variable Interest Entities 15,433,340 15,433,340
Goodwill 52,970,485 52,970,485
Due from related parties 341,397 334,437
Deposits and other assets 0 10,300
TOTAL ASSETS 96,469,236 101,711,947
Current liabilities:    
Accounts payable 8,413,983 6,759,819
Accrued expenses and other current liabilities 7,435,015 10,993,350
Customer deposits 1,780,890 2,769,486
Undistributed revenues and royalties 1,633,409 1,633,838
Current portion of operating lease liability 1,316,339 1,357,653
Due to related parties 819,801 643,121
Current portion of notes payable - related parties 408,031 407,154
Bank indebtedness - credit facility 3,927,188 3,365,995
Derivative liability 4,077,500 3,863,321
Current portion of long-term debt - net of discount 2,769 2,743
Total current liabilities 29,814,925 31,796,480
Long term debt - net of current portion and debt discount 40,854,502 39,971,927
Notes payable - related parties - net of current portion 541,532 578,863
Operating lease liability, net of current portion 2,701,346 2,588,287
Contingent obligations 1,435,757 1,435,757
Asset retirement obligation 965,042 1,042,900
TOTAL LIABILITIES 76,313,104 77,414,214
Commitments and contingencies (Note 14) 0 0
STOCKHOLDERS' EQUITY    
Common stock value 151,940 119,302
Additional paid-in capital 175,381,616 169,460,183
Accumulated other comprehensive loss (246,675) (248,814)
Accumulated deficit (180,942,649) (154,837,638)
Parent's stockholders' equity in Camber 10,598,026 14,493,070
Non-controlling interest 9,558,106 9,804,663
TOTAL STOCKHOLDERS' EQUITY 20,156,132 24,297,733
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY 96,469,236 101,711,947
Series A Preferred Stock [Member]    
STOCKHOLDERS' EQUITY    
Preferred Stock Value 28 28
Series G Preferred Stock Member    
STOCKHOLDERS' EQUITY    
Preferred Stock Value 5 5
Series H Preferred Stock    
STOCKHOLDERS' EQUITY    
Preferred Stock Value 3 3
Series C Preferred Stock Member    
STOCKHOLDERS' EQUITY    
Preferred Stock Value 1 1
Common stock value $ 16,253,757 $ 0
v3.24.1.1.u2
Condensed Consolidated Balance Sheets (Parenthetical) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Common stock, shares authorized 500,000,000 500,000,000
Common stock, shares par value $ 0.001 $ 0.001
Common stock, shares issued 151,940,299 119,301,921
Common stock, shares outstanding 151,940,299 119,301,921
Preferred stock, shares issued 2,075  
Series A Preferred Stock [Member]    
Preferred stock, shares authorized 50,000 50,000
Preferred stock, shares par value $ 0.001 $ 0.001
Preferred stock, shares issued 28,092 28,092
Preferred stock, shares outstanding 28,092 28,092
Series G Preferred Stock Member    
Preferred stock, shares authorized 25,000 25,000
Preferred stock, shares par value $ 0.001 $ 0.001
Preferred stock, shares issued 5,272 5,272
Preferred stock, shares outstanding 5,272 5,272
Preferred stock, liquidation preference $ 0 $ 0
Series H Preferred Stock    
Preferred stock, shares authorized 2,075 2,075
Preferred stock, shares par value $ 0.001 $ 0.001
Preferred stock, shares issued 275 475
Preferred stock, shares outstanding 275 475
Series C Preferred Stock Member    
Preferred stock, shares authorized 5,200 5,200
Preferred stock, shares par value $ 0.001 $ 0.001
Preferred stock, shares issued 30 30
Preferred stock, shares outstanding 30 30
Preferred stock, liquidation preference $ 1,033,950 $ 1,033,950
v3.24.1.1.u2
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Revenue    
Power generation units and parts $ 5,532,120 $ 2,458,295
Service and repairs 2,693,781 4,540,697
Oil and gas 66,631 245,197
Total revenue 8,292,532 7,244,189
Operating expenses    
Cost of goods sold 5,907,762 4,786,631
Lease operating costs 22,349 125,363
General and administrative 3,820,001 3,050,321
Stock based compensation 304,999 0
Depreciation, depletion & amortization 228,799 231,148
Accretion - asset retirement obligation 536 31,382
Total operating expenses 10,284,446 8,224,845
Loss from operations (1,991,914) (980,656)
Other income (expense)    
Interest expense (598,313) (146,671)
Amortization of debt discount (883,277) (53,732)
Change in fair value of derivatives (22,117,007) (534,607)
Loss on disposal of membership interests (755,506) 0
Loss on extinguishment of debt 0 (154,763)
Other income (expense) 5,551 238,102
Total other expense, net (24,359,654) (651,671)
Net loss before income taxes (26,351,568) (1,632,327)
Income tax benefit (expense) 0 0
Net loss (26,351,568) (1,632,327)
Net loss attributable to non-controlling interest (246,557) (80,228)
Net loss attributable to Camber Energy, Inc. $ (26,105,011) $ (1,552,099)
Loss per common share, basic and diluted $ (0.19) $ (0.03)
Weighted average number of common shares outstanding, basic and diluted 139,453,030 44,852,611
v3.24.1.1.u2
Condensed Consolidated Statements of Comprehensive Loss (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Condensed Consolidated Statements of Operations (Unaudited)    
Net loss $ (26,351,568) $ (1,632,327)
Foreign currency translation adjustment 2,139 62,546
Total comprehensive loss (26,349,429) (1,569,781)
Loss attributable to non-controlling interest (246,557) (80,228)
Foreign currency translation adjustment attributable to non-controlling interest 845 24,706
Comprehensive loss attributable to non-controlling interest (245,712) (55,522)
Comprehensive loss attributable to Camber $ (26,103,717) $ (1,514,259)
v3.24.1.1.u2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash flows from operating activities:    
Net loss $ (26,351,568) $ (1,632,327)
Adjustments to reconcile net loss to cash used in operating activities:    
Change in fair value of derivative liability 22,117,007 534,607
Stock based compensation 304,999 0
Depreciation, depletion and amortization 228,799 231,148
Amortization of right-of-use assets 587,879 347,699
Accretion - asset retirement obligation 536 31,382
Amortization of debt discount 883,277 53,732
Loss on extinguishment of debt 0 154,763
Net loss on sale of membership interests and assets 755,506 0
Foreign currency translation adjustment 2,139 62,546
Changes in operating assets and liabilities    
Accounts receivable 3,238,247 (1,209,543)
Prepaids and other current assets (187,688) (107,621)
Inventory 547,123 (137,004)
Accounts payable 1,654,164 1,205,728
Accrued expenses and other current liabilities (3,558,335) (430,460)
Due to related parties 169,720 89,042
Customer deposits (988,596) 249,794
Operating lease liabilities (587,794) (342,816)
Undistributed revenues and royalties (429) (48,800)
Net cash used in operating activities (1,185,014) (948,129)
Cash flows from investing activities:    
Proceeds from sale of oil and gas properties 205,000 0
Acquisition of fixed assets (42,404) (25,726)
Net cash provided by (used in) investing activities 162,596 (25,726)
Cash flows from financing activities:    
Repayment of long-term debt (676) (157,399)
Proceeds from (repayment of) non-interest-bearing advances from Parent 0 (495,000)
Advances from bank credit facility 561,193 318,135
Repayment of promissory notes, related parties (36,454) (13,375)
Net cash provided by (used in) financing activities 524,063 (347,639)
Net decrease in cash (498,355) (1,321,494)
Cash, beginning of period 906,060 3,239,349
Cash, end of period 407,705 1,917,855
Cash paid for:    
Interest 123,240 146,671
Income taxes 0 0
Supplemental disclosure of Non-Cash Investing and Financing Activities:    
Issuance of shares on true-up of Series C Preferred Stock $ 5,647,571 0
Common stock to be issued related to prior conversions of Series C Preferred Stock 16,253,757  
Debt discount on modification of debt for conversion feature $ 0 $ 2,144,068
v3.24.1.1.u2
Consolidated Statements of Changes in Stockholders Equity (Unaudited) - USD ($)
Total
Series C Preferred Stock
Series G Preferred Stock
Common Stock
Common stock to be issued Member
Additional Paid-In Capital
Accumulated other comprehensive (loss)
(Accumulated Deficit)
Noncontrolling Interest
Series A Preferred Stock
Series H Preferred Stock Member
Balance, amount at Dec. 31, 2022 $ 15,365,315 $ 0 $ 0 $ 44,853 $ 0 $ 127,757,269 $ (425,677) $ (122,187,673) $ 10,176,510 $ 28 $ 5
Balance, share at Dec. 31, 2022       44,852,611           28,092 475
Foreign currency translation adjustment 62,546 0 0 $ 0   0 62,546 0 0 $ 0 $ 0
Net loss (1,632,327) 0 0 0   0 0 (1,552,099) (80,228) 0 0
Balance, amount at Mar. 31, 2023 13,795,534 0 0 $ 44,853 0 127,757,269 (363,131) (123,739,772) 10,096,282 $ 28 $ 5
Balance, share at Mar. 31, 2023       44,852,611           28,092 475
Balance, amount at Dec. 31, 2023 $ 24,297,733 $ 1 $ 5 $ 119,302 $ 0 169,460,183 (248,814) (154,837,638) 9,804,663 $ 28 $ 3
Balance, share at Dec. 31, 2023 0 30 5,272 119,301,921 0         28,092 275
Foreign currency translation adjustment $ 2,139 $ 0 $ 0 $ 0   0 2,139 0 0 $ 0 $ 0
Net loss (26,351,568) 0 0 $ 0   0 0 (26,105,011) (246,557) 0 0
Common shares issued on true-up of Series C preferred stock, shares       31,138,378              
Common shares issued on true-up of Series C preferred stock, amount 5,952,571 0 0 $ 31,138   5,921,433 0 0 0 0 0
Common shares to be issued on true-up of Series C preferred stock, shares         101,585,980            
Common shares to be issued on true-up of Series C preferred stock, amount 16,253,757       $ 16,253,757            
Common shares issued for services, shares       1,500,000              
Common shares issued for services, amount 1,500 0 0 $ 1,500   0 0 0 0 0 0
Balance, amount at Mar. 31, 2024 $ 20,156,132 $ 1 $ 5 $ 151,940 $ 16,253,757 $ 175,381,616 $ (246,675) $ (180,942,649) $ 9,558,106 $ 28 $ 3
Balance, share at Mar. 31, 2024   30 5,272 151,940,299 101,585,980         28,092 275
v3.24.1.1.u2
Merger with Viking Energy Group Inc
3 Months Ended
Mar. 31, 2024
Merger with Viking Energy Group Inc  
Merger with Viking Energy Group, Inc.

Note 1. Merger with Viking Energy Group, Inc.

 

On August 1, 2023, Camber Energy, Inc. (“Camber”, the “Company”, “we”, “us” or “our”)  completed the previously announced merger (the “Merger”) with Viking Energy Group, Inc. (“Viking”) pursuant to the terms and conditions of the Agreement and Plan of Merger between Camber and Viking dated February 15, 2021, which was amended on April 18, 2023 (as amended, the “Merger Agreement”), with Viking surviving the Merger as a wholly owned subsidiary of Camber.

 

Upon the terms and conditions in the Merger Agreement, each share: (i) of common stock, par value $0.001 per share, of Viking (the “Viking Common Stock”) issued and outstanding, other than shares owned by Camber, was converted into the right to receive one share of common stock of Camber (the “Camber Common Stock”); (ii) of Series C Preferred Stock of Viking (the “Viking Series C Preferred Stock”) issued and outstanding was converted into the right to receive one share of Series A Convertible Preferred Stock of Camber (the “New Camber Series A Preferred Stock”) and (iii) of Series E Convertible Preferred Stock of Viking (the “Viking Series E Preferred Stock,” and, together with the Viking Series C Preferred Stock, the “Viking Preferred Stock”) issued and outstanding was converted into the right to receive one share of Series H Preferred Stock of Camber (the “New Camber Series H Preferred Stock,” and, together with the New Camber Series A Preferred Stock, the “New Camber Preferred”).

 

Each share of New Camber Series A Preferred Stock is convertible into 890 shares of Camber Common Stock (subject to a beneficial ownership limitation preventing conversion into Camber Common Stock if the holder would be deemed to beneficially own more than 9.99% of Camber Common Stock), is treated equally with Camber Common Stock with respect to dividends and liquidation, and only has voting rights with respect to voting: (a) on a proposal to increase or reduce Camber’s share capital; (b) on a resolution to approve the terms of a buy-back agreement; (c) on a proposal to wind up Camber; (d) on a proposal for the disposal of all or substantially all of Camber’s property, business and undertaking; (f) during the winding-up of Camber; and/or (g) with respect to a proposed merger or consolidation in which Camber is a party or a subsidiary of Camber is a party.

 

Each share of New Camber Series H Preferred Stock has a face value of $10,000 per share, is convertible into a certain number of shares of Camber Common Stock, with the conversion ratio based upon achievement of certain milestones by Viking’s subsidiary, Viking Protection Systems, LLC (provided the holder has not elected to receive the applicable portion of the purchase price in cash pursuant to that certain Purchase Agreement, dated as of February 9, 2022, by and between Viking and Jedda Holdings, LLC), is subject to a beneficial ownership limitation of 4.99% of Camber Common Stock (but may be increased up to a maximum of 9.99% at the sole election of a holder by the provision of at least 61 days’ advance written notice) and has voting rights equal to one vote per share of Camber Series H Preferred Stock held on a non-cumulative basis.

 

Each outstanding option or warrant to purchase Viking Common Stock (a “Viking Option”), to the extent unvested, automatically became fully vested and was converted automatically into an option or warrant (an “Adjusted Option”) to purchase, on substantially the same terms and conditions as were applicable to such Viking Option, except that instead of being exercisable into Viking Common Stock, such Adjusted Option is exercisable into Camber Common Stock.

 

Each outstanding promissory note issued by Viking that is convertible into Viking Common Stock (a “Viking Convertible Note”) was converted into a promissory note convertible into Camber Common Stock (an “Adjusted Convertible Note”) having substantially the same terms and conditions as applied to the corresponding Viking Convertible Note (including, for the avoidance of doubt, any extended post-termination conversion period that applies following consummation of the Merger), except that instead of being convertible into Viking Common Stock, such Adjusted Convertible Note is convertible into Camber Common Stock.

In connection with the Merger, Camber issued approximately 49,290,152 shares of Camber Common Stock, which represented approximately 59.99% of the outstanding Camber Common Stock after giving effect to such issuance. In addition, Camber reserved for issuance approximately 88,647,137 additional shares of Camber Common Stock in connection with the potential (1) conversion of the New Camber Series A Preferred Stock, (2) conversion of the New Camber Series H Preferred Stock, (3) exercise of the Adjusted Options and (4) conversion of the Adjusted Convertible Notes.

 

For accounting purposes, the Merger is deemed a reverse acquisition. Consequently, Viking (the legal subsidiary) was treated as the acquiror of Camber (the legal parent). Accordingly, these consolidated financial statements reflect the financial position, operating results, and cash flow of Viking up to the date of the Merger, and the combined financial position, operating results and cash flow of Viking and Camber from August 1, 2023. As a result, the comparative financial information for the three months ended March 31, 2023 is that of Viking.

 

James A. Doris continues to serve as President and Chief Executive Officer of the combined company, and the combined company continues to have its headquarters in Houston, Texas.

v3.24.1.1.u2
Company Overview and Operations
3 Months Ended
Mar. 31, 2024
Company Overview and Operations  
Company Overview and Operations

Note 2. Company Overview and Operations 

 

Camber is a growth-oriented diversified energy company. Through our majority-owned subsidiaries we provide custom energy and power solutions to commercial and industrial clients in North America, and have a majority interest in: (i) an entity with intellectual property rights to a fully developed, patented, proprietary Medical and Bio-Hazard Waste Treatment system using Ozone Technology; and (ii) entities with the intellectual property rights to fully developed, patented and patent pending, proprietary Electric Transmission and Distribution Open Conductor Detection Systems. Also, we hold a license to a patented clean energy and carbon-capture system with exclusivity in Canada and for multiple locations in the United States. Various of our other subsidiaries own interests in oil properties in the United States. The Company is also exploring other renewable energy-related opportunities and/or technologies, which are currently generating revenue, or have a reasonable prospect of generating revenue within a reasonable period of time.

 

Custom Energy and Power Solutions:

 

Simson-Maxwell Acquisition

 

On August 6, 2021, Viking acquired approximately 60.5% of the issued and outstanding shares of Simson-Maxwell Ltd. (“Simson-Maxwell”), a Canadian federal corporation, for $7,958,159 in cash. Simson-Maxwell manufactures and supplies power generation products, services and custom energy solutions. Simson-Maxwell provides commercial and industrial clients with efficient, flexible, environmentally responsible and clean-tech energy systems involving a wide variety of products, including CHP (combined heat and power), tier 4 final diesel and natural gas industrial engines, solar, wind and storage. Simson-Maxwell also designs and assembles a complete line of electrical control equipment including switch gear, synchronization and paralleling gear, distribution, Bi-Fuel and complete power generation production controls. Operating for over 80 years, Simson-Maxwell’s seven branches assist with servicing a large number of existing maintenance arrangements and meeting the energy and power-solution demands of the Company’s other customers.

 

Clean Energy and Carbon-Capture System:

 

In August 2021, Viking entered into a license agreement with ESG Clean Energy, LLC (“ESG”), to utilize ESG’s patent rights and know-how related to stationary electric power generation and heat and carbon dioxide capture (the “ESG Clean Energy System”). The intellectual property licensed by Viking includes certain patents and/or patent applications, including: (i) U.S. Patent No.: 10,774,733, File date: October 24, 2018, Issue date: September 15, 2020, Titled: “Bottoming Cycle Power System”; (ii) U.S. Patent No.: 17/661,382, Issue date: August 8, 2023, Titled: ‘Systems and Methods Associated With Bottoming Cycle Power Systems for Generating Power, Capturing Carbon Dioxide and Producing Products’; (iii) U.S. Patent No.: 11624307, Issue date: April 22, 2023, Titled: ‘Systems and Methods Associated With Bottoming Cycle Power Systems for Generating Power and Capturing Carbon Dioxide’ (iv) European (validated in the United Kingdom, France and Germany) Patent No.: EP3728891, Issue date: April 12, 2023, Titled: “Bottoming Cycle Power System”; (v) U.S. Patent Application No.: 17/224,200, File date: April 7, 2021, Titled: “Bottoming Cycle Power System” (which was subsequently approved by the U.S. Patent & Trademark Office in March, 2022 (No. 11,286,832); (vi) U.S. Patent Application No.: 17/358,197, File date: June 25, 2021, Titled: “Bottoming Cycle Power System”; (vii) U.S. Patent Application No.: 17/448,943, File date: September 27, 2021, Titled: “Systems and Methods Associated With Bottoming Cycle Power Systems for Generating Power and Capturing Carbon Dioxide”; and (viii) U.S. Patent Application No.: 17/448,938, File date: September 27, 2021, Titled: “Systems and Methods Associated With Bottoming Cycle Power Systems for Generating Power, Capturing Carbon Dioxide and Producing Products.

The ESG clean Energy System is designed to, among other things, generate clean electricity from internal combustion engines and utilize waste heat to capture approximately  100% of the carbon dioxide (CO2) emitted from the engine without loss of efficiency, and in a manner to facilitate the production of certain commodities. Patent No. 11,286,832, for example, covers the invention of an “exhaust-gas-to-exhaust-gas heat exchanger” that efficiently cools – and then reheats – exhaust from a primary power generator so greater energy output can be achieved by a secondary power source with safe ventilation. Another key aspect of this patent is the development of a carbon dioxide capture system that utilizes the waste heat of the carbon dioxide pump to heat and regenerate the adsorber that enables carbon dioxide to be safely contained and packaged.

 

The Company intends to sell, lease and/or sub-license the ESG Clean Energy System to third parties using, among other things, Simson-Maxwell’s existing distribution channels. The Company may also utilize the ESG Clean Energy System for its own account, whether in connection with its petroleum operations, Simson-Maxwell’s power generation operations, or otherwise.

 

Medical Waste Disposal System Using Ozone Technology:

 

In January 2022, Viking acquired a 51% interest in Viking Ozone Technology, LLC (“Viking Ozone”), which owns the intellectual property rights to a patented (i.e., US Utility Patent No. 11,565,289), proprietary medical and biohazard waste treatment system using ozone technology. Simson-Maxwell has been designated the exclusive worldwide manufacturer and vendor of this system. The technology is designed to be a sustainable alternative to incineration, chemical, autoclave and heat treatment of bio-hazardous waste, and for the treated waste to be classified as renewable fuel for waste-to-energy (“WTE”) facilities in many locations around the world.

 

Open Conductor Detection Technologies:

 

In February 2022, Viking acquired a 51% interest in two entities, Viking Sentinel Technology, LLC (“Viking Sentinel”) and Viking Protection Systems, LLC (“Viking Protection”), that own the intellectual property rights to patented (i.e. U.S. utility patent 11,769,998 titled “ Electric Transmission Line Ground Fault Prevention Systems Using Dual, High Sensitivity Monitoring Devices”) and patent pending (i.e., US Applications 16/974,086, and 17/693,504), proprietary electric transmission and distribution open conductor detection systems. The systems are designed to detect a break in a transmission line, distribution line, or coupling failure, and to immediately terminate the power to the line before it reaches the ground. The technology is intended to increase public safety and reduce the risk of causing an incendiary event, and to be an integral component within grid hardening and stability initiatives by electric utilities to improve the resiliency and reliability of existing infrastructure.

 

Oil and Gas Properties

 

Divestitures in 2024:

 

On February 1, 2024, the Company sold its working interest in oil and gas properties producing from the Cline and Wolfberry formations in Texas for gross proceeds of $205,000.

 

The Company recorded a net loss on this transaction, as follows:

 

Proceeds from sale (net of transaction costs)

 

$205,000

 

Reduction in oil and gas full cost pool (based on % of reserves disposed)

 

 

(1,038,900 )

ARO recovered

 

 

78,394

 

Loss on disposal

 

$(755,506 )

 

Divestitures in 2023:

 

On November 5, 2023, Mid-Con Petroleum, LLC and Mid-Con Drilling, LLC, wholly owned subsidiaries of Viking, sold 100% of their interest in oil and gas assets in Kansas, consisting of 168 producing wells, 90 injector wells and 34 non-producing wells, for gross proceeds of $515,000.

 

On December 1, 2023, a subsidiary of Petrodome Energy, LLC (“Petrodome”), a wholly owned subsidiary of Viking, sold its non-operated working interest in a producing oil well in Texas for proceeds of $250,000.

 

The Company recorded a net gain on these two transactions as follows:

 

Proceeds from sale (net of transaction costs)

 

$751,450

 

Reduction in oil and gas full cost pool (based on % of reserves disposed)

 

 

(1,049,229)

ARO recovered

 

 

1,104,806

 

Cash bond recoverable (net of fees)

 

 

47,438

 

Gain on disposal

 

$854,465

 

 

Following these transactions, Petrodome ceased to be the operator of any oil and gas properties and applied for the refund of a cash performance bond of  $50,000. The refund, net of fees, is included in prepaids and other current assets at December 31, 2023 and was included in the determination of the gain on disposal.

 

As of March 31, 2024, the Company did not hold any interest in producing oil and gas properties.

v3.24.1.1.u2
Going Concern
3 Months Ended
Mar. 31, 2024
Going Concern  
Going Concern

Note 3. Going Concern

 

The Company’s condensed consolidated financial statements included herein have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company generated a net loss of $(26,351,568) for the three months ended March 31, 2024, as compared to a net loss of $(1,632,327) for the three months ended March 31, 2023. The loss for the three months ended March 31, 2024, was comprised of, among other things, certain non-cash items, including: (i) change in fair value of derivative liability of $22,117,007; (ii) amortization of debt discount of $883,277; (iii) loss on disposal of membership interests of $755,506; and (iv) depreciation, depletion and amortization of $228,799.

 

As of March 31, 2024, the Company had a stockholders’ equity of $20,156,132, long-term debt, net of current, of $40,854,502 and a working capital deficiency of $14,246,826. The largest components of current liabilities creating this working capital deficiency is drawings by Simson-Maxwell against its bank credit facility of $3,927,188, accrued interest on notes payable to Discover Growth Fund, LLC (“Discover”) of $5,431,823 and a derivative liability of $4,077,500.

 

These conditions raise substantial doubt regarding the Company’s ability to continue as a going concern. The Company’s ability to continue as a going concern is dependent upon its ability to utilize the resources in place to generate future profitable operations, to develop additional acquisition opportunities, and to obtain the necessary financing to meet its obligations and repay its liabilities arising from business operations when they come due. Management believes the Company may be able to continue to develop new opportunities and may be able to obtain additional funds through debt and / or equity financings to facilitate its business strategy; however, there is no assurance of additional funding being available. These condensed consolidated financial statements do not include any adjustments to the recorded assets or liabilities that might be necessary should the Company have to curtail operations or be unable to continue in existence.

v3.24.1.1.u2
Summary of Significant Accounting Policies
3 Months Ended
Mar. 31, 2024
Summary of Significant Accounting Policies  
Summary of Significant Accounting Policies

Note 4. Summary of Significant Accounting Policies

 

Recently issued Accounting Pronouncements

 

In December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update 2023-09 (“ASU 2023-09”), Income Taxes, which enhances the transparency of income tax disclosures by expanding annual disclosure requirements related to the rate reconciliation and income taxes paid. The amendments are effective for fiscal years beginning after December 15, 2024. Early adoption is permitted. The amendments should be applied on a prospective basis. Retrospective application is permitted. The Company is currently evaluating this ASU to determine its impact on the Company's disclosures.

 

In November 2023, the FASB issued Accounting Standards Update 2023-07 (“ASU 2023-07”), Segment Reporting, which improves reportable segment disclosure requirements. ASU 2023-07 primarily enhances disclosures about significant segment expenses by requiring that a public entity disclose significant segment expenses that are regularly provided to the Chief Operating Decision Maker (“CODM”) and included within each reported measure of segment profit or loss. This ASU also (i) requires that a public entity disclose, on an annual and interim basis, an amount for other segment items by reportable segment, and a description of its composition; (ii) requires that all annual disclosures are provided in the interim periods; (iii) clarifies that if the CODM uses more than one measure of profitability in assessing segment performance and deciding how to allocate resources, that one or more of those measures may be reported; (iv) requires disclosure of the title and position of the CODM and a description of how the reported measures are used by the CODM in assessing segment performance and in deciding how to allocate resources; (v) requires that an entity with a single segment provide all new required disclosures. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024 and requires retrospective application. Early adoption is permitted. The amendments under ASU 2023-07 relate to financial disclosures and its adoption will not have an impact on the Company’s results of operations, financial position or cash flows. The Company will adopt ASU 2023-07 for the annual reporting period ending December 31, 2024 and for interim reporting periods thereafter.

 

a) Basis of Presentation

 

The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) and the interim reporting rules of the Securities and Exchange Commission (“SEC”) and should be read in conjunction with the audited consolidated financial statements and notes thereto contained in Camber’s latest Annual Report filed with the SEC on Form 10-K. In the opinion of management, all adjustments, consisting of normal recurring adjustments (unless otherwise indicated), necessary for a fair presentation of the financial position and the results of operations for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year. 

 

b) Basis of Consolidation

 

The condensed consolidated financial statements presented herein reflect the consolidated financial results of the Company, its wholly owned subsidiaries, Viking Energy Group, Inc. (“Viking”), Camber Permian LLC and CE Operating LLC, the wholly owned subsidiaries of Viking (Mid-Con Petroleum, LLC, Mid-Con Drilling, LLC, Mid-Con Development, LLC, and Petrodome Energy, LLC.), and Simson-Maxwell (a majority owned subsidiary of Viking).

 

In January 2022, Viking acquired a 51% ownership interest in Viking Ozone, and in February 2022, Viking acquired a 51% ownership interest in both Viking Sentinel and Viking Protection. These entities were formed to facilitate the monetization of acquired intellectual properties (see Note 7). These entities are variable interest entities in which the Company owns a controlling financial interest; consequently, these entities are also consolidated.

 

All significant intercompany transactions and balances have been eliminated.

 

c) Foreign Currency

 

Foreign currency denominated assets and liabilities are translated into U.S. dollars using the exchange rates in effect at the balance sheet date. Results of operations and cash flows of businesses conducted in foreign currency are translated using the average exchange rates throughout the period. The effect of exchange rate fluctuations on translation of assets and liabilities is included as a component of stockholders’ equity in accumulated other comprehensive income (loss). Gains and losses from foreign currency transactions have been insignificant.

d) Use of Estimates in the Preparation of Condensed Consolidated Financial Statements

 

The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires management to make certain estimates and assumptions that affect the reported amounts and timing of revenues and expenses, the reported amounts and classification of assets and liabilities, and disclosure of contingent assets and liabilities. Significant areas requiring the use of management estimates relate to the determination of the fair value of the Company’s various series of preferred stock, impairment of long-lived assets, goodwill, fair value of commodity derivatives, stock-based compensation, asset retirement obligations, and the determination of expected tax rates for future income tax recoveries.

 

The estimates of proved, probable and possible oil and gas reserves are used as significant inputs in determining the depletion of oil and gas properties and the impairment of proved and unproved oil and gas properties. There are numerous uncertainties inherent in the estimation of quantities of proved, probable and possible reserves and in the projection of future rates of production and the timing of development expenditures. Similarly, evaluations for impairment of proved and unproved oil and gas properties are subject to numerous uncertainties including, among others, estimates of future recoverable reserves and commodity price outlooks. Actual results could differ from the estimates and assumptions utilized.

 

e) Financial Instruments

 

Accounting Standards Codification, “ASC” Topic 820-10, “Fair Value Measurement” requires disclosure of the fair value of financial instruments held by the Company. ASC Topic 820-10 defines fair value and establishes a three-level valuation hierarchy for disclosures of fair value measurement that enhances disclosure requirements for fair value measurement. The carrying amounts reported in the consolidated balance sheets for deposits, accrued expenses and other current liabilities, accounts payable, derivative liabilities, amount due to director, and convertible notes each qualify as financial instruments and are a reasonable estimate of their fair values because of the short period of time between the origination of such instruments and their expected realization and their current market rate of interest. The three levels of valuation hierarchy are defined as follows:

 

 

·

Level 1: inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

 

 

·

Level 2: inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

 

 

·

Level 3: inputs to the valuation methodology are unobservable inputs to measure fair value of assets and liabilities for which there is little, if any market activity at the measurement date, using reasonable inputs and assumptions based upon the best information at the time, to the extent that inputs are available without undue cost and effort.

 

As of March 31, 2024, the significant inputs to the Company’s derivative liability relative to the Company’s Series C Redeemable Convertible Preferred Stock (the “Series C Preferred Stock”) were Level 3 inputs.

 

Assets and liabilities measured at fair value as of and for the three months ended March 31, 2024 are classified below based on the three fair value hierarchy described above:

 

Description

 

Quoted

Prices in

Active

Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant Unobservable

Inputs

(Level 3)

 

 

Total Gains (Losses) (three months ended March 31, 2024)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liability - Series C Preferred Stock

 

$-

 

 

$-

 

 

$4,077,500

 

 

$(22,117,007 )

 

f) Cash and Cash Equivalents

 

Cash and cash equivalents include cash in banks and highly liquid investment securities that have original maturities of three months or less. Accounts at banks in the United States are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $250,000, while accounts at banks in Canada are insured by the Canada Deposit Insurance Corporation (“CDIC”) up to CAD $100,000. The Company’s cash balances may at times exceed the FDIC or CDIC insured limits.

 

g) Accounts Receivable

 

Accounts receivable for the Company’s oil and gas operations consist of purchaser receivables and joint interest billing receivables. The Company evaluates these accounts receivable for collectability and, when necessary, records allowances for expected credit losses. In establishing the required allowance, if any, management considers significant factors such as historical losses, current receivables ageing, the debtors’ current ability to pay its obligation to the Company and existing industry and economic data. At March 31, 2024 and December 31, 2023, the Company has not recorded an allowance for credit losses related to oil and gas.

 

The Company extends credit to its power generation customers in the normal course of business. The Company performs ongoing credit evaluations and generally does not require collateral. Payment terms are generally 30 days. The Company carries its trade accounts receivable at invoice amount less an allowance for expected credit losses. On a periodic basis, the Company evaluates its accounts receivable and establishes an allowance for expected credit losses based upon management’s estimates that include a review of the history of past write-offs and collections and an analysis of current credit conditions. At March 31, 2024 and December 31, 2023, the Company had a reserve for expected credit losses on power generation accounts receivable of  $31,383 and $36,678, respectively. The Company does not accrue interest on past due accounts receivable.

h) Inventory

 

Inventories are stated at the lower of cost or net realizable value, and consist of parts, equipment and work in process. Work-in-process and finished goods included the cost of materials, direct labor and overhead. At the closing of each reporting period, the Company evaluates its inventory in order to adjust the inventory balance for obsolete and slow-moving items.

 

Inventory consisted of the following at March 31, 2024 and December 31, 2023:

 

 

 

March 31,

2024

 

 

December 31,

2023

 

Units and work in process

 

$7,514,005

 

 

$8,181,067

 

Parts

 

 

2,931,547

 

 

 

2,839,833

 

 

 

 

10,445,552

 

 

 

11,020,900

 

Reserve for obsolescence

 

 

(1,196,706 )

 

 

(1,224,931 )

 

 

$9,248,846

 

 

$9,795,969

 

 

i) Oil and Gas Properties

 

The Company used the full cost method of accounting for its investment in oil and natural gas properties. Under this method of accounting, all costs associated with acquisition, exploration and development of oil and gas reserves, including directly related overhead costs, are capitalized. General and administrative costs related to production and general overhead are expensed as incurred.

 

All capitalized costs of oil and gas properties, including the estimated future costs to develop proved reserves, were amortized on the unit of production method using estimates of proved reserves. Disposition of oil and gas properties were accounted for as a reduction of capitalized costs, with no gain or loss recognized unless such adjustment would significantly alter the relationship between capitalized costs and proved reserves of oil and gas, in which case the gain or loss is recognized in operations. Unproved properties and major development projects were not amortized until proved reserves associated with the projects can be determined or until impairment occurs. If the results of an assessment indicated that the properties are impaired, the amount of the impairment was included in loss from operations before income taxes.

 

j) Limitation on Capitalized Costs

 

Under the full-cost method of accounting, we are required, at the end of each reporting date, to perform a test to determine the limit on the book value of our oil and natural gas properties (the “Ceiling” test). If the capitalized costs of our oil and natural gas properties, net of accumulated amortization and related deferred income taxes, exceed the Ceiling, this excess or impairment is charged to expense. The expense may not be reversed in future periods, even though higher oil and natural gas prices may subsequently increase the Ceiling. The Ceiling is defined as the sum of:

 

 

(a)

the present value, discounted at 10 percent, and assuming continuation of existing economic conditions, of 1) estimated future gross revenues from proved reserves, which is computed using oil and natural gas prices determined as the unweighted arithmetic average of the first-day-of-the-month price for each month within the 12-month hedging arrangements pursuant to SAB 103, less 2) estimated future expenditures (based on current costs) to be incurred in developing and producing the proved reserves, plus

 

 

 

 

(b)

the cost of properties not being amortized; plus

 

(c)

the lower of cost or estimated fair value of unproven properties included in the costs being amortized, net of

 

 

 

 

(d)

the related tax effects related to the difference between the book and tax basis of our oil and natural gas properties.

 

k) Oil and Gas Reserves

 

Reserve engineering is a subjective process that is dependent upon the quality of available data and the interpretation thereof, including evaluations and extrapolations of well flow rates and reservoir pressure. Estimates by different engineers often vary, sometimes significantly. In addition, physical factors such as the results of drilling, testing and production subsequent to the date of an estimate, as well as economic factors such as changes in product prices, may justify revision of such estimates. Because proved reserves are required to be estimated using recent prices of the evaluation, estimated reserve quantities can be significantly impacted by changes in product prices.

 

l) Accounting for Leases

 

The Company uses the right-of-use (“ROU”) model to account for leases where the Company is the lessee, which requires an entity to recognize a lease liability and ROU asset on the lease commencement date. A lease liability is measured equal to the present value of the remaining lease payments over the lease term and is discounted using the incremental borrowing rate, as the rate implicit in the Company’s leases is not readily determinable. The incremental borrowing rate is the rate of interest that the Company would have to pay to borrow, on a collateralized basis over a similar term, an amount equal to the lease payments in a similar economic environment. Lease payments include payments made before the commencement date and any residual value guarantees, if applicable. When determining the lease term, the Company includes option periods that it is reasonably certain to exercise as failure to renew the lease would impose a significant economic detriment.

 

For operating leases, minimum lease payments or receipts, including minimum scheduled rent increases, are recognized as rent expense where the Company is a lessee on a straight-line basis (“Straight-Line Rent”) over the applicable lease terms. The excess of the Straight-Line Rent over the minimum rents paid is included in the ROU asset where the Company is a lessee. Short-term lease cost for operating leases includes rental expense for leases with a term of less than 12 months.

 

The Company elected the package of practical expedients permitted under the transition guidance for the revised lease standard, which allowed Viking to carry forward the historical lease classification, retain the initial direct costs for any leases that existed prior to the adoption of the standard and not reassess whether any contracts entered into prior to the adoption are leases. The Company also elected to account for lease and non-lease components in lease agreements as a single lease component in determining lease assets and liabilities. In addition, the Company elected not to recognize the right-of-use assets and liabilities for leases with lease terms of one year or less.

 

m) Business Combinations

 

The Company allocates the fair value of purchase consideration to the tangible assets acquired, liabilities assumed, and intangible assets acquired based on their estimated fair values. The excess of the fair value of purchase consideration over the fair values of these identifiable assets and liabilities is recorded as goodwill. Such valuations require management to make significant estimates and assumptions, especially with respect to intangible assets. Significant estimates in valuing certain intangible assets include, but are not limited to, future expected cash flows from acquired customer lists, acquired technology, and trade names from a market participant perspective, useful lives and discount rates. Management’s estimates of fair value are based upon assumptions believed to be reasonable, but which are inherently uncertain and unpredictable and, as a result, actual results may differ from estimates. During the measurement period, which is one year from the acquisition date, the Company may record adjustments to the assets acquired and liabilities assumed, with the corresponding offset to goodwill. Upon the conclusion of the measurement period, any subsequent adjustments are recorded to earnings.

n) Goodwill

 

Goodwill is the excess of cost of an acquired entity over the fair value of amounts assigned to assets acquired and liabilities assumed in a business combination. Goodwill is subject to impairment testing at least annually and will be tested for impairment between annual tests if an event occurs or circumstances change that would indicate the carrying amount may be impaired. An entity has the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after completing the assessment, it is determined that it is more likely than not that the fair value of a reporting unit is less than its carrying value, the Company will proceed to a quantitative test. The Company may also elect to perform a quantitative test instead of a qualitative test for any or all of our reporting units. The test compares the fair value of an entity’s reporting units to the carrying value of those reporting units. This quantitative test requires various judgments and estimates. The Company estimates the fair value of the reporting unit using a market approach in combination with a discounted operating cash flow approach. Impairment of goodwill is measured as the excess of the carrying amount of goodwill over the fair values of recognized and unrecognized assets and liabilities of the reporting unit.

 

o) Intangible Assets

 

Intangible assets include amounts related to the Company’s license agreement with ESG Clean Energy, LLC, and its investments in Viking Ozone, Viking Protection and Viking Sentinel. Additionally, as part of the acquisition of Simson-Maxwell, Viking identified intangible assets consisting of Simson-Maxwell’s customer relationships and its brand. These intangible assets are described in detail in Note 7.

 

The intangible assets related to the ESG Clean Energy license and the Simson-Maxwell customer relationships are being amortized on a straight-line basis over 16 years (the remaining life of the related patents) and 10 years, respectively. The other intangible assets are not amortized.

 

The Company reviews these intangible assets, at least annually, for possible impairment when events or changes in circumstances that the assets carrying amount may not be recoverable. In evaluating the future benefit of its intangible assets, the Company estimates the anticipated undiscounted future net cash flows of the intangible assets over the remaining estimated useful life. If the carrying amount is not recoverable, an impairment loss is recorded for the excess of the carrying value of the asset over its fair value.

 

p) Income (Loss) per Share

 

Basic and diluted income (loss) per share calculations are calculated on the basis of the weighted average number of shares of the Company’s common stock outstanding during the year. Diluted earnings per share give effect to all dilutive potential shares of common stock outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing diluted earnings per share, the average stock price for the period is used to determine the number of shares assumed to be purchased from the exercise price of the options and warrants. Purchases of treasury stock reduce the outstanding shares commencing on the date that the stock is purchased. Common stock equivalents are excluded from the calculation when a loss is incurred as their effect would be anti-dilutive.

 

For the three months ended March 31, 2024 and 2023, there were approximately 15,878,576 and 26,164,368 common stock equivalents, respectively, that were omitted from the calculation of diluted income per share as they were anti-dilutive.

q) Revenue Recognition 

 

Oil and Gas Revenues

 

Sales of crude oil, natural gas, and natural gas liquids (“NGLs”) have been included in revenue when production is sold to a customer in fulfillment of performance obligations under the terms of agreed contracts. Performance obligations primarily comprise delivery of oil, gas, or NGLs at a delivery point, as negotiated within each contract. Each barrel of oil, million BTU (“MMBtu”) of natural gas, or other unit of measure is separately identifiable and represents a distinct performance obligation to which the transaction price is allocated. Performance obligations are satisfied at a point in time once control of the product has been transferred to the customer. The Company considers a variety of facts and circumstances in assessing the point of control transfer, including but not limited to: whether the purchaser can direct the use of the hydrocarbons, the transfer of significant risks and rewards, the Company’s right to payment, and transfer of legal title. In each case, the time between delivery and when payments are due is not significant. 

 

Power Generation Revenues

 

Through its 60.5% ownership in Simson-Maxwell, the Company manufactures and sells power generation products, services and custom energy solutions. Simson-Maxwell provides commercial and industrial clients with emergency power generation capabilities. Simson Maxwell’s derives its revenues as follows:

 

1.

Sale of power generation units. Simson-Maxwell manufactures and assembles power generation solutions. The solutions may consist of one or more units and are generally customized for each customer. Contracts are required to be executed for each customized solution. The contracts generally require customers to submit non-refundable progress payments for measurable milestones delineated in the contract. The Company considers the completed unit or units to be a single performance obligation for purposes of revenue recognition and recognizes revenue when control of the product is transferred to the customer, which typically occurs upon shipment or delivery to the customer. Sales, use, value add and other similar taxes assessed by governmental authorities and collected concurrent with revenue-producing activities are excluded from revenue. Progress payments are recognized as contract liabilities until the completed unit is delivered. Revenue is measured as the amount of consideration the Company expects to be entitled to in exchange for the transfer of the units, which is generally the price stated in the contract. The Company does not allow returns because of the customized nature of the units and does not offer discounts, rebates, or other promotional incentives or allowances to customers. Simson-Maxwell has elected to recognize the cost for freight activities when control of the product has transferred to the customer as an expense within cost of goods.

 

At the request of certain customers, the Company will warehouse inventory billed to the customer but not delivered. Unless all revenue recognition criteria have been met, the Company does not recognize revenue on these transactions until the customer takes possession of the product.

 

2.

Parts revenue- Simson-Maxwell sells spare parts and replacement parts to its customers. Simson-Maxwell is an authorized parts distributor for a number of national and international power generation manufacturers. The Company considers the purchase orders for parts, which in some cases are governed by master sales agreements, to be the contracts with the customers. For each contract, the Company considers the commitment to transfer products, each of which is distinct, to be the identified performance obligations. Revenue is measured as the amount of consideration the Company expects to be entitled to in exchange for the transfer of product, which is generally the price stated in the contract specific for each item sold, adjusted for the value of expected returns. Sales, use, value add and other similar taxes assessed by governmental authorities and collected concurrent with revenue-producing activities are excluded from revenue. Simson-Maxwell has elected to recognize the cost for freight activities when control of the product has transferred to the customer as an expense within cost of goods sold in the consolidated statements of comprehensive income. Parts revenues are recognized at the point in time when control of the product is transferred to the customer, which typically occurs upon shipment or delivery to the customer.

 

 

3.

Service and repairs- Simson-Maxwell offers service and repair of various types of power generation systems. Service and repairs are generally performed on customer owned equipment and billed based on labor hours incurred. Each repair is considered a performance obligation. As a result of control transferring over time, revenue is recognized based on the extent of progress towards completion of the performance obligation. Simson-Maxwell generally uses the cost-to-cost measure of progress for its service work because the customer controls the asset as it is being serviced. Most service and repairs are completed within one or two days.

The following table disaggregates Simson-Maxwell’s revenue by source for the three months ended March 31, 2024 and 2023:

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2024

 

 

2023

 

Power generation units

 

$4,513,180

 

 

$1,150,343

 

Parts

 

 

1,018,940

 

 

 

1,307,952

 

Total units and parts

 

 

5,532,120

 

 

 

2,458,295

 

Service and repairs

 

 

2,693,781

 

 

 

4,540,697

 

 

 

$8,225,901

 

 

$6,998,992

 

 

r) Income Taxes

 

The Company accounts for income taxes under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the consolidated financial statements. Under this method, the Company determines deferred tax assets and liabilities on the basis of the differences between the consolidated financial statements and the tax basis of assets and liabilities by using estimated tax rates for the year in which the differences are expected to reverse.

 

The Company recognizes deferred tax assets and liabilities to the extent that we believe that these assets and/or liabilities are more likely than not to be realized. In making such a determination, we consider all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax planning strategies, and results of recent operations. If we determine that the Company would be able to realize our deferred tax assets in the future in excess of their net recorded amount, we would make an adjustment to the deferred tax asset valuation allowance, which would reduce the provision for income taxes.

 

In assessing the realizability of its deferred tax assets, management evaluated whether it is more likely than not that some portion, or all of its deferred tax assets, will be realized. The realization of its deferred tax assets relates directly to the Company’s ability to generate taxable income. The valuation allowance is then adjusted accordingly.

 

s) Stock-Based Compensation

 

The Company may issue stock options to employees and stock options or warrants to non-employees in non-capital raising transactions for services and for financing costs. The cost of stock options and warrants issued to employees and non-employees is measured on the grant date based on the fair value. The fair value is determined using the Black-Scholes option pricing model. The resulting amount is charged to expense on the straight-line basis over the period in which the Company expects to receive the benefit, which is generally the vesting period.

 

The fair value of stock options and warrants is determined at the date of grant using the Black-Scholes option pricing model. The Black-Scholes option model requires management to make various estimates and assumptions, including expected term, expected volatility, risk-free rate, and dividend yield. The expected term represents the period of time that stock-based compensation awards granted are expected to be outstanding and is estimated based on considerations including the vesting period, contractual term and anticipated employee exercise patterns. Expected volatility is based on the historical volatility of the Company’s stock. The risk-free rate is based on the U.S. Treasury yield curve in relation to the contractual life of stock-based compensation instrument. The dividend yield assumption is based on historical patterns and future expectations for the Company dividends.

 

t) Impairment of Long-lived Assets 

 

The Company, at least annually, is required to review its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable through the estimated undiscounted cash flows expected to result from the use and eventual disposition of the assets. Whenever any such impairment exists, an impairment loss will be recognized for the amount by which the carrying value exceeds the fair value.

Assets are grouped and evaluated at the lowest level for their identifiable cash flows that are largely independent of the cash flows of other groups of assets. The Company considers historical performance and future estimated results in its evaluation of potential impairment and then compares the carrying amount of the asset to the future estimated cash flows expected to result from the use of the asset. If the carrying amount of the asset exceeds estimated expected undiscounted future cash flows, the Company measures the amount of impairment by comparing the carrying amount of the asset to its fair value. The estimation of fair value is generally determined by using the asset’s expected future discounted cash flows or market value. The Company estimates fair value of the assets based on certain assumptions such as budgets, internal projections, and other available information as considered necessary.

 

u) Accounting for Asset Retirement Obligations

 

Asset retirement obligations (“ARO”) primarily represent the estimated present value of the amount the Company will incur to plug, abandon and remediate oil and gas properties at the projected end of their productive lives, in accordance with applicable federal, state and local laws. The Company determined its ARO by calculating the present value of estimated cash flows related to the obligation. The retirement obligation is recorded as a liability at its estimated present value as of the obligation’s inception, with an offsetting increase to proved properties.

 

The following table describes the changes in the Company’s asset retirement obligations for the three months ended March 31, 2024 and 2023: 

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2024

 

 

2023

 

Asset retirement obligation – beginning

 

$1,042,900

 

 

$1,927,196

 

ARO recovered on disposal of membership interests

 

 

(78,394 )

 

 

-

 

Accretion expense

 

 

536

 

 

 

31,382

 

Asset retirement obligation – ending

 

$965,042

 

 

$1,958,578

 

 

v) Derivative Liabilities

 

Convertible Preferred Shares

 

The Series C Preferred Stock and the Company’s Series G Redeemable Convertible Preferred Stock (the “Series G Preferred Stock”) contain provisions that could result in modification of the conversion price that is based on a variable that is not an input to the fair value of a “fixed-for-fixed” option as defined under FASB ASC Topic No. 815 - 40, “Derivatives and Hedging”.

 

The Series C Preferred Stock are convertible into shares of common stock at a fixed $162.50 conversion rate. Upon conversion, the holder is entitled to dividends as if the shares had been held to maturity, which is referred to as the Conversion Premium. The conversion ratio is based on a volume weighted average price (“VWAP”) calculation based on the lowest stock price over the Measurement Period. The Measurement Period is 30 trading days (or 60 trading days if there is a Triggering Event) prior to the conversion date and 30 trading days (or 60 trading days if there is a Triggering Event) after the conversion date. The VWAP calculation is subject to adjustment if there is a Triggering Event and the Measurement Period is subject to adjustment in the event that the Company is in default of one or more Equity Conditions provided in the Certificate of Designation (“COD”). For example, the Measurement Period may be extended one day for every day the Company is not in compliance with one or more of the Equity Conditions. Trigger events are described in the designation of the Series C Preferred Stock, but include items which would typically be events of default under a debt security, including filing of reports late with the SEC.

At the conversion date, the number of shares due for the Conversion Premium is estimated based on the previous 30-day VWAP (or 60 trading days if there is a Triggering Event). If the VWAP calculation for the portion of the Measurement Period following the date of conversion is lower than the VWAP for the portion of the Measurement Period prior to the date of conversion, the holder will be issued additional shares of common stock, referred to as True-Up shares. If the VWAP calculation is higher, no True-Up shares are issued.

 

The Company has determined that the Series C Preferred Stock contains an embedded derivative liability relating to the Conversion Premium and, upon conversion, a derivative liability for the potential obligation to issue True-Up Shares relating to shares of Series C Preferred Stock that have been converted and the Measurement Period has not expired, if applicable.

 

The fair value of the derivative liability relating to the Conversion Premium for any outstanding shares of Series C Preferred Stock is equal to the cash required to settle the Conversion Premium. The fair value of the potential True-Up share obligation has been estimated using a binomial pricing mode and the lesser of the conversion price or the lowest closing price of the Company’s stock subsequent to the conversion date, and the historical volatility of the Company’s common stock.

 

The Series G Convertible Preferred stock is redeemable or convertible into a variable number of shares of common stock, at the option of the Company. The conversion rate is determined at the time of conversion using a VWAP calculation similar to the Series C Preferred Stock described above. As a result, the Series G Preferred Stock contains an embedded derivative that is required to be recorded at fair value. The Company has determined that the fair value of the embedded derivative is negligible due to the restrictions on conversion.

 

Capitalized terms used but not defined herein with respect to the Series C Preferred Stock or the Series G Preferred Stock have the meaning assigned to them in the Fifth Amended and Restated Certificate of Designations of Preferences, Powers, Rights and Limitations of Series C Redeemable Convertible Preferred Stock filed by the Company with the Secretary of State of Nevada on November 8, 2021, as amended on October 28, 2022 and again on February 21, 2024 (as amended, the “Series C COD”) or the Certificate of Designations of Preferences, Powers, Rights and Limitations of Series G Redeemable Convertible Preferred Stock filed by the Company with the Secretary of State of Nevada on December 30, 2021 (the “Series G COD”), as applicable.

 

Convertible Debt

 

We review the terms of convertible debt issues to determine whether there are embedded derivative instruments, including embedded conversion options, which are required to be bifurcated and accounted for separately as derivative financial instruments. In circumstances where the host instrument contains more than one embedded derivative instrument, including the conversion option, that is required to be bifurcated, the bifurcated derivative instruments are accounted for as a single, compound derivative instrument.

 

Bifurcated embedded derivatives are initially recorded at fair value and are then revalued at each reporting date with changes in the fair value reported as non-operating income or expense. When the equity or convertible debt instruments contain embedded derivative instruments that are to be bifurcated and accounted for as liabilities, the total proceeds received are first allocated to the fair value of all the bifurcated derivative instruments. The remaining proceeds, if any, are then allocated to the host instruments themselves, usually resulting in those instruments being recorded at a discount from their face value. The discount from the face value of the convertible debt, together with the stated interest on the instrument, is amortized over the life of the instrument through periodic charges to interest expense.

 

The Company has adopted a sequencing approach to allocating its authorized and unissued shares when the number of such shares is insufficient to satisfy all convertible instruments or option type contracts that may be settled in shares. Specifically, the Company allocates it authorized and unissued shares based on the inception date of each instrument, with shares allocated first to those instruments with the earliest inception dates. Instruments with later inception dates for which no shares remain to be allocated are reclassified to asset or liability.

w) Undistributed Revenues and Royalties

 

The Company records a liability for cash collected from oil and gas sales that have not been distributed. The amounts are distributed in accordance with the working interests of the respective owners.

 

x) Subsequent events

 

The Company has evaluated all subsequent events from March 31, 2024 through the date of filing of this report (see Note 16).

v3.24.1.1.u2
Merger of Camber Energy Inc and Viking Energy Group Inc
3 Months Ended
Mar. 31, 2024
Merger of Camber Energy Inc and Viking Energy Group Inc  
Merger of Camber Energy, Inc. and Viking Energy Group, Inc.

Note 5. Merger of Camber Energy, Inc. and Viking Energy Group, Inc.

 

As discussed in Note 1, the Merger has been accounted for as a reverse acquisition with Viking treated as the acquiror of Camber for financial accounting purposes.

 

The transaction consideration transferred by the accounting acquirer for its interest in the accounting acquiree is based on the number of equity interests the legal subsidiary would have had to issue to give the owners of the legal parent the same percentage equity interest in the combined entity that results from the reverse acquisition. This was determined as follows:

 

Number of Viking shares of common stock outstanding at merger date

 

 

119,218,508

 

Viking shareholder ownership interest in the merged entity

 

 

64.9%

Grossed up number of shares

 

 

183,699,488

 

Number of shares theoretically issued to Camber shareholders

 

 

64,480,980

 

Viking share price at date of merger

 

$0.807

 

Consideration transferred

 

$52,036,151

 

 

The consideration transferred was allocated to the assets acquired and liabilities assumed of Camber based upon their estimated fair values as of the merger closing date, and any excess value of the consideration transferred over the net assets will be recognized as goodwill, as follows:

 

Consideration transferred

 

$52,036,151

 

 

 

 

 

 

Net Assets Acquired and Liabilities Assumed (Camber):

 

 

 

 

Cash

 

$154,955

 

Prepaids

 

 

247,917

 

Oil and gas properties

 

 

1,475,000

 

Advances due from Viking

 

 

4,452,300

 

Investment in Viking

 

 

23,835,365

 

Goodwill

 

 

67,457,229

 

Total net assets acquired

 

 

97,622,766

 

 

 

 

 

 

Accounts payable

 

$1,628,669

 

Accrued expenses and other current liabilities

 

 

253,353

 

Derivative liability

 

 

3,540,036

 

Long term debt

 

 

40,099,510

 

Asset retirement obligations

 

 

65,047

 

Total net liabilities assumed

 

 

45,586,615

 

 

 

 

 

 

Total Net Assets Acquired and Liabilities Assumed

 

$52,036,151

 

 

During the year ended December 31, 2023, the Company concluded that the significant decline in the Company’s share price subsequent to the date of the Merger was an indicator of impairment and therefore performed a goodwill impairment assessment at that date. Based upon this assessment, the Company recorded a goodwill impairment charge of $14,486,745 during the year ended December 31, 2023.

v3.24.1.1.u2
Oil and Gas Properties
3 Months Ended
Mar. 31, 2024
Oil and Gas Properties  
Oil and Gas Properties

Note 6. Oil and Gas Properties 

 

The following table summarizes the Company’s oil and gas activities by classification and geographical cost center for the three months ended March 31, 2024:

 

 

 

December 31,

 

 

 

 

 

 

 

 

March 31,

 

 

 

2023

 

 

Adjustments

 

 

Impairments

 

 

2024

 

Proved developed producing oil and gas properties

 

 

 

 

 

 

 

 

 

 

 

 

United States cost center

 

$1,127,950

 

 

$(1,127,950 )

 

$-

 

 

$-

 

Accumulated depreciation, depletion and amortization

 

 

(44,374 )

 

 

44,374

 

 

 

-

 

 

 

-

 

Proved developed producing oil and gas properties, net

 

$1,083,576

 

 

$(1,083,576 )

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Undeveloped and non-producing oil and gas properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States cost center

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Accumulated depreciation, depletion and amortization

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Undeveloped and non-producing oil and gas properties, net

 

$-

 

 

$  

 

 

$-

 

 

$-

 

Total Oil and Gas Properties, Net

 

$1,083,576

 

 

$(1,083,576 )

 

$-

 

 

$-

 

 

During the three months ended March 31, 2024, the Company disposed of its working interests in its producing oil and gas properties (see Note 2).

v3.24.1.1.u2
Intangible Assets
3 Months Ended
Mar. 31, 2024
Intangible Assets  
Intangible Asset

Note 7. Intangible Assets

 

ESG Clean Energy License

 

The Company’s intangible assets include costs associated with securing in August 2021 an Exclusive Intellectual Property License Agreement with ESG, pursuant to which Viking received (i) an exclusive license to ESG’s patent rights and know-how related to stationary electric power generation (not in connection with vehicles), including methods to utilize heat and capture carbon dioxide in Canada, and (ii) a non-exclusive license to the intellectual property in up to 25 sites in the United States that are operated by the Company or its affiliates.

 

In consideration of the licenses, Viking paid an up-front royalty of $1,500,000 and Viking was obligated to make additional royalty payments as follows: (i) an additional $1,500,000 on or before January 31, 2022, which may be paid in whole or in part in the form of Viking’s common stock based on the price of Viking’s common stock on August 18, 2021, at ESG’s election; (ii) an additional $2,000,000 on or before April 20, 2022, which may be paid in whole or in part in the form of Viking’s common stock based on the price of Viking’s common stock on August 18, 2021, at ESG’s election; and (iii) continuing royalties of not more than 15% of the Company’s net revenues generated using the intellectual property, with the continuing royalty percentage to be jointly determined by the parties collaboratively based on the parties’ development of realistic cashflow models resulting from initial projects utilizing the intellectual property, and with the parties utilizing mediation if they cannot jointly agree to the continuing royalty percentage.

 

With respect to the payments noted in (i) and (ii) above, totaling $3,500,000, on or about November 22, 2021, the Company paid $500,000 to or on behalf of ESG and ESG elected to accept $2,750,000 in shares of Viking’s common stock at the applicable conversion price, resulting in 6,942,691 shares, leaving a balance owing of $250,000 which was paid in January 2022.

The Company’s exclusivity with respect to Canada shall terminate if minimum continuing royalty payments to ESG are not at least equal to the following minimum payments based on the date that ESG first begins capturing carbon dioxide and selling for commercial purposes one or more commodities from a system installed and operated by ESG using the intellectual property (the “Trigger Date”):

 

 

 

Minimum Payments

 

Years from the Trigger Date:

 

For Year Ended

 

Year two

 

$500,000

 

Year three

 

 

750,000

 

Year four

 

 

1,250,000

 

Year five

 

 

1,750,000

 

Year six

 

 

2,250,000

 

Year seven

 

 

2,750,000

 

Year eight

 

 

3,250,000

 

Year nine and after

 

 

3,250,000

 

 

The Company’s management believes that the Trigger Date could occur as early as the second quarter of 2024 but there is no assurance that it will occur at that or any time.

 

If the continuing royalty percentage is adjusted jointly by the parties downward from the maximum of 15%, then the minimum continuing royalty payments for any given year from the Trigger Date shall also be adjusted downward proportionally.

 

The Company recognized amortization expense of $76,962 for the three months ended March 31, 2024. The estimated future amortization expense for each of the next five years is $304,465 per year.

 

The ESG intangible asset consisted of the following at March 31, 2024 and December 31, 2023:

 

 

 

March 31,

2024

 

 

December 31,

2023

 

ESG Clean Energy License

 

$5,000,000

 

 

$5,000,000

 

Accumulated amortization

 

 

(808,525 )

 

 

(731,563 )

 

 

$4,191,475

 

 

$4,268,437

 

 

Other intangibles – Simson-Maxwell – Customer Relationships and Brand

 

The Company allocated a portion of the purchase price of Simson-Maxwell to Customer Relationships with a fair value of $1,677,453 and an estimated useful life of 10 years, and the Simson-Maxwell Brand with a fair value of $2,230,673 and an indefinite useful life.

 

The Company recognized amortization expense for the Customer Relationship intangible of $41,821 for the three months ended March 31, 2024. The estimated future amortization expense for each of the next five years is $167,745 per year.

 

The Company periodically reviews the fair value of the Customer Relationships and Brand to determine if an impairment charge should be recognized. The Company did not record any impairment for the three-month period ended March 31, 2024. For the year ended December 31, 2023, the Company recorded an impairment charge of $311,837 related to the Simmax Brand and $357,873 related to Customer Relationships, driven by lower actual and forecast revenue growth as compared to the date of acquisition.

The Other intangibles – Simson-Maxwell consisted of the following at March 31, 2024 and December 31, 2023:

 

 

 

March 31,

2024

 

 

December 31,

2023

 

Simson-Maxwell Brand

 

$2,230,673

 

 

$2,230,673

 

Customer Relationships

 

 

1,677,453

 

 

 

1,677,453

 

Impairment of intangible assets

 

 

(1,121,482 )

 

 

(1,121,482 )

Accumulated amortization

 

 

(411,320 )

 

 

(369,499 )

 

 

$2,375,324

 

 

$2,417,145

 

v3.24.1.1.u2
Intangible Assets Variable Interest Entity Acquisitions (VIEs)
3 Months Ended
Mar. 31, 2024
Intangible Assets Variable Interest Entity Acquisitions (VIEs)  
Intangible Assets - Variable Interest Entity Acquisitions (VIE's)

Note 8. Intangible Assets - Variable Interest Entity Acquisitions (VIE’s)

 

Medical Waste Disposal System

 

Choppy

 

On January 18, 2022, Viking entered into a Securities Purchase Agreement to purchase 51 units, representing 51%, of Viking Ozone , from Choppy Group LLC, a Wyoming limited liability company (“Choppy”), in consideration of the issuance of 8,333,333 shares of Viking common stock to Choppy, 3,333,333 of which shares were issued at closing, 3,333,333 of which shares are to be issued to Choppy after 5 units of the System (as defined below) have been sold, and 1,666,667 of which shares are to be issued to Choppy after 10 units of the System have been sold. Viking Ozone was organized on or about January 14, 2022, for the purpose of developing and distributing a medical and biohazard waste treatment system using ozone technology (the “System”), and on or about January 14, 2022, Choppy was issued all 100 units of Viking Ozone in consideration of Choppy’s assignment to Viking Ozone of all of Choppy’s intellectual property and intangible assets, including patent rights, know-how, procedures, methodologies, and contract rights in connection with the System, and specifically the invention entitled “Multi-Chamber Medical Waste Ozone-Based Treatment Systems and Methods (Docket No. RAS-101A) and related patent application. On January 18, 2022 Viking acquired 51 units (51%) of Viking Ozone from Choppy with Choppy retaining the remaining 49 units (49%) of Viking Ozone, and Viking issued 3,333,333 shares of Viking common stock to Choppy. Viking and Choppy then entered into an Operating Agreement on January 18, 2022 governing the operation of Viking Ozone. Based on the closing price of the Company’s stock on January 18, 2022, the fair value was approximately $2,000,000. The Company determined the acquisition of a 51% interest in Viking Ozone was the acquisition of and initial consolidation of a VIE that is not a business. The acquisition was recorded as follows:

 

Purchase Price:

 

 

 

Fair value of stock at closing

 

$2,000,000

 

Fair value of contingent consideration

 

 

495,868

 

Total consideration

 

$2,495,868

 

 

 

 

 

 

Purchase Price Allocation:

 

 

 

 

Intangible asset - IP

 

$4,916,057

 

Non-controlling interest

 

 

(2,420,189 )

Camber ownership interest

 

$2,495,868

 

 

Open Conductor Detection Technologies

 

Virga

 

On February 9, 2022, Viking entered into a Securities Purchase Agreement to purchase 51 units, representing 51% of Viking Sentinel, from Virga Systems LLC, a Wyoming limited liability company (“Virga”), in consideration of the issuance of 416,667 shares of Viking common stock to Virga. Viking Sentinel was formed on or about January 31, 2022, and Virga was issued all 100 units of Viking Sentinel in consideration of Virga’s assignment to Viking Sentinel of all of Virga’s intellectual property and intangible assets, including patent rights, know-how, procedures, methodologies, and contract rights in connection with an end of line protection with trip signal engaging for distribution system, and related patent application(s). On February 9, 2022 Viking acquired 51 units (51%) of Viking Sentinel from Virga with Virga retaining the remaining 49 units (49%) of Viking Sentinel, and Viking issued 416,667 shares of Viking common stock to Virga. Viking and Virga then entered into an Operating Agreement on February 9, 2022 governing the operation of Viking Sentinel. The Company determined the acquisition of a 51% interest in Viking Sentinel was the acquisition and initial consolidation of a VIE that is not a business. The acquisition was recorded as follows:

Purchase Price:

 

 

 

Fair value of stock at closing

 

$233,334

 

Total consideration

 

$233,334

 

 

 

 

 

 

Purchase Price Allocation:

 

 

 

 

Intangible asset - IP

 

$457,518

 

Non-controlling interest

 

 

(224,184)

Camber ownership interest

 

$233,334

 

 

Jedda

 

On February 9, 2022, Viking entered into a Securities Purchase Agreement to purchase (the “Purchase”) 51 units (the “Units”), representing a 51% ownership interest in Viking Protection, from Jedda Holdings LLC (“Jedda”). In consideration for the Units, Viking agreed to issue to Jedda, shares of a new class of Convertible Preferred Stock of Viking with a face value of $10,000 per share (the “Viking Series E Preferred Stock”), or pay cash to Jedda, if applicable, as follows:

 

No.

 

 

Purchase Price*

 

 

When Due

 

No. of  Pref. Shares

 

 

Conversion Price

 

 

No. of Underlying Common Shares

 

 

Estimated Revenues if Sales Target Achieved**

 

 

1

 

 

$

250,000

 

 

On closing

 

 

N/A

 

 

$

0.60

 

 

 

416,667

 

 

 

N/A

 

 

2

 

 

$

4,750,000

 

 

On closing

 

 

475

 

 

$

0.60

 

 

 

7,916,667

 

 

 

N/A

 

 

3

 

 

$

1,000,000

 

 

Upon the sale of 10k units

 

 

100

 

 

$

0.75

 

 

 

1,333,333

 

 

$

50,000,000

 

 

4

 

 

$

2,000,000

 

 

Upon the sale of 20k units

 

 

200

 

 

$

1.00

 

 

 

2,000,000

 

 

$

100,000,000

 

 

5

 

 

$

3,000,000

 

 

Upon the sale of 30k units

 

 

300

 

 

$

1.25

 

 

 

2,400,000

 

 

$

150,000,000

 

 

6

 

 

$

4,000,000

 

 

Upon the sale of 50k units

 

 

400

 

 

$

1.50

 

 

 

2,666,667

 

 

$

250,000,000

 

 

7

 

 

$

6,000,000

 

 

Upon the sale of 100k units

 

 

600

 

 

$

2.00

 

 

 

3,000,000

 

 

$

500,000,000

 

Total

 

 

$

21,000,000

 

 

 

 

 

2,075

 

 

$

1.06(avg.)

 

 

19,733,334

 

 

$

500,000,000

 

___________ 

*

The $5 million due on closing was payable solely in stock of Viking. All other payments, if the subject sales targets are met, are payable in cash or in shares of convertible preferred stock of the Company, at the seller’s option.

**

These are estimates only. There is no guarantee any sales targets will be reached.

 

Notwithstanding the above, the Company shall not effect any conversion of any shares of Viking Series E Preferred Stock, and Jedda shall not have the right to convert any shares of Viking Series E Preferred Stock, to the extent that after giving effect to the conversion, Jedda (together with Jedda’s affiliates, and any persons acting as a group together with Jedda or any of Jedda’s affiliates) would beneficially own in excess of 4.99% of the number of shares of the Camber Common Stock outstanding immediately after giving effect to the issuance of shares of Camber Common Stock issuable upon conversion of the shares of Viking Series E Preferred Stock by Jedda. Jedda, upon not less than 61 days’ prior notice to Camber, may increase or decrease the beneficial ownership limitation, provided that the beneficial ownership limitation in no event exceeds 9.99% of the number of shares of Camber Common Stock outstanding immediately after giving effect to the issuance of shares of Camber Common Stock upon conversion of the Preferred Share(s) held by Jedda and the beneficial ownership limitation provisions of this Section shall continue to apply. Any such increase or decrease will not be effective until the 61st day after such notice is delivered to Camber.

Viking Protection was formed on or about January 31, 2022, and Jedda was issued all 100 units of Viking Protection in consideration of Jedda’s assignment to Viking Protection of all of Jedda’s intellectual property and intangible assets, including patent rights, know-how, procedures, methodologies, and contract rights in connection with an electric transmission ground fault prevention trip signal engaging system, and related patent application(s). On February 9, 2022 Viking acquired 51 units (51%) of Viking Protection from Jedda with Jedda retaining the remaining 49 units (49%) of Viking Protection, and Viking issued the 475 shares of Viking Series E Preferred Stock to Jedda. Viking and Jedda then entered into an Operating Agreement on February 9, 2022 governing the operation of Viking Protection. The Company determined the acquisition of a 51% interest in Viking Protection was the acquisition and initial consolidation of a VIE that is not a business. The acquisition was recorded as follows:

 

Purchase Price:

 

 

 

Fair value of stock at closing

 

$4,433,334

 

Fair value of contingent consideration

 

 

939,889

 

Total consideration

 

$5,373,223

 

 

 

 

 

 

Purchase Price Allocation:

 

 

 

 

Intangible asset - IP

 

$10,059,765

 

Non-controlling interest

 

 

(4,686,542 )

Camber ownership interest

 

$5,373,223

 

 

The Company consolidates any VIEs in which it holds a variable interest and is the primary beneficiary. Generally, a VIE, is an entity with one or more of the following characteristics: (a) the total equity investment at risk is not sufficient to permit the entity to finance its activities without additional subordinated financial support; (b) as a group the holders of the equity investment at risk lack (i) the ability to make decisions about an entity’s activities through voting or similar rights, (ii) the obligation to absorb the expected losses of the entity, or (iii) the right to receive the expected residual returns of the entity; or (c) the equity investors have voting rights that are not proportional to their economic interests and substantially all of the entity’s activities either involve, or are conducted on behalf of, an investor that has disproportionately few voting rights. The primary beneficiary of a VIE is generally the entity that has (a) the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance, and (b) the obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE.

 

The Company has determined that it is the primary beneficiary of three VIEs, Viking Ozone, Viking Sentinel and Viking Protection, and consolidates the financial results of these entities, as follows:

 

 

 

Viking

 

 

Viking

 

 

Viking

 

 

 

 

 

Ozone

 

 

Sentinel

 

 

Protection

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible asset - IP

 

$4,916,057

 

 

$457,518

 

 

$10,059,765

 

 

$15,433,340

 

Non-controlling interest

 

 

(2,420,189 )

 

 

(224,184 )

 

 

(4,686,542 )

 

 

(7,330,915 )

Camber ownership interest

 

$2,495,868

 

 

$233,334

 

 

$5,373,223

 

 

$8,102,425

 

 

Upon consummation of the Merger between Viking and Camber, all shares of Viking Series E Preferred Stock were exchanged for Camber Series H Preferred Stock, with substantially the same rights and terms with respect to Camber.

v3.24.1.1.u2
Related Party Transactions
3 Months Ended
Mar. 31, 2024
Related Party Transactions  
Related Party Transactions

Note 9. Related Party Transactions

 

The Company’s CEO and Director, James Doris, renders professional services to the Company through AGD Advisory Group, Inc., an affiliate of Mr. Doris’s. During the three months ended March 31, 2024 and 2023, the Company paid or accrued $150,000 and $90,000, respectively, in fees to AGD Advisory Group, Inc. As of  March 31, 2024 and December 31, 2023, the total amount due to AGD Advisory Group, Inc. was $690,000 and $630,000, respectively, and is included in accounts payable.

 

During the three months ended March 31, 2024, the Company’s CEO and Director, James Doris, advanced $190,830 to Viking Ozone Technology, LLC related to the manufacture of a medical waste unit. This advance is non-interest bearing with no fixed repayment terms and is included in “Due to related parties”.

 

The Company’s CFO, John McVicar, renders professional services to the Company through 1508586 Alberta Ltd., an affiliate of Mr. McVicar’s. During the three months ended March 31, 2024 and 2023, the Company paid or accrued $90,000 and $60,000, respectively, in fees to 1508586 Alberta Ltd.

 

Simson-Maxwell

 

At the time of acquisition, Simson-Maxwell had several amounts due to/due from related parties and notes payable to certain employees, officers, family members and entities owned or controlled by such individuals. Viking assumed these balances and loan agreements in connection with the acquisition.

 

The balance of amounts due to and due from related parties as of March 31, 2024 and December 31, 2023 are as follows:

 

 

 

Due from

related party

 

 

Due to

related party

 

 

Net due (to) from

 

March 31, 2024

 

 

 

 

 

 

 

 

 

Simmax Corp. & majority owner

 

$341,397

 

 

$(628,971 )

 

$(287,574 )

Adco Power Ltd.

 

 

-

 

 

 

-

 

 

 

-

 

 

 

$341,397

 

 

$(628,971 )

 

$(287,574 )

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Simmax Corp. & majority owner

 

$334,437

 

 

$(643,121 )

 

$(308,684 )

Adco Power Ltd.

 

 

-

 

 

 

-

 

 

 

-

 

 

 

$334,437

 

 

$(643,121 )

 

$(308,684 )

 

Simmax Corp. owns a 17% non-controlling interest in Simson-Maxwell and is majority owned by a Director of Simson-Maxwell. Adco Power Ltd., an industrial, electrical and mechanical construction company, is a wholly owned subsidiary of Simmax Corp., and conducts business with Simson-Maxwell.

 

The notes payable to related parties as of March 31, 2024 and December 31, 2023 are as follows:

 

 

 

March 31,

 

 

December 31,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Total notes payable to related parties

 

$949,563

 

 

$986,017

 

Less current portion of notes payable - related parties

 

 

(408,031 )

 

 

(407,154 )

Notes payable - related parties, net of current portion

 

$541,532

 

 

$578,863

 

v3.24.1.1.u2
Noncontrolling Interests
3 Months Ended
Mar. 31, 2024
Noncontrolling Interests  
Noncontrolling Interests

Note 10. Noncontrolling Interests

 

The following discloses the effects of changes in the Company’s ownership interest in Simson-Maxwell, and on the Company’s equity for three months ended March 31, 2024:

 

Noncontrolling interest - January 1, 2024

 

$2,764,015

 

 

 

 

 

 

Net gain (loss) attributable to noncontrolling interest

 

 

(209,901 )

 

 

 

 

 

Noncontrolling interest – March 31, 2024

 

$2,554,114

 

 

The following discloses the effects of the Company’s ownership interest in Viking Ozone, Viking Sentinel and Viking Protection in the aggregate, and on the Company’s equity for three months ended March 31, 2024:

 

Noncontrolling interest - January 1, 2024

 

$7,040,648

 

 

 

 

 

 

Net gain (loss) attributable to noncontrolling interest

 

 

(36,656 )

 

 

 

 

 

Noncontrolling interest – March 31, 2024

 

$7,003,992

 

v3.24.1.1.u2
LongTerm Debt and Other ShortTerm Borrowings
3 Months Ended
Mar. 31, 2024
LongTerm Debt and Other ShortTerm Borrowings  
Long-Term Debt and Other Short-Term Borrowings

Note 11. Long-Term Debt and Other Short-Term Borrowings

 

Long term debt and other short-term borrowings consisted of the following at March 31, 2024 and December 31, 2023:

 

 

 

March

 31,

2024

 

 

December 31,

2023

 

 

 

 

 

 

 

 

Long-term debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable to Discover, pursuant to a Secured Promissory Note dated December 24, 2021 and funded on January 3, 2022 in the original amount of $26,315,789 with interest and principal due at maturity on January 1, 2027. The note bears interest at a rate equal to the Wall Street Journal Prime Rate (3.25%) as of the effective date and is secured by lien on substantially all of the Company’s assets. The balance shown is net of unamortized debt discount of $ 8,912,672 and $9,714,868 at March 31, 2024 and December 31, 2023, respectively.

 

 

17,403,117

 

 

 

16,600,921

 

 

 

 

 

 

 

 

 

 

Note payable to Discover pursuant to a 10.0% Secured Promissory Note dated April 23, 2021 in the original amount of $2,500,000 with interest and principal due at maturity on January 1, 2027. Pursuant to an amendment dated December 24, 2021 the interest rate was adjusted to the Wall Street Journal Prime Rate (3.25%) as of the amendment date. The Note is secured by a lien on substantially all of the Company’s assets.

 

 

2,500,000

 

 

 

2,500,000

 

 

 

 

 

 

 

 

 

 

Note payable to Discover, pursuant to a 10.0% Secured Promissory Note dated December 22, 2020 in the original amount of $12,000,000 with interest and principal due at maturity on January 1, 2027. Pursuant to an amendment dated December 24, 2021 the interest rate was adjusted to the Wall Street Journal Prime Rate (3.25%) as of the amendment date. The Note is secured by a lien on substantially all of the Company's assets.

 

 

12,000,000

 

 

 

12,000,000

 

Note payable to Discover, pursuant to a 10.0% Secured Promissory Note dated December 11, 2020 in the original amount of $6,000,000 with interest and principal due at maturity on January 1, 2027. Pursuant to an amendment dated December 24, 2021 the interest rate was adjusted to the Wall Street Journal Prime Rate (3.25%) as of the amendment date. The Note is secured by a lien on substantially all of the Company’s assets.

 

 

6,000,000

 

 

 

6,000,000

 

 

 

 

 

 

 

 

 

 

On May 5, 2023, Viking signed a securities purchase agreement with FK Venture LLC under which FK Venture LLC agreed to purchase convertible promissory notes from the Company in the amount of $800,000 on the 5th day of each month commencing May 5, 2023 for 6 months, for a minimum commitment of $4,800,000. FK Venture LLC has the right to purchase up to $9,600,000. The notes bear interest at 12% per annum. The maturity date of the notes is the earlier of (i) July 1, 2025, or (ii) 90 days following the date that the Company completes a direct up-listing of its common stock to a national securities exchange (not including any merger or combination with Camber). FK Venture LLC shall have the right to convert all or any part of the outstanding and unpaid principal balance into common stock of the Company at a conversion price of $0.4158 per share. At March 31, 2024 and December 31, 2023, the Buyer had purchased six notes and converted two of these notes subsequent to the closing of the Merger in exchange for 3,848,004 shares of the Company’s common stock. The Company recorded a loss on early extinguishment of $35,402 related to these conversions. The balance at March 31, 2024 and December 31, 2023 is shown is net of unamortized discount of $407,189 and $488,270, respectively.

 

 

2,792,811

 

 

 

2,711,730

 

 

 

 

 

 

 

 

 

 

Loan of $150,000 dated July 1, 2020 from the U.S. Small Business Administration. The loan bears interest at 3.75% and matures on July 28, 2050. The loan is payable in monthly installments of $731 with the remaining principal and accrued interest due at maturity. Installment payments were originally due to start 12 months from the date of the note but the date was extended to January 2023. Accrued interest from the original installment due date to January 2023 was capitalized to the loan principal balance

 

 

161,343

 

 

 

162,019

 

 

 

 

 

 

 

 

 

 

Total long-term debt

 

 

40,857,271

 

 

 

39,974,670

 

Less current portion and debt discount

 

 

(2,769 )

 

 

(2,743 )

Total long-term debt, net of current portion and debt discount

 

$40,854,502

 

 

$39,971,927

 

 

Principal maturities of long-term debt for the next five years and thereafter are as follows:

 

Twelve-month period ended March 31,

 

 

 

 

 

 

 

 

 

 

 

Principal

 

 

Unamortized Discount

 

 

Net

 

2025

 

$2,769

 

 

$-

 

 

$2,769

 

2026

 

 

3,202,848

 

 

 

(407,189 )

 

 

2,795,659

 

2027

 

 

46,818,746

 

 

 

(8,912,672 )

 

 

37,906,074

 

2028

 

 

3,069

 

 

 

-

 

 

 

3,069

 

2029

 

 

3,186

 

 

 

-

 

 

 

3,186

 

Thereafter

 

 

146,514

 

 

 

-

 

 

 

146,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$50,177,132

 

 

$(9,319,861 )

 

$40,857,271

 

 

Bank Credit Facility

 

Simson-Maxwell has an operating credit facility with TD Bank, secured by accounts receivable and inventory, bearing interest at prime plus 2.25% on Canadian funds up to CAD $5,000,000 and the bank’s US dollar base rate plus 2.25% on US funds, plus a monthly administration fee of CAD 500. The balance outstanding under this credit facility is CAD $5,318,206 ($3,927,188) and  CAD $4,457,947 ($3,365,995) as of March  31, 2024 and December 31, 2023, respectively.

v3.24.1.1.u2
Derivative Liability
3 Months Ended
Mar. 31, 2024
Derivative Liability  
Derivative Liability

Note 12. Derivative Liability

 

Series C Preferred Stock

 

The Series C Preferred Stock contains an embedded derivative due to the potential conversion into a variable number of shares of common stock. Upon conversion of the Series C Preferred Stock into shares of common stock, the Company has a potential obligation to issue additional shares of common stock to satisfy the True-Up obligation. Both the Conversion Premium and the True-Up obligation are derivatives and are required to be recorded at fair value.

 

Conversion of the face value of the Series C Preferred Stock is fixed at $162.50 per share of common stock. The Conversion Premium is convertible into shares of common stock based on a variable that is not an input to fair value of a fixed-for-fixed option as defined in FASB ASC 815-40 and is a derivative liability and is recorded at fair value.

 

The Company determines the redemption value of the face value of the Series C Preferred Stock to be the fair value of the shares of common stock issuable to satisfy the conversion of the face value of the Series C Preferred Stock. The fair value of the Conversion Premium is determined to be the fair value of the shares required to satisfy the Conversion Premium.

 

The Company receives notice of conversion from the holder with a calculation of the number of shares of common stock required to be issued to satisfy the redemption value plus the Conversion Premium. The Company then issues the number of shares of common stock determined by the holder using a VWAP calculation for the Measurement Period before the conversion date. The shares may be issued over time due to ownership limitations of the holder. Upon conversion of the Series C Preferred Stock, the Company reduces the derivative liability by the amount that was originally recorded for the number of Series C Preferred Stock converted. Any difference between the current fair value of the common shares issued to satisfy the conversion premium and the originally recorded derivative liability is recorded as a loss on derivative liability.

 

The holder may be entitled to additional shares subsequent to the conversion date if the VWAP calculation for the portion of the Measurement Period following the date of conversion is lower than the VWAP for the portion of the Measurement Period prior to the date of conversion, referred to as True-Up shares. If the VWAP calculation is higher, no True-Up shares are issued.

 

The potential obligation to issue True-Up shares may create an additional derivative liability. The determination of the number of True-Up shares due, if any, is based on the lowest VWAP calculation over the Measurement Period that extends beyond the conversion date. In addition, if the Company has not complied with certain provisions of the COD, the Measurement Period does not end until the Company is in compliance. The potential obligation to issue True-Up shares after the conversion date is a derivative liability.

 

The derivative liability for the True-Up Shares at the end of each period represents Series C Preferred Stock conversions in respect of which the Measurement Period had not expired as of the period end. The fair value of the derivative liability is estimated using a binomial pricing model, the estimated remaining Measurement Period, the share price and the historical volatility of the Company’s common stock.

 

The fair value of the derivative liability relating to the potential obligation to issue True-Up shares is subject to adjustment as the Company’s stock price changes. Such changes are recorded as changes in fair value of derivative liability.

 

On March 25, 2024, the Company received a notice letter from the NYSE American stating that the Company was back in compliance with all of the NYSE American’s continued listing standards. As a result, the Measurement Period related to prior conversions of 240 Series C Preferred Stock ended and the number of remaining True-Up shares due from these prior conversions was fixed at 101,585,980. This reduced the value of derivative liability associated with True-Up shares to zero, and the fair value of the True-Up share obligation at March 25, 2024 was reclassified to Stockholders’ Equity as common shares to be issued.

Activities for Series C Preferred Stock derivative liability during the three months ended March 31, 2024 was as follows:

 

 

 

March 31,

 2024

 

Carrying amount at beginning of year

 

$3,863,321

 

Change in fair value

 

 

22,117,007

 

Settlement of obligation (issuance of shares of common stock)

 

 

(5,649,071 )

Reclassification of True-Up share obligation from liability to equity

 

 

(16,253,757 )

Carrying amount at end of year

 

$4,077,500

 

 

Convertible Debt

 

On March 10, 2023, the terms of the promissory notes held by Mid-Con Petroleum, LLC and Mid-Con Drilling, LLC described in Note 11 were amended to include a conversion feature granting the holder of the note the option to convert the principal balance of the debt, in whole or in part, into common stock of Viking. The conversion price is equal to the lesser of : (i) the average of the 5 lowest individual daily volume weighted average prices (“VWAP”) of Viking common stock during the 30-day period prior to the date of the notice of conversion; or (ii) one dollar ($1.00) per share. All other terms of the promissory notes remained unchanged.

 

The modification to the terms of the promissory notes was treated as a debt extinguishment and the Company recorded a loss on the extinguishment of debt of $154,763.

 

The fair value of the debt was determined as the total number of shares, equal to the face value of the debt on March 10, 2023 divided by the VWAP, multiplied by the closing share price on that day.

 

The value of the conversion option was based upon the fair value of Viking’s common stock. As the option was convertible into a variable number of shares, it was considered to be a derivative to be continuously recognized at fair value, with changes to fair value recorded in the statement of operations. The fair value of the conversion feature at the date of modification was determined to be $2,276,217 using a binomial option pricing model. The derivative liability is classified as a Level 3 liability in the Fair Value Hierarchy.

 

At March 31, 2023, the fair value of the conversion feature was remeasured and determined to be $2,810,824 using a binomial option pricing model. Consequently, the Company recorded a loss of $534,607 on the change in fair value of the derivative liability in the accompanying consolidated statement of operations.

 

On April 28, 2023, $200,000 of the promissory note was assigned and converted into 588,235 shares of common stock. The Company recorded a reduction to the derivative of $330,823 related to the conversion and recognized a loss on early extinguishment of debt of $8,541.

 

On June 30, 2023, the fair value of the conversion feature was remeasured and determined to be $1,762,648 using a binomial option pricing model, and the Company recorded a gain of $717,352 on the change in fair value of the derivative liability in the accompanying consolidated statement of operations.

 

On July 31, 2023, the fair value of the conversion feature was remeasured and determined to be $3,712,041 using a binomial option pricing model, and the Company recorded a loss of $1,949,393 on the change in fair value of the derivative liability in the accompanying consolidated statement of operations.

 

In August 2023, the balance of the promissory notes was assigned and converted into 5,189,666 shares of common stock of the Company. The Company recorded a loss on early extinguishment of debt of $406,801 related to this conversion and reduced the value of the derivative liability to nil.

v3.24.1.1.u2
Equity
3 Months Ended
Mar. 31, 2024
Equity  
Equity

Note 13. Equity 

 

(a) Common Stock

 

The Company is authorized to issue 500,000,000 shares of Common Stock, par value $0.001 per share.

 

During the three months ended March 31, 2024, the Company issued a total of 32,638,378 shares of common stock, as follows:

 

(i)

A total of 31,138,378 true-up shares related to prior conversions of Series C Preferred Stock as a result of the continuation of the Measurement Period (as defined in the Series C COD with respect to such Series C Preferred Stock) associated with such conversions and a decline in the price of the Company’s shares of common stock within the Measurement Period.

(ii)

A total of 1,500,000 shares as compensation to consultants.

 

(b) Preferred Stock

 

The Company is authorized to issue 10,000,000 shares of Preferred Stock, par value $0.001 per share (the “Preferred Stock”).

 

(i) Series A Convertible Preferred Stock

 

On August 1, 2023, the Company issued 28,092 shares of new Series A Preferred Stock in exchange for 28,092 outstanding shares of old Series C Preferred Stock of Viking Energy Group Inc. Pursuant to the COD for the Series A Preferred Stock (the “Series A COD”), each share of Series A Preferred Stock is convertible into 890 shares of Camber Common Stock (subject to a beneficial ownership limitation preventing conversion into Camber Common Stock if the holder would be deemed to beneficially own more than 9.99% of Camber Common Stock), is treated equally with Camber Common Stock with respect to dividends and liquidation, and only has voting rights with respect to voting: (a) on a proposal to increase or reduce Camber’s share capital; (b) on a resolution to approve the terms of a buy-back agreement; (c) on a proposal to wind up Camber; (d) on a proposal for the disposal of all or substantially all of Camber’s property, business and undertaking; (f) during the winding-up of Camber; and/or (g) with respect to a proposed merger or consolidation in which Camber is a party or a subsidiary of Camber is a party.

 

(ii) Series C Redeemable Convertible Preferred Stock

 

Holders of the Series C Preferred Stock are entitled to cumulative dividends in the amount of 24.95% per annum (adjustable up to 34.95% if a Trigger Event, as described in the Series C COD occurs), payable upon redemption, conversion, or maturity, and when, as and if declared by our board of directors in its discretion, provided that upon any redemption, conversion, or maturity, seven years of dividends are due and payable on such redeemed, converted or matured stock. The Series C Preferred Stock ranks senior to the common stock. Except as prohibited by applicable law or as set forth herein, the holders of shares of Series C Preferred Stock have the right to vote together with holders of Common Stock on all matters other than: (i) the election of directors; (ii) and any shareholder proposals, including proposals initiated by any holder of shares of Series C Preferred Stock), in each instance on an as-if converted basis, subject to the beneficial ownership limitation in the COD, even if there are insufficient shares of authorized Common Stock to fully convert the shares of Series C Preferred Stock.

 

The Series C Preferred Stock may be converted into shares of our common stock at any time at the option of the holder, or at Camber’s option if certain equity conditions (as defined in the Series C COD), are met. Upon conversion, Camber will pay the holders of the Series C Preferred Stock being converted through the issuance of common stock, in an amount equal to the dividends that such shares would have otherwise earned if they had been held through the maturity date (i.e., seven years), and issue to the holders such number of shares of common stock equal to $10,000 per share of Series C Preferred Stock (the “Face Value”) multiplied by the number of such shares of Series C Preferred Stock divided by the applicable conversion price of $162.50 (after adjustment following the December 21, 2022 reverse stock split) adjusted for any future forward or reverse splits.

The conversion premium under the Series C Preferred Stock is payable and the dividend rate under the Series C Preferred Stock is adjustable. Specifically, the conversion rate of such premiums and dividends equals 95% of the average of the lowest 5 individual daily volume weighted average prices during the Measuring Period (as defined below), not to exceed 100% of the lowest sales prices on the last day of the Measuring Period, less $0.05 per share of common stock, unless a trigger event has occurred, in which case the conversion rate equals 85% of the lowest daily volume weighted average price during the Measuring Period, less $0.10 per share of common stock not to exceed 85% of the lowest sales prices on the last day of such the Measuring Period, less $0.10 per share. The “Measuring Period” is the period beginning, if no trigger event has occurred, 30 trading days, and if a trigger event has occurred, 60 trading days, before the applicable notice has been provided regarding the exercise or conversion of the applicable security, and ending, if no trigger event has occurred, 30 trading days, and if a trigger event has occurred, 60 trading days, after the applicable number of shares stated in the initial exercise/conversion notice have actually been received into the holder’s designated brokerage account in electronic form and fully cleared for trading. Trigger Events are described in the designation of the Series C Preferred Stock, but include items which would typically be events of default under a debt security, including filing of reports late with the SEC.

 

The Series C Preferred Stock has a maturity date that is seven years after the date of issuance and, if the Series C Preferred Stock has not been wholly converted into shares of common stock prior to such date, all remaining outstanding Series C Preferred Stock will automatically be converted into shares of common stock, to the extent Camber has sufficient authorized but unissued shares of common stock available for issuance upon conversion. Notwithstanding any other provision of this designation, available authorized and unissued shares of common stock will be a limit and cap on the maximum number of shares of common stock that could be potentially issuable with respect to all conversions and other events that are not solely within the control of Camber. Camber will at all times use its best efforts to authorize sufficient shares. The number of shares required to settle the excess obligation is fixed on the date that net share settlement occurs. The Dividend Maturity Date will be indefinitely extended and suspended until sufficient authorized and unissued shares become available. 100% of the Face Value, plus an amount equal to any accrued but unpaid dividends thereon, automatically becomes payable in the event of a liquidation, dissolution or winding up by Camber.

 

Camber may not issue any preferred stock that is pari passu or senior to the Series C Preferred Stock with respect to any rights for a period of one year after the earlier of such date (i) a registration statement is effective and available for the resale of all shares of common stock issuable upon conversion of the Series C Preferred Stock, or (ii) Rule 144 under the Securities Act is available for the immediate unrestricted resale of all shares of common stock issuable upon conversion of the Series C Preferred Stock.

 

The Series C Preferred Stock is subject to a beneficial ownership limitation, which prevents any holder of the Series C Preferred Stock from converting such Series C Preferred Stock into common stock, if upon such conversion, the holder would beneficially own greater than 9.99% of Camber’s outstanding common stock.

 

Pursuant to the Series C COD, holders of the Series C Preferred Stock are permitted to vote together with holders of common stock on all matters other than election of directors and shareholder proposals (including proposals initiated by any holders of preferred shares), on an as-if converted basis, subject to the beneficial ownership limitation in the Series C COD, even if there are insufficient shares of authorized common stock to fully convert the Series C Preferred Stock. Also pursuant to certain agreements entered into with the holders of the Series C Preferred Stock in October 2021, due to the occurrence of a Trigger Event, Camber no longer has the right to conduct an early redemption of the Series C Preferred Stock as provided for in the Series C COD unless the Company’s indebtedness to Discover is paid in full.

 

On October 31, 2022, Camber filed with the Secretary of State of Nevada an amendment to the Series C COD (the “Series C Amendment”), dated as of October 28, 2022 (the “Series C Amendment Date”), pursuant to agreements between Camber and each of Discover and Antilles Family Office, LLC (“Antilles”) signed on October 28, 2022, which amended the Series C COD such that (i) beginning on the Series C Amendment Date and thereafter, when determining the conversion rate for each share of Series C Preferred Stock based on the trading price of Camber’s common stock over a certain number of previous days (“Measurement Period”), no day will be added to what would otherwise have been the end of any Measurement Period for the failure of the Equity Condition (as defined in the Series C COD), even if the volume weighted average trading price (“Measuring Metric”) is not at least $1.50 and each holder of Series C Preferred Stock waived the right to receive any additional shares of common stock that might otherwise be due if such Equity Condition were to apply after the Series C Amendment Date, including with respect to any pending Measurement Period; and (ii) (A) beginning on the Series C Amendment Date and for the period through December 30, 2022, the Measuring Metric will be the higher of the amount provided in Section I.G.7.1(ii) of the Series C COD and $0.20, and (B) beginning at market close on December 30, 2022 and thereafter, the Measuring Metric will be the volume weighted average trading price of the common stock on any day of trading following the date of first issuance of the Series C Preferred Stock.

November 2022 Agreement with Discover Growth Fund, LLC

 

On November 3, 2022, the Company entered into an agreement with Discover, pursuant to which Discover absolutely and unconditionally waived and released any and all rights to receive further or additional shares of the Company’s common stock (the “Conversion Shares”) with respect to any and all shares of Series C Preferred Stock previously converted by Discover including, but not limited to, the right to deliver additional notices for more Conversion Shares under the Series C COD.

 

Discover also absolutely and unconditionally waived and released any and all rights to convert all or any part of any Promissory Notes previously executed by the Company in favor of Discover into shares of the Company’s common stock and agreed not to convert or attempt to convert any portion of any Promissory Notes, at any particular price or at all.

 

February 2024 Agreement with Antilles Family Office, LLC

 

On or about February 15, 2024, the Company and Antilles entered into the February 2024 Antilles Agreement in relation to an amendment to the fifth amended and restated certificate of designations regarding its Series C Preferred Stock, as amended (the “COD”). Particularly, in exchange for the release and indemnity as provided for in the Agreement, Antilles agreed to certain amendments to the COD.  On February 21, 2024, the Company filed with the Secretary of State of Nevada an amendment to the COD (the “Amendment), dated as of February 21, 2024 (the “Amendment Date”), pursuant to the Agreement, which amended the COD to (i) establish a floor price in connection with determining the Conversion Premium (as defined in the COD) associated with conversions of Series C Preferred Stock, (ii) confirm that the Company may make an early redemption of any outstanding Series C Preferred Stock provided that outstanding promissory notes in favor of the Investor or its affiliates (collectively, the “Notes”) are paid in full, and (iii) confirm that no additional conversion shares will be owed to the Investor if the Notes are paid in full and all then outstanding shares of Series C Preferred Stock have been redeemed.  Specifically, the Amendment provides that (i) beginning on the Amendment Date and thereafter, the Measuring Metric will be the higher of (x) the volume weighted average price of the Common Stock on any Trading Day following the Issuance Date of the Series C Preferred Stock and (y) $0.15, (ii) notwithstanding any other provision of the COD or any other document or agreement between the parties, the Company may make an early redemption pursuant to Section I.F.2 of the COD even though multiple Trigger Events (as defined in the COD) have occurred, subject to full repayment of any outstanding Notes, and (iii) if all outstanding Notes are paid in full and all then outstanding shares of Series C Preferred Stock are redeemed, the Investor will not thereafter deliver any Additional Notices (as defined in the COD) with respect to then already-converted shares of Series C Preferred Stock, and no additional Conversion Shares (as defined in the COD) will be owed to Antilles.

 

In addition, pursuant to the Agreement, (i) beginning on February 15, 2024 and thereafter, the Company agreed to pay at least fifty percent of the net proceeds received by the Company in connection with any registered or unregistered offering of equity or debt securities of the Company toward repayment of any outstanding Notes, and (ii) Antilles rescinded its prior notice to increase the beneficial ownership limitation to 9.99%, such that the limitation is restored to 4.99% effective five Business Days from the date of the Agreement.

 

As of March 31, 2024, Antilles held 30 shares of Series C Preferred Stock. The Series C Preferred Stock is convertible into a substantial number of the Company’s shares of common stock which could result in significant dilution of the Company’s existing shareholders. If the outstanding Series C Preferred Stock were converted as of March 31, 2024, the Company estimates that the following shares of common stock would be required to be issued to satisfy the conversion of shares of the Series C Preferred Stock:

 

 

 

March 31,

2024*

 

Estimated number of shares issuable for conversion at $ 162.50 per share at March 31, 2024

 

 

1,846

 

Estimated number of shares of common stock required to satisfy Conversion Premium using VWAP at period end

 

 

20,387,500

 

 

 

 

20,389,346

 

 

*based on 30 shares of Series C Convertible Preferred Stock outstanding as of such date and an estimated low VWAP as at such date

Additionally, even if the shares of the Series C Preferred Stock were  converted on the above dates, the Company could, pursuant to terms out in the COD, be required to issue additional shares of common stock (True-Up shares).

 

On March 25, 2024, the Company received a notice letter from the NYSE American stating that the Company was back in compliance with all of the NYSE American’s continued listing standards. As a result, the Measurement Period related to prior conversions of 240 Series C Preferred Stock ended and the number of remaining True-Up shares due from these prior conversions was fixed at 101,585,980. The fair value of these shares on March 25, 2024 was determined to be $16,253,757 and has been included in Stockholders’ Equity as common stock to be issued at March 31, 2024.

 

(iii) Series G Redeemable Convertible Preferred Stock

 

On or about December 30, 2021, the Company created a new class of Series G Preferred Stock, having a face value of $10,000 per share.

 

The rights, entitlements and other characteristics of the Series G Preferred Stock are set out in the Series G COD.

 

Pursuant to the Series G COD, the Series G Preferred Stock may be converted into shares of common stock at any time at the option of the holder at a price per share of common stock equal to one cent above the closing price of the Company’s common stock on the date of the issuance of such shares of Series G Preferred Stock, or as otherwise specified in the Stock Purchase Agreement, subject to adjustment as otherwise provided in the COD. Upon conversion, the Company will pay the holders of the Series G Preferred Stock being converted a conversion premium equal to the amount of dividends that such shares would have otherwise earned if they had been held through the maturity date.

 

The Series G Preferred Stock, with respect to dividend rights and rights upon liquidation, winding-up or dissolution, rank: (a) senior to the Company’s common stock; (b) junior to the Series C Preferred Stock, (c) senior to the Series E Redeemable Convertible Preferred Stock and Series F Redeemable Convertible Preferred Stock, as such may be designated as of the date of this Designation, or which may be designated by the Company after the date of this Designation; (d) senior, pari passu or junior with respect to any other series of Preferred Stock, as set forth in the COD with respect to such Preferred Stock; and (d) junior to all existing and future indebtedness of the Company.

 

Except as prohibited by applicable law or as set forth herein, the holders of shares of Series G Preferred Stock will have the right to vote together with holders of common stock and Series C Preferred on all matters other than: (i) the election of directors; (ii) and any shareholder proposals, including proposals initiated by any holder of shares of Series G Preferred Stock), in each instance on an as-converted basis, subject to the beneficial ownership limitation in the COD even if there are insufficient shares of authorized common stock to fully convert the shares of Series G Preferred Stock into common stock.

 

Commencing on the date of the issuance of any such shares of Series G Preferred Stock, each outstanding share of Series G Preferred Stock will accrue cumulative dividends at a rate equal to 10.0% per annum, subject to adjustment as provided in the COD, of the Face Value. Dividends will be payable with respect to any shares of Series G Preferred Stock upon any of the following: (a) upon redemption of such shares in accordance with the Series G COD; (b) upon conversion of such shares in accordance with the Series G COD; and (c) when, as and if otherwise declared by the board of directors of the Corporation.

Dividends, as well as any applicable Conversion Premium payable hereunder, will be paid in shares of common stock valued at (i) if there is no Material Adverse Change as at the date of payment or issuance of shares of common stock for the Conversion Premium, as applicable, (A) 95.0% of the average of the 5 lowest individual daily volume weighted average prices of the common stock on the Trading Market during the applicable Measurement Period, which may be non-consecutive, less $0.05 per share of common stock, not to exceed (B) 100% of the lowest sales price on the last day of such Measurement Period less $0.05 per share of common stock, or (ii) during the time that any Material Adverse Change is ongoing, (A) 85.0% of the lowest daily volume weighted average price during any Measurement Period for any conversion by Holder, less $0.10 per share of common stock, not to exceed (B) 85.0% of the lowest sales price on the last day of any Measurement Period, less $0.10 per share of common stock.

 

On the Dividend Maturity Date, the Corporation may redeem any or all shares of Series G Preferred Stock by paying Holder, in registered or unregistered shares of common stock valued at an amount per share equal to 100% of the Liquidation Value for the shares redeemed, and the Corporation will use its best efforts to register such shares.

 

In the first quarter of 2022, pursuant to a stock purchase agreement between the Company and an accredited investor (the “Investor”) dated on or about December 30, 2021, the Investor purchased from the Company 10,544 shares of newly designated Series G Preferred Stock, having a face value of $10,000 per share, for an aggregate price of $100,000,000 (the “Purchase Price”), representing at a 5% original issue discount.

 

The Purchase Price was paid by the Investor via payment of $5,000,000 in cash, and the execution and delivery of four Promissory Notes (each a “Note” and collectively, the “Notes”) from the Investor in favor of Company, each in the amount of $23,750,000 and payable by the Investor to the Company on March 31, 2022, June 30, 2022, September 30, 2022 and December 31, 2022, respectively.

 

There are 2,636 shares of Series G Preferred Stock associated with each Note, and the Investor may not convert the shares of preferred stock associated with each Note into shares of common stock or sell any of the underlying shares of common stock unless that Note is paid in full by the Investor.

 

The Company may in its sole discretion redeem the 2,636 shares of Series G Preferred Stock associated with each Note by paying the Investor $1,375,000 as full consideration for such redemption. Also, the Investor may offset the then outstanding balance of each Note against the 2,636 shares of Series G Preferred Stock associated with that Note by electing to cancel the 2,636 shares as full consideration for cancellation of the Note in the event of a breach or default of any of the transaction documents by the Company.

 

In 2022, the Company paid the Investor $2,750,000 and redeemed 5,272 shares of Series G Preferred Stock associated with the Notes due March 31, 2022 and June 30, 2022, thereby canceling such Notes and reducing the number of shares of Series G Preferred Stock outstanding from 10,544 to 5,272. The Investor may not convert any of the remaining shares of Series G Preferred Stock associated with any remaining Note into shares of common stock or sell any of the underlying shares of common stock unless that Note is paid in full by the Investor, and the Company may redeem the shares of Series G Preferred Stock associated with each Note by paying the Investor $1,375,000 as full consideration for such redemption. As of March 31, 2024, none of the outstanding Notes had been paid in full and thus the underlying shares were not convertible.

 

(iv) Series H Convertible Preferred Stock

 

On August 1, 2023, the Company issued 475 shares of new Series H Preferred Stock in exchange for 475 outstanding shares of old Series E Preferred Stock of Viking Energy Group inc. Pursuant to the COD for the Series H Preferred Stock (the “Series H COD”), each share of New Camber Series H Preferred Stock has a face value of $10,000 per share, is convertible into a certain number of shares of Camber Common Stock, with the conversion ratio based upon achievement of certain milestones by Viking’s subsidiary, Viking Protection (provided the holder has not elected to receive the applicable portion of the purchase price in cash pursuant to that certain Purchase Agreement, dated as of February 9, 2022, by and between Viking and Jedda Holdings, LLC), is subject to a beneficial ownership limitation of 4.99% of Camber Common Stock (but may be increased up to a maximum of 9.99% at the sole election of a holder by the provision of at least 61 days’ advance written notice) and has voting rights equal to one vote per share of Camber Series H Preferred Stock held on a non-cumulative basis. During the year ended December 31, 2023, Jedda Holdings converted 200 of the 475 shares of Series H Preferred Stock into 3,333,333 shares of common stock, leaving a balance of 275 shares of Series H Preferred Stock outstanding as at March 31, 2024.

(c) Warrants

 

The following table represents stock warrant activity as of and for the three months ended March 31, 2024:

 

 

 

Number

of Shares

 

 

Weighted

Average

Exercise

Price

 

 

Weighted

Average

Remaining

Contractual Life

 

Aggregate

Intrinsic

Value

 

Warrants Outstanding – December 31, 2023

 

 

3,691,143

 

 

 

0.66

 

 

2.62 years

 

 

-

 

Granted

 

 

-

 

 

 

 

 

 

 

 

 

-

 

Exercised

 

 

-

 

 

 

 

 

 

 

 

 

-

 

Forfeited/expired/cancelled

 

 

(120,000 )

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants Outstanding – March 31, 2024

 

 

3,571,143

 

 

$-

 

 

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding Exercisable – March 31, 2024

 

 

3,571,143

 

 

$0.67

 

 

2.45 years

 

$-

 

v3.24.1.1.u2
Commitments and Contingencies
3 Months Ended
Mar. 31, 2024
Commitments and Contingencies  
Commitments and Contingencies

Note 14. Commitments and Contingencies

 

Building, vehicle and equipment leases – Simson-Maxwell

 

The Company has right-of-use assets and operating lease liabilities associated with various operating lease agreements of Simson-Maxwell pertaining to seven business locations, for the premises, vehicles and equipment used in operations in the amount of $7,290,094. These values were determined using a present value discount rate of 3.45% for the premises, and 7.5% for vehicles and equipment. The leases have varying terms, payment schedules and maturities. Operating lease expense is recognized on a straight-line base over each of the lease terms.

 

Payments due in each of the next five years and thereafter at March 31, 2024 under these leases are as follows:

 

 

 

 Building

 

 

 Vehicle and Equipment

 

 

 

 

 

 Leases

 

 

 Leases

 

 

 Totals

 

 

 

 

 

 

 

 

 

 

 

2025

 

$844,894

 

 

$642,274

 

 

$1,487,168

 

2026

 

 

580,482

 

 

 

512,208

 

 

 

1,092,690

 

2027

 

 

408,723

 

 

 

339,326

 

 

 

748,049

 

2028

 

 

378,788

 

 

 

164,772

 

 

 

543,560

 

2029 and thereafter

 

 

815,392

 

 

 

2,287

 

 

 

817,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$3,028,279

 

 

$1,660,867

 

 

$4,689,146

 

Less imputed interest

 

 

 

 

 

 

 

 

 

 

(671,461 )

Present value of remaining lease payments

 

 

 

 

 

 

 

 

 

$4,017,685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

$1,316,339

 

Non-current

 

 

 

 

 

 

 

 

 

$2,701,346

 

 

Operating lease expense for these leases was $453,683 and $322,387 for the three months ended March 31, 2024 and 2023, respectively.

Legal matters

 

Merger-Related Litigation

 

On February 9, 2024, plaintiff Lawrence Rowe, on behalf of himself and all other similarly situated former public minority shareholders of Viking, filed against the Company and its CEO a putative Class Action Complaint (i.e. C.A. No.4:24-cv-00489) styled Lawrence Rowe, Individually and on Behalf of All Others Similarly Situated v. James A. Doris and Camber Energy, Inc., in the U.S. District Court for the Southern District of Texas, Houston Division.  The complaint alleges breaches of fiduciary duty in connection with the merger between Viking and the Company and seek to recover damages for the alleged breaches.  The defendants deny the allegations and filed a motion to dismiss the case on April 26, 2024.

 

Shareholder-Related Litigation

 

The Company was the target of a “short” report issued by Kerrisdale Capital in early October 2021, and as a result of such short report, on October 29, 2021, a Class Action Complaint (i.e. C.A.No.4:21-cv-03574) was filed against the Company, its CEO and CFO by Ronald E. Coggins, Individually and on Behalf of All Others Similarly Situated v. Camber Energy, Inc., et al.; in the U.S. District Court for the Southern District of Texas, Houston Division, pursuant to which the Plaintiffs sought to recover damages alleged to have been suffered by them as a result of the defendants’ violations of federal securities laws.   The Company and the other Defendants filed a Motion to Dismiss (“MTD”) the Class Action Complaint, and on September 22, 2023, the Court granted the MTD in full.  On October 25, 2023, the Court signed a joint stipulation submitted by the parties, dismissing the case with prejudice.

 

On or about June 30, 2022, the Company was made aware of a Shareholder Derivative Complaint filed in the U.S. District Court for the Southern District of Texas, Houston Division (Case No. 4:22-cv-2167) against the Company, its current directors, and certain of its former directors (the “Houston Derivative Complaint”). The allegations contained in the Houston Derivative Complaint involve state-law claims for breach of fiduciary duty and unjust enrichment and a federal securities claim under Section 14(a) of the Securities Exchange Act of 1934.  On January 20, 2023, the U.S. District Court held that certain claims brought by the plaintiff relating to director actions and statements made in proxy statements prior to June 30, 2019, were time barred, but did not dismiss certain claims brought by plaintiff relating to director actions and statements made in proxy statements after June 30, 2019.  Pursuant to Article 6 of the Amended and Restated Bylaws, on February 15, 2023, the Company’s Board of Directors (the “Board”) formed a Committee of the Board (the “Special Litigation Committee”) to investigate, analyze, and evaluate the remaining allegations in the Houston Derivative Complaint. The Special Litigation Committee completed its investigation and found no basis to conclude that any Camber officer’s or director’s conduct “involved intentional misconduct, fraud or a knowing violation of law,” which would be required under applicable Nevada law to prevail on any claims for breach of fiduciary duty or federal proxy violations; and, on November 17, 2023, filed with the U.S. District Court a Motion to Terminate or, in the alternative, schedule an evidentiary hearing on the Motion. Briefing on the Motion was completed on January 12, 2024, and it remains pending. The defendants deny the allegations contained in the Houston Derivative Complaint.

 

Maranatha Oil Matter

 

In November 2015, Randy L. Robinson, d/b/a Maranatha Oil Co. sued the Company in Gonzales County, Texas (Cause No. 26160). The plaintiff alleged that it assigned oil and gas leases to the Company in April 2010, retaining a 4% overriding royalty interest and 50% working interest and that the Company failed to pay such overriding royalty interest or royalty interest. The interests relate to certain oil and gas properties which the Company subsequently sold to Nordic Oil USA in April 2013. The petition alleges causes of actions for breach of contract, failure to pay royalties, non-payment of working interest, fraud, fraud in the inducement of contract, money had and received, constructive trust, violation of theft liability act, continuing tort and fraudulent concealment. The suit seeks approximately $100,000 in amounts alleged owed, plus pre-and post-judgment interest. The Company has filed a denial to the claims and intends to vehemently defend itself against the allegations.

 

Pinch vs. Petrodome Matter

 

In or about late 2011 or early 2012, Petrodome Operating, LLC (“Petrodome Operating”), a wholly-owned subsidiary of Petrodome (which in or about December, 2017 become a wholly owned subsidiary of Viking), on behalf of various working interest owners, including Petrodome East Creole, LLC, another subsidiary of Petrodome Energy, LLC, coordinated the drilling of an approx. 13,000 foot well in the Kings Bayou Field in Cameron Parish, LA.  Petrodome Operating engaged a third party to complete the drilling work.  The subject well produced hydrocarbons from 2012 until approximately June 2016, at which time production ceased, after which Petrodome Operating arranged for the well to be plugged in accordance with State guidelines.  During the time the well was producing hydrocarbons, royalty and/or over-riding royalty payments were made to various mineral and/or land/owners (collectively, “Mineral Owners”).   In or about October, 2019 the Mineral Owners commenced an action against Petrodome Operating, Petrodome East Creole, LLC and others claiming the Mineral Owners suffered damages (i.e., a loss of royalty and/or over-riding royalty payments) as a result of the subject well not, according to the Mineral Owners, being drilled and/or completed properly.  Petrodome Operating, Petrodome East Creole, LLC and the other defendants denied the Mineral Owners’ claims and engaged counsel to defend the action.

 

In or about November, 2023, the parties, without the subject Petrodome entities admitting liability, agreed to fully and completely settle the matter and pay the Mineral Owners a total sum of $6.5 million, of which Petrodome is liable for $4.15 million. Payment of Petrodome’s portion of the settlement is fully covered by insurance.  At December 31, 2023, the Company recorded an accrued liability in respect of this settlement and a receivable related to the insurance proceeds in the amount of $4.15 million.  In or about February, 2024, the action commenced by the Mineral Owners was dismissed with prejudice and the settlement was paid.

v3.24.1.1.u2
Business Segment Information and Geographic Data
3 Months Ended
Mar. 31, 2024
Business Segment Information and Geographic Data  
Business Segment Information and Geographic Data

Note 15. Business Segment Information and Geographic Data

 

The Company has two reportable segments: Power Generation and Oil and Gas Exploration. The power generation segment provides custom energy and power solutions to commercial and industrial clients in North America and the oil and gas segment is involved in exploration and production with properties in central and southern United States. We evaluate segment performance based on revenue and operating income (loss).

 

Information related to our reportable segments and our consolidated results for the three months ended March 31, 2024 is presented below.

 

 

 

Three Months Ended March 31, 2024

 

 

 

Oil and Gas

 

 

Power Generation

 

 

Total

 

Loss from Operations is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$66,631

 

 

$8,225,901

 

 

$8,292,532

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods

 

 

-

 

 

 

5,907,762

 

 

 

5,907,762

 

Lease operating costs

 

 

22,349

 

 

 

-

 

 

 

22,349

 

General and administrative

 

 

1,107,671

 

 

 

2,712,330

 

 

 

3,820,001

 

Stock based compensation

 

 

304,999

 

 

 

-

 

 

 

304,999

 

Accretion - ARO

 

 

536

 

 

 

-

 

 

 

536

 

Depreciation, depletion and amortization

 

 

122,584

 

 

 

106,215

 

 

 

228,799

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

1,558,139

 

 

 

8,726,307

 

 

 

10,284,446

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

$(1,491,508 )

 

$(500,406 )

 

$(1,991,914 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment assets

 

$882,020

 

 

$22,991,914

 

 

$23,873,934

 

Corporate and unallocated assets

 

 

 

 

 

 

 

 

 

 

75,595,302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated Assets

 

 

 

 

 

 

 

 

 

$96,469,236

 

 

 

Three Months Ended March 31, 2023

 

 

 

Oil and Gas

 

 

Power Generation

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

Loss from Operations is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$245,197

 

 

$6,998,992

 

 

$7,244,189

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods

 

 

-

 

 

 

4,786,631

 

 

 

4,786,631

 

Lease operating costs

 

 

125,363

 

 

 

-

 

 

 

125,363

 

General and administrative

 

 

828,479

 

 

 

2,221,842

 

 

 

3,050,321

 

Stock based compensation

 

 

-

 

 

 

-

 

 

 

-

 

Accretion - ARO

 

 

31,382

 

 

 

-

 

 

 

31,382

 

Depreciation, depletion and amortization

 

 

134,535

 

 

 

96,613

 

 

 

231,148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

1,119,759

 

 

 

7,105,086

 

 

 

8,224,845

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

$(874,562 )

 

$(106,094 )

 

$(980,656 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment assets

 

$3,148,445

 

 

$26,151,981

 

 

$29,300,426

 

Corporate and unallocated assets

 

 

 

 

 

 

 

 

 

 

20,192,137

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated Assets

 

 

 

 

 

 

 

 

 

$49,492,563

 

v3.24.1.1.u2
Subsequent Events
3 Months Ended
Mar. 31, 2024
Subsequent Events  
Subsequent Events

Note 16. Subsequent Events

 

Series C Preferred Stock

 

Between April 6 and May 6, 2024, the Company issued 8,374,837 True-Up Shares to Antilles in connection with Delivery Notices submitted by Antilles.

 

Convertible Promissory Notes

 

On April 8, 2024, the Company executed an Amending Agreement amending the fixed conversion price under the July 5, 2023 Promissory Note in favor of FK Venture, LLC (“FK Venture”) to $0.16 per share.

 

Between April 8 and on or about April 12, 2024, the Company issued 5,000,000 shares of common stock in connection with the conversion of the entire $800,000 principal amount owing under the July 5, 2023 Promissory Note executed by Viking in favor of FK Venture. 

On April 15, 2024, the Company executed an Amending Agreement amending the fixed conversion price under the August 7, 2023 Promissory Note in favor of FK Venture to $0.163 per share.

 

Between April 15 and May 8, 2024, the Company issued  4,907,976 shares of common stock in connection with the conversion of the entire $800,000 principal amount owing under the August 7, 2023 Promissory Note in favor of FK Venture.

 

On April 18, 2024, the Company issued 994,023 shares of common stock as payment of approximately $192,625 in accrued interest owing under certain Promissory Notes in favor of FK Venture.

 

On May 8, 2024, the Company executed Amending Agreements amending the fixed conversion price under the September 8, 2023 and December 1, 2023 Promissory Notes in favor of FK Venture to $0.16 per share and extending the maturity date from July 1, 2025 to January 1, 2026.

 

Between April 8 and May 8, 2024, Viking received advances from FK Venture in the amount of $1,200,000. The terms of these advances have not been finalized.

 

On May 10, 2024, the Company issued 4,583,333 common shares in connection with the conversion of 275 shares of Series H Preferred Stock.

v3.24.1.1.u2
Summary of Significant Accounting Policies (Policies)
3 Months Ended
Mar. 31, 2024
Summary of Significant Accounting Policies  
Basis of Presentation

The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) and the interim reporting rules of the Securities and Exchange Commission (“SEC”) and should be read in conjunction with the audited consolidated financial statements and notes thereto contained in Camber’s latest Annual Report filed with the SEC on Form 10-K. In the opinion of management, all adjustments, consisting of normal recurring adjustments (unless otherwise indicated), necessary for a fair presentation of the financial position and the results of operations for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year. 

Basis of Consolidation

The condensed consolidated financial statements presented herein reflect the consolidated financial results of the Company, its wholly owned subsidiaries, Viking Energy Group, Inc. (“Viking”), Camber Permian LLC and CE Operating LLC, the wholly owned subsidiaries of Viking (Mid-Con Petroleum, LLC, Mid-Con Drilling, LLC, Mid-Con Development, LLC, and Petrodome Energy, LLC.), and Simson-Maxwell (a majority owned subsidiary of Viking).

 

In January 2022, Viking acquired a 51% ownership interest in Viking Ozone, and in February 2022, Viking acquired a 51% ownership interest in both Viking Sentinel and Viking Protection. These entities were formed to facilitate the monetization of acquired intellectual properties (see Note 7). These entities are variable interest entities in which the Company owns a controlling financial interest; consequently, these entities are also consolidated.

 

All significant intercompany transactions and balances have been eliminated.

Foreign Currency

Foreign currency denominated assets and liabilities are translated into U.S. dollars using the exchange rates in effect at the balance sheet date. Results of operations and cash flows of businesses conducted in foreign currency are translated using the average exchange rates throughout the period. The effect of exchange rate fluctuations on translation of assets and liabilities is included as a component of stockholders’ equity in accumulated other comprehensive income (loss). Gains and losses from foreign currency transactions have been insignificant.

Use of Estimates in the Preparation of Consolidated Financial Statements

The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires management to make certain estimates and assumptions that affect the reported amounts and timing of revenues and expenses, the reported amounts and classification of assets and liabilities, and disclosure of contingent assets and liabilities. Significant areas requiring the use of management estimates relate to the determination of the fair value of the Company’s various series of preferred stock, impairment of long-lived assets, goodwill, fair value of commodity derivatives, stock-based compensation, asset retirement obligations, and the determination of expected tax rates for future income tax recoveries.

 

The estimates of proved, probable and possible oil and gas reserves are used as significant inputs in determining the depletion of oil and gas properties and the impairment of proved and unproved oil and gas properties. There are numerous uncertainties inherent in the estimation of quantities of proved, probable and possible reserves and in the projection of future rates of production and the timing of development expenditures. Similarly, evaluations for impairment of proved and unproved oil and gas properties are subject to numerous uncertainties including, among others, estimates of future recoverable reserves and commodity price outlooks. Actual results could differ from the estimates and assumptions utilized.

Financial Instruments

Accounting Standards Codification, “ASC” Topic 820-10, “Fair Value Measurement” requires disclosure of the fair value of financial instruments held by the Company. ASC Topic 820-10 defines fair value and establishes a three-level valuation hierarchy for disclosures of fair value measurement that enhances disclosure requirements for fair value measurement. The carrying amounts reported in the consolidated balance sheets for deposits, accrued expenses and other current liabilities, accounts payable, derivative liabilities, amount due to director, and convertible notes each qualify as financial instruments and are a reasonable estimate of their fair values because of the short period of time between the origination of such instruments and their expected realization and their current market rate of interest. The three levels of valuation hierarchy are defined as follows:

 

 

·

Level 1: inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

 

 

·

Level 2: inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

 

 

·

Level 3: inputs to the valuation methodology are unobservable inputs to measure fair value of assets and liabilities for which there is little, if any market activity at the measurement date, using reasonable inputs and assumptions based upon the best information at the time, to the extent that inputs are available without undue cost and effort.

 

As of March 31, 2024, the significant inputs to the Company’s derivative liability relative to the Company’s Series C Redeemable Convertible Preferred Stock (the “Series C Preferred Stock”) were Level 3 inputs.

 

Assets and liabilities measured at fair value as of and for the three months ended March 31, 2024 are classified below based on the three fair value hierarchy described above:

 

Description

 

Quoted

Prices in

Active

Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant Unobservable

Inputs

(Level 3)

 

 

Total Gains (Losses) (three months ended March 31, 2024)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liability - Series C Preferred Stock

 

$-

 

 

$-

 

 

$4,077,500

 

 

$(22,117,007 )
Cash and Cash Equivalents

Cash and cash equivalents include cash in banks and highly liquid investment securities that have original maturities of three months or less. Accounts at banks in the United States are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $250,000, while accounts at banks in Canada are insured by the Canada Deposit Insurance Corporation (“CDIC”) up to CAD $100,000. The Company’s cash balances may at times exceed the FDIC or CDIC insured limits.

Accounts Receivable

Accounts receivable for the Company’s oil and gas operations consist of purchaser receivables and joint interest billing receivables. The Company evaluates these accounts receivable for collectability and, when necessary, records allowances for expected credit losses. In establishing the required allowance, if any, management considers significant factors such as historical losses, current receivables ageing, the debtors’ current ability to pay its obligation to the Company and existing industry and economic data. At March 31, 2024 and December 31, 2023, the Company has not recorded an allowance for credit losses related to oil and gas.

 

The Company extends credit to its power generation customers in the normal course of business. The Company performs ongoing credit evaluations and generally does not require collateral. Payment terms are generally 30 days. The Company carries its trade accounts receivable at invoice amount less an allowance for expected credit losses. On a periodic basis, the Company evaluates its accounts receivable and establishes an allowance for expected credit losses based upon management’s estimates that include a review of the history of past write-offs and collections and an analysis of current credit conditions. At March 31, 2024 and December 31, 2023, the Company had a reserve for expected credit losses on power generation accounts receivable of  $31,383 and $36,678, respectively. The Company does not accrue interest on past due accounts receivable.

Inventory

Inventories are stated at the lower of cost or net realizable value, and consist of parts, equipment and work in process. Work-in-process and finished goods included the cost of materials, direct labor and overhead. At the closing of each reporting period, the Company evaluates its inventory in order to adjust the inventory balance for obsolete and slow-moving items.

 

Inventory consisted of the following at March 31, 2024 and December 31, 2023:

 

 

 

March 31,

2024

 

 

December 31,

2023

 

Units and work in process

 

$7,514,005

 

 

$8,181,067

 

Parts

 

 

2,931,547

 

 

 

2,839,833

 

 

 

 

10,445,552

 

 

 

11,020,900

 

Reserve for obsolescence

 

 

(1,196,706 )

 

 

(1,224,931 )

 

 

$9,248,846

 

 

$9,795,969

 

Oil and Gas Properties

The Company used the full cost method of accounting for its investment in oil and natural gas properties. Under this method of accounting, all costs associated with acquisition, exploration and development of oil and gas reserves, including directly related overhead costs, are capitalized. General and administrative costs related to production and general overhead are expensed as incurred.

 

All capitalized costs of oil and gas properties, including the estimated future costs to develop proved reserves, were amortized on the unit of production method using estimates of proved reserves. Disposition of oil and gas properties were accounted for as a reduction of capitalized costs, with no gain or loss recognized unless such adjustment would significantly alter the relationship between capitalized costs and proved reserves of oil and gas, in which case the gain or loss is recognized in operations. Unproved properties and major development projects were not amortized until proved reserves associated with the projects can be determined or until impairment occurs. If the results of an assessment indicated that the properties are impaired, the amount of the impairment was included in loss from operations before income taxes.

Limitation on Capitalized Costs

Under the full-cost method of accounting, we are required, at the end of each reporting date, to perform a test to determine the limit on the book value of our oil and natural gas properties (the “Ceiling” test). If the capitalized costs of our oil and natural gas properties, net of accumulated amortization and related deferred income taxes, exceed the Ceiling, this excess or impairment is charged to expense. The expense may not be reversed in future periods, even though higher oil and natural gas prices may subsequently increase the Ceiling. The Ceiling is defined as the sum of:

 

 

(a)

the present value, discounted at 10 percent, and assuming continuation of existing economic conditions, of 1) estimated future gross revenues from proved reserves, which is computed using oil and natural gas prices determined as the unweighted arithmetic average of the first-day-of-the-month price for each month within the 12-month hedging arrangements pursuant to SAB 103, less 2) estimated future expenditures (based on current costs) to be incurred in developing and producing the proved reserves, plus

 

 

 

 

(b)

the cost of properties not being amortized; plus

 

(c)

the lower of cost or estimated fair value of unproven properties included in the costs being amortized, net of

 

 

 

 

(d)

the related tax effects related to the difference between the book and tax basis of our oil and natural gas properties.

Oil and Gas Reserves

Reserve engineering is a subjective process that is dependent upon the quality of available data and the interpretation thereof, including evaluations and extrapolations of well flow rates and reservoir pressure. Estimates by different engineers often vary, sometimes significantly. In addition, physical factors such as the results of drilling, testing and production subsequent to the date of an estimate, as well as economic factors such as changes in product prices, may justify revision of such estimates. Because proved reserves are required to be estimated using recent prices of the evaluation, estimated reserve quantities can be significantly impacted by changes in product prices.

Accounting for Leases

The Company uses the right-of-use (“ROU”) model to account for leases where the Company is the lessee, which requires an entity to recognize a lease liability and ROU asset on the lease commencement date. A lease liability is measured equal to the present value of the remaining lease payments over the lease term and is discounted using the incremental borrowing rate, as the rate implicit in the Company’s leases is not readily determinable. The incremental borrowing rate is the rate of interest that the Company would have to pay to borrow, on a collateralized basis over a similar term, an amount equal to the lease payments in a similar economic environment. Lease payments include payments made before the commencement date and any residual value guarantees, if applicable. When determining the lease term, the Company includes option periods that it is reasonably certain to exercise as failure to renew the lease would impose a significant economic detriment.

 

For operating leases, minimum lease payments or receipts, including minimum scheduled rent increases, are recognized as rent expense where the Company is a lessee on a straight-line basis (“Straight-Line Rent”) over the applicable lease terms. The excess of the Straight-Line Rent over the minimum rents paid is included in the ROU asset where the Company is a lessee. Short-term lease cost for operating leases includes rental expense for leases with a term of less than 12 months.

 

The Company elected the package of practical expedients permitted under the transition guidance for the revised lease standard, which allowed Viking to carry forward the historical lease classification, retain the initial direct costs for any leases that existed prior to the adoption of the standard and not reassess whether any contracts entered into prior to the adoption are leases. The Company also elected to account for lease and non-lease components in lease agreements as a single lease component in determining lease assets and liabilities. In addition, the Company elected not to recognize the right-of-use assets and liabilities for leases with lease terms of one year or less.

Business Combinations

The Company allocates the fair value of purchase consideration to the tangible assets acquired, liabilities assumed, and intangible assets acquired based on their estimated fair values. The excess of the fair value of purchase consideration over the fair values of these identifiable assets and liabilities is recorded as goodwill. Such valuations require management to make significant estimates and assumptions, especially with respect to intangible assets. Significant estimates in valuing certain intangible assets include, but are not limited to, future expected cash flows from acquired customer lists, acquired technology, and trade names from a market participant perspective, useful lives and discount rates. Management’s estimates of fair value are based upon assumptions believed to be reasonable, but which are inherently uncertain and unpredictable and, as a result, actual results may differ from estimates. During the measurement period, which is one year from the acquisition date, the Company may record adjustments to the assets acquired and liabilities assumed, with the corresponding offset to goodwill. Upon the conclusion of the measurement period, any subsequent adjustments are recorded to earnings.

Goodwill

Goodwill is the excess of cost of an acquired entity over the fair value of amounts assigned to assets acquired and liabilities assumed in a business combination. Goodwill is subject to impairment testing at least annually and will be tested for impairment between annual tests if an event occurs or circumstances change that would indicate the carrying amount may be impaired. An entity has the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after completing the assessment, it is determined that it is more likely than not that the fair value of a reporting unit is less than its carrying value, the Company will proceed to a quantitative test. The Company may also elect to perform a quantitative test instead of a qualitative test for any or all of our reporting units. The test compares the fair value of an entity’s reporting units to the carrying value of those reporting units. This quantitative test requires various judgments and estimates. The Company estimates the fair value of the reporting unit using a market approach in combination with a discounted operating cash flow approach. Impairment of goodwill is measured as the excess of the carrying amount of goodwill over the fair values of recognized and unrecognized assets and liabilities of the reporting unit.

Intangible Assets

Intangible assets include amounts related to the Company’s license agreement with ESG Clean Energy, LLC, and its investments in Viking Ozone, Viking Protection and Viking Sentinel. Additionally, as part of the acquisition of Simson-Maxwell, Viking identified intangible assets consisting of Simson-Maxwell’s customer relationships and its brand. These intangible assets are described in detail in Note 7.

 

The intangible assets related to the ESG Clean Energy license and the Simson-Maxwell customer relationships are being amortized on a straight-line basis over 16 years (the remaining life of the related patents) and 10 years, respectively. The other intangible assets are not amortized.

 

The Company reviews these intangible assets, at least annually, for possible impairment when events or changes in circumstances that the assets carrying amount may not be recoverable. In evaluating the future benefit of its intangible assets, the Company estimates the anticipated undiscounted future net cash flows of the intangible assets over the remaining estimated useful life. If the carrying amount is not recoverable, an impairment loss is recorded for the excess of the carrying value of the asset over its fair value.

Income (Loss) per Share

Basic and diluted income (loss) per share calculations are calculated on the basis of the weighted average number of shares of the Company’s common stock outstanding during the year. Diluted earnings per share give effect to all dilutive potential shares of common stock outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing diluted earnings per share, the average stock price for the period is used to determine the number of shares assumed to be purchased from the exercise price of the options and warrants. Purchases of treasury stock reduce the outstanding shares commencing on the date that the stock is purchased. Common stock equivalents are excluded from the calculation when a loss is incurred as their effect would be anti-dilutive.

 

For the three months ended March 31, 2024 and 2023, there were approximately 15,878,576 and 26,164,368 common stock equivalents, respectively, that were omitted from the calculation of diluted income per share as they were anti-dilutive.

Revenue Recognition

Oil and Gas Revenues

 

Sales of crude oil, natural gas, and natural gas liquids (“NGLs”) have been included in revenue when production is sold to a customer in fulfillment of performance obligations under the terms of agreed contracts. Performance obligations primarily comprise delivery of oil, gas, or NGLs at a delivery point, as negotiated within each contract. Each barrel of oil, million BTU (“MMBtu”) of natural gas, or other unit of measure is separately identifiable and represents a distinct performance obligation to which the transaction price is allocated. Performance obligations are satisfied at a point in time once control of the product has been transferred to the customer. The Company considers a variety of facts and circumstances in assessing the point of control transfer, including but not limited to: whether the purchaser can direct the use of the hydrocarbons, the transfer of significant risks and rewards, the Company’s right to payment, and transfer of legal title. In each case, the time between delivery and when payments are due is not significant. 

 

Power Generation Revenues

 

Through its 60.5% ownership in Simson-Maxwell, the Company manufactures and sells power generation products, services and custom energy solutions. Simson-Maxwell provides commercial and industrial clients with emergency power generation capabilities. Simson Maxwell’s derives its revenues as follows:

 

1.

Sale of power generation units. Simson-Maxwell manufactures and assembles power generation solutions. The solutions may consist of one or more units and are generally customized for each customer. Contracts are required to be executed for each customized solution. The contracts generally require customers to submit non-refundable progress payments for measurable milestones delineated in the contract. The Company considers the completed unit or units to be a single performance obligation for purposes of revenue recognition and recognizes revenue when control of the product is transferred to the customer, which typically occurs upon shipment or delivery to the customer. Sales, use, value add and other similar taxes assessed by governmental authorities and collected concurrent with revenue-producing activities are excluded from revenue. Progress payments are recognized as contract liabilities until the completed unit is delivered. Revenue is measured as the amount of consideration the Company expects to be entitled to in exchange for the transfer of the units, which is generally the price stated in the contract. The Company does not allow returns because of the customized nature of the units and does not offer discounts, rebates, or other promotional incentives or allowances to customers. Simson-Maxwell has elected to recognize the cost for freight activities when control of the product has transferred to the customer as an expense within cost of goods.

 

At the request of certain customers, the Company will warehouse inventory billed to the customer but not delivered. Unless all revenue recognition criteria have been met, the Company does not recognize revenue on these transactions until the customer takes possession of the product.

 

2.

Parts revenue- Simson-Maxwell sells spare parts and replacement parts to its customers. Simson-Maxwell is an authorized parts distributor for a number of national and international power generation manufacturers. The Company considers the purchase orders for parts, which in some cases are governed by master sales agreements, to be the contracts with the customers. For each contract, the Company considers the commitment to transfer products, each of which is distinct, to be the identified performance obligations. Revenue is measured as the amount of consideration the Company expects to be entitled to in exchange for the transfer of product, which is generally the price stated in the contract specific for each item sold, adjusted for the value of expected returns. Sales, use, value add and other similar taxes assessed by governmental authorities and collected concurrent with revenue-producing activities are excluded from revenue. Simson-Maxwell has elected to recognize the cost for freight activities when control of the product has transferred to the customer as an expense within cost of goods sold in the consolidated statements of comprehensive income. Parts revenues are recognized at the point in time when control of the product is transferred to the customer, which typically occurs upon shipment or delivery to the customer.

 

 

3.

Service and repairs- Simson-Maxwell offers service and repair of various types of power generation systems. Service and repairs are generally performed on customer owned equipment and billed based on labor hours incurred. Each repair is considered a performance obligation. As a result of control transferring over time, revenue is recognized based on the extent of progress towards completion of the performance obligation. Simson-Maxwell generally uses the cost-to-cost measure of progress for its service work because the customer controls the asset as it is being serviced. Most service and repairs are completed within one or two days.

The following table disaggregates Simson-Maxwell’s revenue by source for the three months ended March 31, 2024 and 2023:

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2024

 

 

2023

 

Power generation units

 

$4,513,180

 

 

$1,150,343

 

Parts

 

 

1,018,940

 

 

 

1,307,952

 

Total units and parts

 

 

5,532,120

 

 

 

2,458,295

 

Service and repairs

 

 

2,693,781

 

 

 

4,540,697

 

 

 

$8,225,901

 

 

$6,998,992

 

Income Taxes

The Company accounts for income taxes under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the consolidated financial statements. Under this method, the Company determines deferred tax assets and liabilities on the basis of the differences between the consolidated financial statements and the tax basis of assets and liabilities by using estimated tax rates for the year in which the differences are expected to reverse.

 

The Company recognizes deferred tax assets and liabilities to the extent that we believe that these assets and/or liabilities are more likely than not to be realized. In making such a determination, we consider all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax planning strategies, and results of recent operations. If we determine that the Company would be able to realize our deferred tax assets in the future in excess of their net recorded amount, we would make an adjustment to the deferred tax asset valuation allowance, which would reduce the provision for income taxes.

 

In assessing the realizability of its deferred tax assets, management evaluated whether it is more likely than not that some portion, or all of its deferred tax assets, will be realized. The realization of its deferred tax assets relates directly to the Company’s ability to generate taxable income. The valuation allowance is then adjusted accordingly.

Stock-Based Compensation

The Company may issue stock options to employees and stock options or warrants to non-employees in non-capital raising transactions for services and for financing costs. The cost of stock options and warrants issued to employees and non-employees is measured on the grant date based on the fair value. The fair value is determined using the Black-Scholes option pricing model. The resulting amount is charged to expense on the straight-line basis over the period in which the Company expects to receive the benefit, which is generally the vesting period.

 

The fair value of stock options and warrants is determined at the date of grant using the Black-Scholes option pricing model. The Black-Scholes option model requires management to make various estimates and assumptions, including expected term, expected volatility, risk-free rate, and dividend yield. The expected term represents the period of time that stock-based compensation awards granted are expected to be outstanding and is estimated based on considerations including the vesting period, contractual term and anticipated employee exercise patterns. Expected volatility is based on the historical volatility of the Company’s stock. The risk-free rate is based on the U.S. Treasury yield curve in relation to the contractual life of stock-based compensation instrument. The dividend yield assumption is based on historical patterns and future expectations for the Company dividends.

Impairment of Long-lived Assets

The Company, at least annually, is required to review its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable through the estimated undiscounted cash flows expected to result from the use and eventual disposition of the assets. Whenever any such impairment exists, an impairment loss will be recognized for the amount by which the carrying value exceeds the fair value.

Assets are grouped and evaluated at the lowest level for their identifiable cash flows that are largely independent of the cash flows of other groups of assets. The Company considers historical performance and future estimated results in its evaluation of potential impairment and then compares the carrying amount of the asset to the future estimated cash flows expected to result from the use of the asset. If the carrying amount of the asset exceeds estimated expected undiscounted future cash flows, the Company measures the amount of impairment by comparing the carrying amount of the asset to its fair value. The estimation of fair value is generally determined by using the asset’s expected future discounted cash flows or market value. The Company estimates fair value of the assets based on certain assumptions such as budgets, internal projections, and other available information as considered necessary.

Accounting for Asset Retirement Obligations

Asset retirement obligations (“ARO”) primarily represent the estimated present value of the amount the Company will incur to plug, abandon and remediate oil and gas properties at the projected end of their productive lives, in accordance with applicable federal, state and local laws. The Company determined its ARO by calculating the present value of estimated cash flows related to the obligation. The retirement obligation is recorded as a liability at its estimated present value as of the obligation’s inception, with an offsetting increase to proved properties.

 

The following table describes the changes in the Company’s asset retirement obligations for the three months ended March 31, 2024 and 2023: 

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2024

 

 

2023

 

Asset retirement obligation – beginning

 

$1,042,900

 

 

$1,927,196

 

ARO recovered on disposal of membership interests

 

 

(78,394 )

 

 

-

 

Accretion expense

 

 

536

 

 

 

31,382

 

Asset retirement obligation – ending

 

$965,042

 

 

$1,958,578

 

Derivative Liabilities

Convertible Preferred Shares

 

The Series C Preferred Stock and the Company’s Series G Redeemable Convertible Preferred Stock (the “Series G Preferred Stock”) contain provisions that could result in modification of the conversion price that is based on a variable that is not an input to the fair value of a “fixed-for-fixed” option as defined under FASB ASC Topic No. 815 - 40, “Derivatives and Hedging”.

 

The Series C Preferred Stock are convertible into shares of common stock at a fixed $162.50 conversion rate. Upon conversion, the holder is entitled to dividends as if the shares had been held to maturity, which is referred to as the Conversion Premium. The conversion ratio is based on a volume weighted average price (“VWAP”) calculation based on the lowest stock price over the Measurement Period. The Measurement Period is 30 trading days (or 60 trading days if there is a Triggering Event) prior to the conversion date and 30 trading days (or 60 trading days if there is a Triggering Event) after the conversion date. The VWAP calculation is subject to adjustment if there is a Triggering Event and the Measurement Period is subject to adjustment in the event that the Company is in default of one or more Equity Conditions provided in the Certificate of Designation (“COD”). For example, the Measurement Period may be extended one day for every day the Company is not in compliance with one or more of the Equity Conditions. Trigger events are described in the designation of the Series C Preferred Stock, but include items which would typically be events of default under a debt security, including filing of reports late with the SEC.

At the conversion date, the number of shares due for the Conversion Premium is estimated based on the previous 30-day VWAP (or 60 trading days if there is a Triggering Event). If the VWAP calculation for the portion of the Measurement Period following the date of conversion is lower than the VWAP for the portion of the Measurement Period prior to the date of conversion, the holder will be issued additional shares of common stock, referred to as True-Up shares. If the VWAP calculation is higher, no True-Up shares are issued.

 

The Company has determined that the Series C Preferred Stock contains an embedded derivative liability relating to the Conversion Premium and, upon conversion, a derivative liability for the potential obligation to issue True-Up Shares relating to shares of Series C Preferred Stock that have been converted and the Measurement Period has not expired, if applicable.

 

The fair value of the derivative liability relating to the Conversion Premium for any outstanding shares of Series C Preferred Stock is equal to the cash required to settle the Conversion Premium. The fair value of the potential True-Up share obligation has been estimated using a binomial pricing mode and the lesser of the conversion price or the lowest closing price of the Company’s stock subsequent to the conversion date, and the historical volatility of the Company’s common stock.

 

The Series G Convertible Preferred stock is redeemable or convertible into a variable number of shares of common stock, at the option of the Company. The conversion rate is determined at the time of conversion using a VWAP calculation similar to the Series C Preferred Stock described above. As a result, the Series G Preferred Stock contains an embedded derivative that is required to be recorded at fair value. The Company has determined that the fair value of the embedded derivative is negligible due to the restrictions on conversion.

 

Capitalized terms used but not defined herein with respect to the Series C Preferred Stock or the Series G Preferred Stock have the meaning assigned to them in the Fifth Amended and Restated Certificate of Designations of Preferences, Powers, Rights and Limitations of Series C Redeemable Convertible Preferred Stock filed by the Company with the Secretary of State of Nevada on November 8, 2021, as amended on October 28, 2022 and again on February 21, 2024 (as amended, the “Series C COD”) or the Certificate of Designations of Preferences, Powers, Rights and Limitations of Series G Redeemable Convertible Preferred Stock filed by the Company with the Secretary of State of Nevada on December 30, 2021 (the “Series G COD”), as applicable.

 

Convertible Debt

 

We review the terms of convertible debt issues to determine whether there are embedded derivative instruments, including embedded conversion options, which are required to be bifurcated and accounted for separately as derivative financial instruments. In circumstances where the host instrument contains more than one embedded derivative instrument, including the conversion option, that is required to be bifurcated, the bifurcated derivative instruments are accounted for as a single, compound derivative instrument.

 

Bifurcated embedded derivatives are initially recorded at fair value and are then revalued at each reporting date with changes in the fair value reported as non-operating income or expense. When the equity or convertible debt instruments contain embedded derivative instruments that are to be bifurcated and accounted for as liabilities, the total proceeds received are first allocated to the fair value of all the bifurcated derivative instruments. The remaining proceeds, if any, are then allocated to the host instruments themselves, usually resulting in those instruments being recorded at a discount from their face value. The discount from the face value of the convertible debt, together with the stated interest on the instrument, is amortized over the life of the instrument through periodic charges to interest expense.

 

The Company has adopted a sequencing approach to allocating its authorized and unissued shares when the number of such shares is insufficient to satisfy all convertible instruments or option type contracts that may be settled in shares. Specifically, the Company allocates it authorized and unissued shares based on the inception date of each instrument, with shares allocated first to those instruments with the earliest inception dates. Instruments with later inception dates for which no shares remain to be allocated are reclassified to asset or liability.

Undistributed Revenues and Royalties

The Company records a liability for cash collected from oil and gas sales that have not been distributed. The amounts are distributed in accordance with the working interests of the respective owners.

Subsequent Events

The Company has evaluated all subsequent events from March 31, 2024 through the date of filing of this report (see Note 16).

v3.24.1.1.u2
Company Overview and Operations (Tables)
3 Months Ended
Mar. 31, 2024
Company Overview and Operations  
Schedule of total oil and gas reserves

Proceeds from sale (net of transaction costs)

 

$205,000

 

Reduction in oil and gas full cost pool (based on % of reserves disposed)

 

 

(1,038,900 )

ARO recovered

 

 

78,394

 

Loss on disposal

 

$(755,506 )

Proceeds from sale (net of transaction costs)

 

$751,450

 

Reduction in oil and gas full cost pool (based on % of reserves disposed)

 

 

(1,049,229)

ARO recovered

 

 

1,104,806

 

Cash bond recoverable (net of fees)

 

 

47,438

 

Gain on disposal

 

$854,465

 

v3.24.1.1.u2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
3 Months Ended
Mar. 31, 2024
Summary of Significant Accounting Policies  
Assets and liabilities measured at fair value

Description

 

Quoted

Prices in

Active

Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant Unobservable

Inputs

(Level 3)

 

 

Total Gains (Losses) (three months ended March 31, 2024)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liability - Series C Preferred Stock

 

$-

 

 

$-

 

 

$4,077,500

 

 

$(22,117,007 )
Schedule of inventory

 

 

March 31,

2024

 

 

December 31,

2023

 

Units and work in process

 

$7,514,005

 

 

$8,181,067

 

Parts

 

 

2,931,547

 

 

 

2,839,833

 

 

 

 

10,445,552

 

 

 

11,020,900

 

Reserve for obsolescence

 

 

(1,196,706 )

 

 

(1,224,931 )

 

 

$9,248,846

 

 

$9,795,969

 

Schedule of disaggregates of revenue

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2024

 

 

2023

 

Power generation units

 

$4,513,180

 

 

$1,150,343

 

Parts

 

 

1,018,940

 

 

 

1,307,952

 

Total units and parts

 

 

5,532,120

 

 

 

2,458,295

 

Service and repairs

 

 

2,693,781

 

 

 

4,540,697

 

 

 

$8,225,901

 

 

$6,998,992

 

Schedule of asset retirement obligations

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2024

 

 

2023

 

Asset retirement obligation – beginning

 

$1,042,900

 

 

$1,927,196

 

ARO recovered on disposal of membership interests

 

 

(78,394 )

 

 

-

 

Accretion expense

 

 

536

 

 

 

31,382

 

Asset retirement obligation – ending

 

$965,042

 

 

$1,958,578

 

v3.24.1.1.u2
Merger of Camber Energy Inc and Viking Energy Group Inc (Tables)
3 Months Ended
Mar. 31, 2024
Merger of Camber Energy Inc and Viking Energy Group Inc  
Schedule of consideration transferred

Number of Viking shares of common stock outstanding at merger date

 

 

119,218,508

 

Viking shareholder ownership interest in the merged entity

 

 

64.9%

Grossed up number of shares

 

 

183,699,488

 

Number of shares theoretically issued to Camber shareholders

 

 

64,480,980

 

Viking share price at date of merger

 

$0.807

 

Consideration transferred

 

$52,036,151

 

Schedule of assets acquired and liabilities assumed

Consideration transferred

 

$52,036,151

 

 

 

 

 

 

Net Assets Acquired and Liabilities Assumed (Camber):

 

 

 

 

Cash

 

$154,955

 

Prepaids

 

 

247,917

 

Oil and gas properties

 

 

1,475,000

 

Advances due from Viking

 

 

4,452,300

 

Investment in Viking

 

 

23,835,365

 

Goodwill

 

 

67,457,229

 

Total net assets acquired

 

 

97,622,766

 

 

 

 

 

 

Accounts payable

 

$1,628,669

 

Accrued expenses and other current liabilities

 

 

253,353

 

Derivative liability

 

 

3,540,036

 

Long term debt

 

 

40,099,510

 

Asset retirement obligations

 

 

65,047

 

Total net liabilities assumed

 

 

45,586,615

 

 

 

 

 

 

Total Net Assets Acquired and Liabilities Assumed

 

$52,036,151

 

v3.24.1.1.u2
Oil and Gas Properties (Tables)
3 Months Ended
Mar. 31, 2024
Oil and Gas Properties  
Schedule of oil and natural gas properties

 

 

December 31,

 

 

 

 

 

 

 

 

March 31,

 

 

 

2023

 

 

Adjustments

 

 

Impairments

 

 

2024

 

Proved developed producing oil and gas properties

 

 

 

 

 

 

 

 

 

 

 

 

United States cost center

 

$1,127,950

 

 

$(1,127,950 )

 

$-

 

 

$-

 

Accumulated depreciation, depletion and amortization

 

 

(44,374 )

 

 

44,374

 

 

 

-

 

 

 

-

 

Proved developed producing oil and gas properties, net

 

$1,083,576

 

 

$(1,083,576 )

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Undeveloped and non-producing oil and gas properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States cost center

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Accumulated depreciation, depletion and amortization

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Undeveloped and non-producing oil and gas properties, net

 

$-

 

 

$  

 

 

$-

 

 

$-

 

Total Oil and Gas Properties, Net

 

$1,083,576

 

 

$(1,083,576 )

 

$-

 

 

$-

 

v3.24.1.1.u2
Intangible Assets (Tables)
3 Months Ended
Mar. 31, 2024
Intangible Assets  
Schedule of ESG intellectual property

 

 

Minimum Payments

 

Years from the Trigger Date:

 

For Year Ended

 

Year two

 

$500,000

 

Year three

 

 

750,000

 

Year four

 

 

1,250,000

 

Year five

 

 

1,750,000

 

Year six

 

 

2,250,000

 

Year seven

 

 

2,750,000

 

Year eight

 

 

3,250,000

 

Year nine and after

 

 

3,250,000

 

Schedule of intangible asset

 

 

March 31,

2024

 

 

December 31,

2023

 

ESG Clean Energy License

 

$5,000,000

 

 

$5,000,000

 

Accumulated amortization

 

 

(808,525 )

 

 

(731,563 )

 

 

$4,191,475

 

 

$4,268,437

 

Schedule of other intangibles

 

 

March 31,

2024

 

 

December 31,

2023

 

Simson-Maxwell Brand

 

$2,230,673

 

 

$2,230,673

 

Customer Relationships

 

 

1,677,453

 

 

 

1,677,453

 

Impairment of intangible assets

 

 

(1,121,482 )

 

 

(1,121,482 )

Accumulated amortization

 

 

(411,320 )

 

 

(369,499 )

 

 

$2,375,324

 

 

$2,417,145

 

v3.24.1.1.u2
Intangible Assets Variable Interest Entity Acquisitions (VIEs) (Tables)
3 Months Ended
Mar. 31, 2024
Intangible Assets Variable Interest Entity Acquisitions (VIEs)  
Schedule of purchase price and purchase price allocation

Purchase Price:

 

 

 

Fair value of stock at closing

 

$2,000,000

 

Fair value of contingent consideration

 

 

495,868

 

Total consideration

 

$2,495,868

 

 

 

 

 

 

Purchase Price Allocation:

 

 

 

 

Intangible asset - IP

 

$4,916,057

 

Non-controlling interest

 

 

(2,420,189 )

Camber ownership interest

 

$2,495,868

 

Purchase Price:

 

 

 

Fair value of stock at closing

 

$233,334

 

Total consideration

 

$233,334

 

 

 

 

 

 

Purchase Price Allocation:

 

 

 

 

Intangible asset - IP

 

$457,518

 

Non-controlling interest

 

 

(224,184)

Camber ownership interest

 

$233,334

 

Purchase Price:

 

 

 

Fair value of stock at closing

 

$4,433,334

 

Fair value of contingent consideration

 

 

939,889

 

Total consideration

 

$5,373,223

 

 

 

 

 

 

Purchase Price Allocation:

 

 

 

 

Intangible asset - IP

 

$10,059,765

 

Non-controlling interest

 

 

(4,686,542 )

Camber ownership interest

 

$5,373,223

 

Schedule of convertible preferred stock

No.

 

 

Purchase Price*

 

 

When Due

 

No. of  Pref. Shares

 

 

Conversion Price

 

 

No. of Underlying Common Shares

 

 

Estimated Revenues if Sales Target Achieved**

 

 

1

 

 

$

250,000

 

 

On closing

 

 

N/A

 

 

$

0.60

 

 

 

416,667

 

 

 

N/A

 

 

2

 

 

$

4,750,000

 

 

On closing

 

 

475

 

 

$

0.60

 

 

 

7,916,667

 

 

 

N/A

 

 

3

 

 

$

1,000,000

 

 

Upon the sale of 10k units

 

 

100

 

 

$

0.75

 

 

 

1,333,333

 

 

$

50,000,000

 

 

4

 

 

$

2,000,000

 

 

Upon the sale of 20k units

 

 

200

 

 

$

1.00

 

 

 

2,000,000

 

 

$

100,000,000

 

 

5

 

 

$

3,000,000

 

 

Upon the sale of 30k units

 

 

300

 

 

$

1.25

 

 

 

2,400,000

 

 

$

150,000,000

 

 

6

 

 

$

4,000,000

 

 

Upon the sale of 50k units

 

 

400

 

 

$

1.50

 

 

 

2,666,667

 

 

$

250,000,000

 

 

7

 

 

$

6,000,000

 

 

Upon the sale of 100k units

 

 

600

 

 

$

2.00

 

 

 

3,000,000

 

 

$

500,000,000

 

Total

 

 

$

21,000,000

 

 

 

 

 

2,075

 

 

$

1.06(avg.)

 

 

19,733,334

 

 

$

500,000,000

 

Schedule of camber ownership interest

 

 

Viking

 

 

Viking

 

 

Viking

 

 

 

 

 

Ozone

 

 

Sentinel

 

 

Protection

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible asset - IP

 

$4,916,057

 

 

$457,518

 

 

$10,059,765

 

 

$15,433,340

 

Non-controlling interest

 

 

(2,420,189 )

 

 

(224,184 )

 

 

(4,686,542 )

 

 

(7,330,915 )

Camber ownership interest

 

$2,495,868

 

 

$233,334

 

 

$5,373,223

 

 

$8,102,425

 

v3.24.1.1.u2
Related Party Transactions (Tables)
3 Months Ended
Mar. 31, 2024
Related Party Transactions  
Schedule of balance of amounts due to and due from related parties

 

 

Due from

related party

 

 

Due to

related party

 

 

Net due (to) from

 

March 31, 2024

 

 

 

 

 

 

 

 

 

Simmax Corp. & majority owner

 

$341,397

 

 

$(628,971 )

 

$(287,574 )

Adco Power Ltd.

 

 

-

 

 

 

-

 

 

 

-

 

 

 

$341,397

 

 

$(628,971 )

 

$(287,574 )

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Simmax Corp. & majority owner

 

$334,437

 

 

$(643,121 )

 

$(308,684 )

Adco Power Ltd.

 

 

-

 

 

 

-

 

 

 

-

 

 

 

$334,437

 

 

$(643,121 )

 

$(308,684 )
Schedule of notes payable to related parties

 

 

March 31,

 

 

December 31,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Total notes payable to related parties

 

$949,563

 

 

$986,017

 

Less current portion of notes payable - related parties

 

 

(408,031 )

 

 

(407,154 )

Notes payable - related parties, net of current portion

 

$541,532

 

 

$578,863

 

v3.24.1.1.u2
Noncontrolling Interests (Tables)
3 Months Ended
Mar. 31, 2024
Noncontrolling Interests  
Schedule of Company's ownership interest

Noncontrolling interest - January 1, 2024

 

$2,764,015

 

 

 

 

 

 

Net gain (loss) attributable to noncontrolling interest

 

 

(209,901 )

 

 

 

 

 

Noncontrolling interest – March 31, 2024

 

$2,554,114

 

Noncontrolling interest - January 1, 2024

 

$7,040,648

 

 

 

 

 

 

Net gain (loss) attributable to noncontrolling interest

 

 

(36,656 )

 

 

 

 

 

Noncontrolling interest – March 31, 2024

 

$7,003,992

 

v3.24.1.1.u2
LongTerm Debt and Other ShortTerm Borrowings (Tables)
3 Months Ended
Mar. 31, 2024
LongTerm Debt and Other ShortTerm Borrowings  
Schedule Of Long term debt and Other Short-Term Borrowings

 

 

March

 31,

2024

 

 

December 31,

2023

 

 

 

 

 

 

 

 

Long-term debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable to Discover, pursuant to a Secured Promissory Note dated December 24, 2021 and funded on January 3, 2022 in the original amount of $26,315,789 with interest and principal due at maturity on January 1, 2027. The note bears interest at a rate equal to the Wall Street Journal Prime Rate (3.25%) as of the effective date and is secured by lien on substantially all of the Company’s assets. The balance shown is net of unamortized debt discount of $ 8,912,672 and $9,714,868 at March 31, 2024 and December 31, 2023, respectively.

 

 

17,403,117

 

 

 

16,600,921

 

 

 

 

 

 

 

 

 

 

Note payable to Discover pursuant to a 10.0% Secured Promissory Note dated April 23, 2021 in the original amount of $2,500,000 with interest and principal due at maturity on January 1, 2027. Pursuant to an amendment dated December 24, 2021 the interest rate was adjusted to the Wall Street Journal Prime Rate (3.25%) as of the amendment date. The Note is secured by a lien on substantially all of the Company’s assets.

 

 

2,500,000

 

 

 

2,500,000

 

 

 

 

 

 

 

 

 

 

Note payable to Discover, pursuant to a 10.0% Secured Promissory Note dated December 22, 2020 in the original amount of $12,000,000 with interest and principal due at maturity on January 1, 2027. Pursuant to an amendment dated December 24, 2021 the interest rate was adjusted to the Wall Street Journal Prime Rate (3.25%) as of the amendment date. The Note is secured by a lien on substantially all of the Company's assets.

 

 

12,000,000

 

 

 

12,000,000

 

Note payable to Discover, pursuant to a 10.0% Secured Promissory Note dated December 11, 2020 in the original amount of $6,000,000 with interest and principal due at maturity on January 1, 2027. Pursuant to an amendment dated December 24, 2021 the interest rate was adjusted to the Wall Street Journal Prime Rate (3.25%) as of the amendment date. The Note is secured by a lien on substantially all of the Company’s assets.

 

 

6,000,000

 

 

 

6,000,000

 

 

 

 

 

 

 

 

 

 

On May 5, 2023, Viking signed a securities purchase agreement with FK Venture LLC under which FK Venture LLC agreed to purchase convertible promissory notes from the Company in the amount of $800,000 on the 5th day of each month commencing May 5, 2023 for 6 months, for a minimum commitment of $4,800,000. FK Venture LLC has the right to purchase up to $9,600,000. The notes bear interest at 12% per annum. The maturity date of the notes is the earlier of (i) July 1, 2025, or (ii) 90 days following the date that the Company completes a direct up-listing of its common stock to a national securities exchange (not including any merger or combination with Camber). FK Venture LLC shall have the right to convert all or any part of the outstanding and unpaid principal balance into common stock of the Company at a conversion price of $0.4158 per share. At March 31, 2024 and December 31, 2023, the Buyer had purchased six notes and converted two of these notes subsequent to the closing of the Merger in exchange for 3,848,004 shares of the Company’s common stock. The Company recorded a loss on early extinguishment of $35,402 related to these conversions. The balance at March 31, 2024 and December 31, 2023 is shown is net of unamortized discount of $407,189 and $488,270, respectively.

 

 

2,792,811

 

 

 

2,711,730

 

 

 

 

 

 

 

 

 

 

Loan of $150,000 dated July 1, 2020 from the U.S. Small Business Administration. The loan bears interest at 3.75% and matures on July 28, 2050. The loan is payable in monthly installments of $731 with the remaining principal and accrued interest due at maturity. Installment payments were originally due to start 12 months from the date of the note but the date was extended to January 2023. Accrued interest from the original installment due date to January 2023 was capitalized to the loan principal balance

 

 

161,343

 

 

 

162,019

 

 

 

 

 

 

 

 

 

 

Total long-term debt

 

 

40,857,271

 

 

 

39,974,670

 

Less current portion and debt discount

 

 

(2,769 )

 

 

(2,743 )

Total long-term debt, net of current portion and debt discount

 

$40,854,502

 

 

$39,971,927

 

Summary Of Principal maturities of long-term debt

Twelve-month period ended March 31,

 

 

 

 

 

 

 

 

 

 

 

Principal

 

 

Unamortized Discount

 

 

Net

 

2025

 

$2,769

 

 

$-

 

 

$2,769

 

2026

 

 

3,202,848

 

 

 

(407,189 )

 

 

2,795,659

 

2027

 

 

46,818,746

 

 

 

(8,912,672 )

 

 

37,906,074

 

2028

 

 

3,069

 

 

 

-

 

 

 

3,069

 

2029

 

 

3,186

 

 

 

-

 

 

 

3,186

 

Thereafter

 

 

146,514

 

 

 

-

 

 

 

146,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$50,177,132

 

 

$(9,319,861 )

 

$40,857,271

 

v3.24.1.1.u2
Derivative Liability (Tables)
3 Months Ended
Mar. 31, 2024
Derivative Liability  
Schedule Of Derivative Liabilities

 

 

March 31,

 2024

 

Carrying amount at beginning of year

 

$3,863,321

 

Change in fair value

 

 

22,117,007

 

Settlement of obligation (issuance of shares of common stock)

 

 

(5,649,071 )

Reclassification of True-Up share obligation from liability to equity

 

 

(16,253,757 )

Carrying amount at end of year

 

$4,077,500

 

v3.24.1.1.u2
Equity (Tables)
3 Months Ended
Mar. 31, 2024
Equity  
Schedule Of Estimated Number OF Common Share to Be Issued For Conversion Of Preferred Stock

 

 

March 31,

2024*

 

Estimated number of shares issuable for conversion at $ 162.50 per share at March 31, 2024

 

 

1,846

 

Estimated number of shares of common stock required to satisfy Conversion Premium using VWAP at period end

 

 

20,387,500

 

 

 

 

20,389,346

 

Summary Of Company's Outstanding Warrants

 

 

Number

of Shares

 

 

Weighted

Average

Exercise

Price

 

 

Weighted

Average

Remaining

Contractual Life

 

Aggregate

Intrinsic

Value

 

Warrants Outstanding – December 31, 2023

 

 

3,691,143

 

 

 

0.66

 

 

2.62 years

 

 

-

 

Granted

 

 

-

 

 

 

 

 

 

 

 

 

-

 

Exercised

 

 

-

 

 

 

 

 

 

 

 

 

-

 

Forfeited/expired/cancelled

 

 

(120,000 )

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants Outstanding – March 31, 2024

 

 

3,571,143

 

 

$-

 

 

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding Exercisable – March 31, 2024

 

 

3,571,143

 

 

$0.67

 

 

2.45 years

 

$-

 

v3.24.1.1.u2
Commitments and Contingencies (Tables)
3 Months Ended
Mar. 31, 2024
Commitments and Contingencies  
Schedule of Payments due in each of the next five years

 

 

 Building

 

 

 Vehicle and Equipment

 

 

 

 

 

 Leases

 

 

 Leases

 

 

 Totals

 

 

 

 

 

 

 

 

 

 

 

2025

 

$844,894

 

 

$642,274

 

 

$1,487,168

 

2026

 

 

580,482

 

 

 

512,208

 

 

 

1,092,690

 

2027

 

 

408,723

 

 

 

339,326

 

 

 

748,049

 

2028

 

 

378,788

 

 

 

164,772

 

 

 

543,560

 

2029 and thereafter

 

 

815,392

 

 

 

2,287

 

 

 

817,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$3,028,279

 

 

$1,660,867

 

 

$4,689,146

 

Less imputed interest

 

 

 

 

 

 

 

 

 

 

(671,461 )

Present value of remaining lease payments

 

 

 

 

 

 

 

 

 

$4,017,685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

$1,316,339

 

Non-current

 

 

 

 

 

 

 

 

 

$2,701,346

 

v3.24.1.1.u2
Business Segment Information and Geographic Data (Tables)
3 Months Ended
Mar. 31, 2024
Business Segment Information and Geographic Data  
Schedule of Information related to our reportable segments and our consolidated results

 

 

Three Months Ended March 31, 2024

 

 

 

Oil and Gas

 

 

Power Generation

 

 

Total

 

Loss from Operations is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$66,631

 

 

$8,225,901

 

 

$8,292,532

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods

 

 

-

 

 

 

5,907,762

 

 

 

5,907,762

 

Lease operating costs

 

 

22,349

 

 

 

-

 

 

 

22,349

 

General and administrative

 

 

1,107,671

 

 

 

2,712,330

 

 

 

3,820,001

 

Stock based compensation

 

 

304,999

 

 

 

-

 

 

 

304,999

 

Accretion - ARO

 

 

536

 

 

 

-

 

 

 

536

 

Depreciation, depletion and amortization

 

 

122,584

 

 

 

106,215

 

 

 

228,799

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

1,558,139

 

 

 

8,726,307

 

 

 

10,284,446

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

$(1,491,508 )

 

$(500,406 )

 

$(1,991,914 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment assets

 

$882,020

 

 

$22,991,914

 

 

$23,873,934

 

Corporate and unallocated assets

 

 

 

 

 

 

 

 

 

 

75,595,302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated Assets

 

 

 

 

 

 

 

 

 

$96,469,236

 

 

 

Three Months Ended March 31, 2023

 

 

 

Oil and Gas

 

 

Power Generation

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

Loss from Operations is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$245,197

 

 

$6,998,992

 

 

$7,244,189

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods

 

 

-

 

 

 

4,786,631

 

 

 

4,786,631

 

Lease operating costs

 

 

125,363

 

 

 

-

 

 

 

125,363

 

General and administrative

 

 

828,479

 

 

 

2,221,842

 

 

 

3,050,321

 

Stock based compensation

 

 

-

 

 

 

-

 

 

 

-

 

Accretion - ARO

 

 

31,382

 

 

 

-

 

 

 

31,382

 

Depreciation, depletion and amortization

 

 

134,535

 

 

 

96,613

 

 

 

231,148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

1,119,759

 

 

 

7,105,086

 

 

 

8,224,845

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

$(874,562 )

 

$(106,094 )

 

$(980,656 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment assets

 

$3,148,445

 

 

$26,151,981

 

 

$29,300,426

 

Corporate and unallocated assets

 

 

 

 

 

 

 

 

 

 

20,192,137

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated Assets

 

 

 

 

 

 

 

 

 

$49,492,563

 

v3.24.1.1.u2
Merger with Viking Energy Group Inc (Details Narrative) - shares
3 Months Ended
Aug. 01, 2023
Mar. 31, 2024
Dec. 31, 2023
Common Stock shares issued   151,940,299 119,301,921
Viking Energy Group, Inc [Member]      
Description of agreement (i) of common stock, par value $0.001 per share, of Viking (the “Viking Common Stock”) issued and outstanding, other than shares owned by Camber, was converted into the right to receive one share of common stock of Camber (the “Camber Common Stock”); (ii) of Series C Preferred Stock of Viking (the “Viking Series C Preferred Stock”) issued and outstanding was converted into the right to receive one share of Series A Convertible Preferred Stock of Camber (the “New Camber Series A Preferred Stock”) and (iii) of Series E Convertible Preferred Stock of Viking (the “Viking Series E Preferred Stock,” and, together with the Viking Series C Preferred Stock, the “Viking Preferred Stock”) issued and outstanding    
Camber [Member]      
Common Stock shares issued   49,290,152  
Common Stock shares outstanding percentage   59.99%  
Additional shares reserved   88,647,137  
Camber [Member] | Series A Preferred Stock [Member]      
Common Stock shares converted   890  
Ownership percentage in common stock   9.99%  
Camber [Member] | Series H Preferred Stock      
Ownership percentage in common stock   9.99%  
Beneficial ownership percentage   4.99%  
Face value per share   9.99%  
v3.24.1.1.u2
Company Overview and Operations (Details) - Petrodome Energy, LLC [Member] - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Proceeds from sale $ 205,000 $ 751,450
Reduction in oil and gas full cost pool (based on % of reserves disposed) (1,038,900) (1,049,229)
ARO recovered 78,394 1,104,806
Cash bond recoverable (net of fees)   47,438
Gain/Loss on disposal $ (755,506) $ 854,465
v3.24.1.1.u2
Company Overview and Operations (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended
Feb. 01, 2024
Nov. 05, 2023
Aug. 06, 2021
Feb. 28, 2022
Jan. 31, 2022
Aug. 31, 2021
Mar. 31, 2024
License agreement [Member] | ESG Clean Energy, LLC [Member]              
Description of agreement           The intellectual property licensed by Viking includes certain patents and/or patent applications, including: (i) U.S. Patent No.: 10,774,733, File date: October 24, 2018, Issue date: September 15, 2020, Titled: “Bottoming Cycle Power System”; (ii) U.S. Patent No.: 17/661,382, Issue date: August 8, 2023, Titled: ‘Systems and Methods Associated With Bottoming Cycle Power Systems for Generating Power, Capturing Carbon Dioxide and Producing Products’; (iii) U.S. Patent No.: 11624307, Issue date: April 22, 2023, Titled: ‘Systems and Methods Associated With Bottoming Cycle Power Systems for Generating Power and Capturing Carbon Dioxide’ (iv) European (validated in the United Kingdom, France and Germany) Patent No.: EP3728891, Issue date: April 12, 2023, Titled: “Bottoming Cycle Power System”; (v) U.S. Patent Application No.: 17/224,200, File date: April 7, 2021, Titled: “Bottoming Cycle Power System” (which was subsequently approved by the U.S. Patent & Trademark Office in March, 2022 (No. 11,286,832); (vi) U.S. Patent Application No.: 17/358,197, File date: June 25, 2021, Titled: “Bottoming Cycle Power System”; (vii) U.S. Patent Application No.: 17/448,943, File date: September 27, 2021, Titled: “Systems and Methods Associated With Bottoming Cycle Power Systems for Generating Power and Capturing Carbon Dioxide”; and (viii) U.S. Patent Application No.: 17/448,938, File date: September 27, 2021, Titled: “Systems and Methods Associated With Bottoming Cycle Power Systems for Generating Power, Capturing Carbon Dioxide and Producing Products  
Percentage of capturing carbon dioxide           100.00%  
Petrodome Energy, LLC [Member]              
Unanticipated refund received   $ 50,000          
Gross proceeds from sold working interest in oil and gas properties $ 205,000            
Proceeds from sale of non operated assets             $ 250,000
Simson-Maxwell Acquisition [Member]              
Issued and outstanding shares acquired     60.50%        
Issued and outstanding shares acquired in cash     $ 7,958,159        
Viking Ozone Technology, LLC [Member]              
Viking ownership percentage         51.00%    
Viking Sentinel Technology, LLC [Member]              
Viking ownership percentage       51.00%      
Mid-Con Petroleum, LLC and Mid-Con Drilling, LLC [Member]              
Viking ownership percentage   100.00%          
Proceeds from sale gross   $ 515,000          
v3.24.1.1.u2
Going Concern (Details Narrative) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Dec. 31, 2022
Going Concern        
Loss on derivative liability $ (22,117,007) $ (534,607)    
Depreciation, depletion and amortization 228,799 231,148    
Working capital deficiency (14,246,826)      
Bank indebtedness - credit facility 3,927,188   $ 3,365,995  
Amortization of debt discount 883,277 53,732    
Derivative liability 4,077,500   3,863,321  
Accrued interest on notes payable 5,431,823      
Stockholders' equity 20,156,132 13,795,534 24,297,733 $ 15,365,315
Long-term debt 40,854,502   $ 39,971,927  
Loss on disposal of membership interests (755,506)      
Net loss $ (26,351,568) $ (1,632,327)    
v3.24.1.1.u2
Summary of Significant Accounting Policies (Details) - USD ($)
3 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Dec. 31, 2022
Derivative liabilites $ 4,077,500 $ 3,863,321 $ 3,319,210 $ 0
Series C Preferred Stock [Member] | Derivative Gain (Loss) [Member]        
Total Gains (Losses) (22,117,007)      
Level 1 [Member] | Series C Preferred Stock [Member]        
Derivative liabilites 0      
Level 2 [Member] | Series C Preferred Stock [Member]        
Derivative liabilites 0      
Level 3 [Member] | Series C Preferred Stock [Member]        
Derivative liabilites $ 4,077,500      
v3.24.1.1.u2
Summary of Significant Accounting Policies (Details 1) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Summary of Significant Accounting Policies    
Units and work in process $ 7,514,005 $ 8,181,067
Parts 2,931,547 2,839,833
Inventory, Gross 10,445,552 11,020,900
Reserve for obsolescence (1,196,706) (1,224,931)
Inventory, Net $ 9,248,846 $ 9,795,969
v3.24.1.1.u2
Summary of Significant Accounting Policies (Details 2) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Summary of Significant Accounting Policies    
Power generation units $ 4,513,180 $ 1,150,343
Parts 1,018,940 1,307,952
Total units and parts 5,532,120 2,458,295
Service and repairs 2,693,781 4,540,697
Disaggregates revenue $ 8,225,901 $ 6,998,992
v3.24.1.1.u2
Summary of Significant Accounting Policies (Details 3) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Summary of Significant Accounting Policies    
Asset retirement obligation - beginning $ 1,042,900 $ 1,927,196
ARO recovered on disposal of membership interests (78,394) 0
Accretion expense 536 31,382
Asset retirement obligation - ending $ 965,042 $ 1,958,578
v3.24.1.1.u2
Summary of Significant Accounting Policies (Details Narrative)
1 Months Ended 3 Months Ended
Feb. 28, 2022
Jan. 31, 2022
Mar. 31, 2024
USD ($)
$ / shares
shares
Mar. 31, 2023
shares
Mar. 31, 2024
CAD ($)
Dec. 31, 2023
USD ($)
FDIC insured limit     $ 250,000      
Common stock equivalents | shares     15,878,576 26,164,368    
Cash and cash equivalents limits         $ 100,000  
Reserve for doubtful accounts     $ 31,383     $ 36,678
Conversion Price for Preferred Stock | $ / shares     $ 1.06      
ESG Clean Energy License [Member]            
Estimated useful life     16 years      
Simson-Maxwell Customer Relationships [Member]            
Estimated useful life     10 years      
Series C Preferred Stock [Member]            
Conversion Price for Preferred Stock | $ / shares     $ 162.50      
Viking Energy Group, Inc [Member]            
Viking ownership percentage 51.00% 51.00%        
Simsons Maxwell [Member]            
Viking ownership percentage     60.50%      
v3.24.1.1.u2
Merger of Camber Energy Inc and Viking Energy Group Inc (Details) - Viking [Member]
3 Months Ended
Mar. 31, 2024
USD ($)
$ / shares
shares
Number of Viking shares of common stock outstanding at merger date 119,218,508
shareholder ownership interest in the merged entity 64.90%
Grossed up number of shares 183,699,488
Number of shares theoretically issued to Camber shareholders 64,480,980
share price at date of merger | $ / shares $ 0.807
Consideration transferred | $ $ 52,036,151
v3.24.1.1.u2
Merger of Camber Energy Inc and Viking Energy Group Inc (Details 1)
Mar. 31, 2024
USD ($)
Consideration transferred $ 52,036,151
Viking [Member]  
Cash 154,955
Prepaids 247,917
Oil and gas properties 1,475,000
Advances due from Viking 4,452,300
Investment in Viking 23,835,365
Goodwill 67,457,229
Total net assets acquired 97,622,766
Accounts payable 1,628,669
Accrued expenses and other current liabilities 253,353
Derivative liability 3,540,036
Long term debt 40,099,510
Asset retirement obligations 65,047
Total net liabilities assumed 45,586,615
Total Net Assets Acquired and Liabilities Assumed $ 52,036,151
v3.24.1.1.u2
Merger of Camber Energy Inc and Viking Energy Group Inc (Details Narrative)
12 Months Ended
Dec. 31, 2023
USD ($)
Viking [Member]  
Impairment charge $ 14,486,745
v3.24.1.1.u2
Oil and Gas Properties (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Development [Member]    
United States cost center $ 0 $ 1,127,950
Accumulated depreciation, depletion and amortization 0 (44,374)
Proved developed producing oil and gas properties, net 0 1,083,576
Adjustments [Member]    
United States cost center (1,127,950)  
Accumulated depreciation, depletion and amortization 44,374  
Proved developed producing oil and gas properties, net (1,083,576)  
Impairments [Member]    
United States cost center 0  
Accumulated depreciation, depletion and amortization 0  
Proved developed producing oil and gas properties, net 0  
Un Development [Member]    
United States cost center 0 0
Accumulated depreciation, depletion and amortization 0 0
Undeveloped and non-producing oil and gas properties, net 0 0
Total Oil and Gas Properties, Net 0 $ 1,083,576
Adjustments One [Member]    
United States cost center 0  
Accumulated depreciation, depletion and amortization 0  
Undeveloped and non-producing oil and gas properties, net 0  
Total Oil and Gas Properties, Net (1,083,576)  
Impairments One [Member]    
United States cost center 0  
Accumulated depreciation, depletion and amortization 0  
Undeveloped and non-producing oil and gas properties, net 0  
Total Oil and Gas Properties, Net $ 0  
v3.24.1.1.u2
Intangible Assets (Details) - ESG Clean Energy License [Member]
Mar. 31, 2024
USD ($)
Year two $ 500,000
Year three 750,000
Year four 1,250,000
Year five 1,750,000
Year six 2,250,000
Year seven 2,750,000
Year eight 3,250,000
Year nine and after $ 3,250,000
v3.24.1.1.u2
Intangible Assets (Details 1) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Intangible assets, Gross $ 4,191,475 $ 4,268,437
ESG Clean Energy License [Member]    
Intangible assets, Gross 5,000,000 5,000,000
Accumulated amortization 808,525 731,563
Intangible assets Net $ 4,191,475 $ 4,268,437
v3.24.1.1.u2
Intangible Assets (Details 2) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Impairment of intangible assets $ (1,121,482) $ (1,121,482)
Accumulated amortization (411,320) (369,499)
Total Other Intangible Assets 2,375,324 2,417,145
Simson-Maxwell [Member]    
Other Intangible Assets 2,230,673 2,230,673
Customer RelationShip [Member]    
Other Intangible Assets $ 1,677,453 $ 1,677,453
v3.24.1.1.u2
Intangible Assets (Details Narrative)
3 Months Ended
Mar. 31, 2024
USD ($)
Customer Relationships [Member]  
Amortization expense $ 41,821
2024 167,745
2025 167,745
2026 167,745
2027 167,745
2028 167,745
Impairment charge 357,873
Purchase price $ 1,677,453
Estimated useful life 10 years
Fair value of intangible assets $ 2,230,673
ESG Clean Energy License [Member]  
Minimum continuing royalty payments 15.00%
Amortization expense $ 76,962
2024 304,465
2025 304,465
2026 304,465
2027 304,465
2028 304,465
Impairment charge $ 311,837
Description of payments totaling $3,500,000, on or about November 22, 2021, the Company paid $500,000 to or on behalf of ESG and ESG elected to accept $2,750,000 in shares of Viking’s common stock at the applicable conversion price, resulting in 6,942,691 shares, leaving a balance owing of $250,000 which was paid in January 2022
Advance royalty paid $ 1,500,000
Estimated useful life 16 years
ESG Clean Energy License [Member] | Before January 31, 2022 [Member]  
Additional royalty payments $ 1,500,000
ESG Clean Energy License [Member] | Before April 20, 2022 [Member]  
Additional royalty payments $ 2,000,000
v3.24.1.1.u2
Intangible Assets Variable Interest Entity Acquisitions (VIEs) (Details)
Mar. 31, 2024
USD ($)
Intangible asset $ 15,433,340
Non-controlling interest (7,330,915)
Camber ownership interest 8,102,425
Choppy Group LLC [Member]  
Fair value of stock at closing 2,000,000
Fair value of contingent consideration 495,868
Total consideration 2,495,868
Intangible asset 4,916,057
Non-controlling interest (2,420,189)
Camber ownership interest 2,495,868
Virga Systems LLC [Member]  
Fair value of stock at closing 233,334
Total consideration 233,334
Intangible asset 457,518
Non-controlling interest (224,184)
Camber ownership interest $ 233,334
v3.24.1.1.u2
Intangible Assets Variable Interest Entity Acquisitions (VIEs) (Details 1)
Mar. 31, 2024
USD ($)
$ / shares
shares
Purchase price | $ $ 21,000,000
No. of Pref. Shares | shares 2,075
Conversion Price | $ / shares $ 1.06
No. of Underlying Common Shares | shares 19,733,334
Estimated Revenues if Sales Target Achieved | $ $ 500,000,000
Jedda Holdings LLC One [Member]  
Purchase price | $ $ 250,000
No. of Pref. Shares | shares 0
Conversion Price | $ / shares $ 0.60
No. of Underlying Common Shares | shares 416,667
Estimated Revenues if Sales Target Achieved | $ $ 0
Jedda Holdings LLC 2[Member]  
Purchase price | $ $ 4,750,000
No. of Pref. Shares | shares 475
Conversion Price | $ / shares $ 0.60
No. of Underlying Common Shares | shares 7,916,667
Estimated Revenues if Sales Target Achieved | $ $ 0
Jedda Holdings LLC 3 [Member]  
Purchase price | $ $ 1,000,000
No. of Pref. Shares | shares 100
Conversion Price | $ / shares $ 0.75
No. of Underlying Common Shares | shares 1,333,333
Estimated Revenues if Sales Target Achieved | $ $ 50,000,000
Jedda Holdings LLC 4 [Member]  
Purchase price | $ $ 2,000,000
No. of Pref. Shares | shares 200
Conversion Price | $ / shares $ 1.00
No. of Underlying Common Shares | shares 2,000,000
Estimated Revenues if Sales Target Achieved | $ $ 100,000,000
Jedda Holdings LLC 5 [Member]  
Purchase price | $ $ 3,000,000
No. of Pref. Shares | shares 300
Conversion Price | $ / shares $ 1.25
No. of Underlying Common Shares | shares 2,400,000
Estimated Revenues if Sales Target Achieved | $ $ 150,000,000
Jedda Holdings LLC 6 [Member]  
Purchase price | $ $ 4,000,000
No. of Pref. Shares | shares 400
Conversion Price | $ / shares $ 1.50
No. of Underlying Common Shares | shares 2,666,667
Estimated Revenues if Sales Target Achieved | $ $ 250,000,000
Jedda Holdings LLC 7 [Member]  
Purchase price | $ $ 6,000,000
No. of Pref. Shares | shares 600
Conversion Price | $ / shares $ 2.00
No. of Underlying Common Shares | shares 3,000,000
Estimated Revenues if Sales Target Achieved | $ $ 500,000,000
v3.24.1.1.u2
Intangible Assets Variable Interest Entity Acquisitions (VIEs) (Details 2)
Mar. 31, 2024
USD ($)
Intangible asset $ 15,433,340
Non-controlling interest (7,330,915)
Camber ownership interest 8,102,425
Viking Protection [Member]  
Fair value of stock at closing 4,433,334
Fair value of contingent consideration 939,889
Total consideration 5,373,223
Intangible asset 10,059,765
Non-controlling interest (4,686,542)
Camber ownership interest $ 5,373,223
v3.24.1.1.u2
Intangible Assets Variable Interest Entity Acquisitions (VIEs) (Details 3)
Mar. 31, 2024
USD ($)
Intangible asset - IP $ 15,433,340
Non-controlling interest (7,330,915)
Camber ownership interest 8,102,425
Viking Protection [Member]  
Intangible asset - IP 10,059,765
Non-controlling interest (4,686,542)
Camber ownership interest 5,373,223
Viking Ozone [Member]  
Intangible asset - IP 4,916,057
Non-controlling interest (2,420,189)
Camber ownership interest 2,495,868
Viking Sentinel [Member]  
Intangible asset - IP 457,518
Non-controlling interest (224,184)
Camber ownership interest $ 233,334
v3.24.1.1.u2
Intangible Assets Variable Interest Entity Acquisitions (VIEs) (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended
Feb. 09, 2022
Jan. 18, 2022
Mar. 31, 2024
Accrued interest on notes payable     $ 5,431,823
Choppy Group LLC [Member]      
Description of shares issuance of shares   the issuance of 8,333,333 shares of Viking common stock to Choppy, 3,333,333 of which shares were issued at closing, 3,333,333 of which shares are to be issued to Choppy after 5 units of the System (as defined below) have been sold, and 1,666,667 of which shares are to be issued to Choppy after 10 units of the System have been sold  
Fair value of stock at closing     2,000,000
Interest rate   51.00%  
Description of securities purchase agreement   Viking entered into a Securities Purchase Agreement to purchase 51 units, representing 51%, of Viking Ozone , from Choppy Group LLC  
Virga Systems LLC [Member]      
Fair value of stock at closing     $ 233,334
Interest rate   51.00%  
Description of securities purchase agreement   Viking entered into a Securities Purchase Agreement to purchase 51 units, representing 51% of Viking Sentinel, from Virga Systems LLC  
Share issued for consideration   416,667  
Viking Ozone [Member]      
Fair value of stock at closing   $ 2,000,000  
Issued shares of common stock   3,333,333  
Jedda Holdings [Member]      
Ownership interest 51.00%    
Accrued interest on notes payable $ 5,000,000    
Convertible preferred stock face value per share $ 10,000    
Viking [Member]      
Ownership percenage in common stock     9.99%
Beneficial ownership percentage     4.99%
v3.24.1.1.u2
Related Party Transactions (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Due from related party $ 341,397 $ 334,437
Due to related party (628,971) (643,121)
Net due (to) from related party (287,574) (308,684)
Simmax Corp. & majority owner [Member]    
Due from related party 341,397 334,437
Due to related party (628,971) (643,121)
Net due (to) from related party (287,574) (308,684)
Adco Power Ltd. [Member]    
Due from related party 0 0
Due to related party 0 0
Net due (to) from related party $ 0 $ 0
v3.24.1.1.u2
Related Party Transactions (Details 1) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Related Party Transactions    
Total notes payable to related parties $ 949,563 $ 986,017
Less current portion of notes payable - related parties (408,031) (407,154)
Notes payable - related parties, net of current portion $ 541,532 $ 578,863
v3.24.1.1.u2
Related Party Transactions (Details Narrative) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Accounts payable $ 8,413,983   $ 6,759,819
AGD Advisory Group, Inc. [Member]      
Accounts payable 690,000   $ 630,000
James Doris [Member]      
Advanced to Viking Ozone Technology, LLC 190,830    
Accrued Liabilities 150,000 $ 90,000  
John McVicar [Member]      
Accrued Liabilities $ 90,000 $ 60,000  
Simson-Maxwell [Member]      
Ownership interest 17.00%    
v3.24.1.1.u2
Noncontrolling Interests (Details) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Net loss attributable to noncontrolling interest $ (246,557) $ (80,228)
Noncontrolling interest, ending (7,330,915)  
Viking Ozone, Viking Sentinel and Viking Protection [Member]    
Noncontrolling interest, beginning 7,040,648  
Net loss attributable to noncontrolling interest (36,656)  
Noncontrolling interest, ending 7,003,992  
Simson-Maxwell [Member]    
Noncontrolling interest, beginning 2,764,015  
Net loss attributable to noncontrolling interest (209,901)  
Noncontrolling interest, ending $ 2,554,114  
v3.24.1.1.u2
LongTerm Debt and Other ShortTerm Borrowings (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Principal value of debt $ 161,343 $ 162,019
Total long-term debt associated with Camber Energy, Inc. 40,857,271 39,974,670
Less current portion and debt discount (2,769) (2,743)
Total long-term debt, net of current portion and debt discount 40,854,502 39,971,927
Discover Growth Fund, LLC [Member]    
Total long-term debt associated with Camber Energy, Inc. 17,403,117 16,600,921
Discover Growth Fund, LLC 1 [Member]    
Total long-term debt associated with Camber Energy, Inc. 2,500,000 2,500,000
Discover Growth Fund, LLC 2 [Member]    
Total long-term debt associated with Camber Energy, Inc. 12,000,000 12,000,000
Discover Growth Fund, LLC 3 [Member]    
Total long-term debt associated with Camber Energy, Inc. 6,000,000 6,000,000
FK Venture LLC [Member]    
Total long-term debt associated with Camber Energy, Inc. $ 2,792,811 $ 2,711,730
v3.24.1.1.u2
LongTerm Debt and Other ShortTerm Borrowings (Details 1)
Mar. 31, 2024
USD ($)
2025 $ 2,769
2026 3,202,848
2027 46,818,746
2028 3,069
2029 3,186
Thereafter 146,514
Total 50,177,132
Unamortized Discount [Member]  
2025 0
2026 (407,189)
2027 (8,912,672)
2028 0
2029 0
Thereafter 0
Total (9,319,861)
Net [Member]  
2025 2,769
2026 2,795,659
2027 37,906,074
2028 3,069
2029 3,186
Thereafter 146,514
Total $ 40,857,271
v3.24.1.1.u2
LongTerm Debt and Other ShortTerm Borrowings (Details Narrative) - Loan Agreement [Member] - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Loan amount $ 3,927,188 $ 3,365,995
Description of canadian funds bearing interest at prime plus 2.25% on Canadian funds up to CAD $5,000,000 and the bank’s US dollar base rate plus 2.25% on US funds, plus a monthly administration fee of CAD 500  
v3.24.1.1.u2
Derivative Liability (Details)
3 Months Ended
Mar. 31, 2024
USD ($)
Derivative Liability  
Carrying amount at beginning of period $ 3,863,321
Change in fair values 22,117,007
Settlement of Obligation (issuance of common shares) (5,649,071)
Reclassification of True-Up share obligation from liability to equity (16,253,757)
Carrying amount at ending of period $ 4,077,500
v3.24.1.1.u2
Derivative Liability (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended
Mar. 10, 2023
Aug. 31, 2023
Jul. 31, 2023
Jun. 30, 2023
Apr. 28, 2023
Mar. 31, 2023
Mar. 31, 2024
Mar. 31, 2023
Conversion rate             $ 162.50  
Fair value of the conversion feature $ 2,276,217   $ 3,712,041 $ 1,762,648   $ 2,810,824    
Promissory note         $ 200,000      
Stock split stockholders equity reverse             the 30-day period prior to the date of the notice of conversion; or (ii) one dollar ($1.00) per share. All other terms of the promissory notes remained unchanged  
Loss on extinguishment of debt             $ 0 $ (154,763)
Loss on change in fair value of the derivative liability     $ 1,949,393 $ 717,352 $ 330,823 $ 534,607    
Common shares conversion   5,189,666     588,235      
Convertible Debt [Member]                
Loss on extinguishment of debt   $ 406,801     $ 8,541     $ 154,763
v3.24.1.1.u2
Equity (Details)
Mar. 31, 2024
shares
Equity  
Estimated number of shares issuable for conversion at $ 162.50 per share at March 31, 2024 1,846
Estimated number of shares of common stock required to satisfy Conversion Premium using VWAP at period end 20,387,500
Dilution of the Company's existing shareholders 20,389,346
v3.24.1.1.u2
Equity (Details 1) - Warrants [Member]
3 Months Ended
Mar. 31, 2024
$ / shares
shares
Number of warrants Outstanding beginning balance 3,691,143
Number of warrants Granted 0
Number of warrants Exercised 0
Number of warrants Forfeited/expired/cancelled (120,000)
Number of warrants outstanding ending balance 3,571,143
Number of Warrants Exercisable 3,571,143
Weighted Average Exercise Price Outstanding beginning balance | $ / shares $ 0.66
Weighted Average Exercise Price ending balance | $ / shares 0.00
Weighted Average Exercise Price exercisable | $ / shares $ 0.67
Weighted Average Remaining Term in Years warrants outstanding at beginning of year 2 years 7 months 13 days
Weighted Average Remaining Term in Years warrants outstanding at end of year 0 years
Weighted Average Remaining Term in Years warrants exercisable at end of year 2 years 5 months 12 days
v3.24.1.1.u2
Equity (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Feb. 09, 2022
Mar. 25, 2024
Oct. 31, 2022
Dec. 30, 2021
Mar. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Aug. 01, 2023
Preferred sock, shares Issued         2,075      
Conversion Price         $ 1.06      
Common stock, shares authorized         500,000,000 500,000,000    
Common stock, Par value         $ 0.001 $ 0.001    
Common stock, shares Issued         151,940,299 119,301,921    
Jedda Holdings [Member]                
Convertible preferred stock face value per share $ 10,000              
Growth Fund LLC Member                
Old Series C Preferred stock, outstanding shares         30      
Preferred Share Member                
Preferred stock, shares authorized         10,000,000      
Preferred stock, par value         $ 0.001      
Series A Convertible Preferred Stock Member                
Old Series C Preferred stock, outstanding shares               28,092
Preferred sock, shares Issued               28,092
Sale of redeemable convertible preferred stock         890      
Ownership percentage               9.99%
Series H Convertible Preferred Stocks Member                
Old Series C Preferred stock, outstanding shares         275     475
Preferred sock, shares Issued               475
Convertible Preferred stock, value               $ 10,000
Description of purchase agreement between Viking and Jedda Holdings, LLC), is subject to a beneficial ownership limitation of 4.99% of Camber Common Stock (but may be increased up to a maximum of 9.99% at the sole election of a holder by the provision of at least 61 days’ advance written notice) and has voting rights equal to one vote per share of Camber Series H Preferred Stock held on a non-cumulative basis              
Series H Convertible Preferred Stocks Member | Jedda Holdings [Member]                
Old Series C Preferred stock, outstanding shares           475    
Converted shares of Preferred           200    
Converted shares of Preferred Stock into shares of common stock           3,333,333    
Series C Redeemable Convertible Preferred Stock Member                
Ownership percenage in common stock         9.99%      
Beneficial ownership percentage         4.99%      
Convertible preferred stock face value per share         $ 10,000      
Ownership percentage               9.99%
Cumulative dividend rate         24.95%      
Conversion Price         $ 162.50      
Descriptin of dividend rate         the conversion rate of such premiums and dividends equals 95% of the average of the lowest 5 individual daily volume weighted average prices during the Measuring Period (as defined below), not to exceed 100% of the lowest sales prices on the last day of the Measuring Period, less $0.05 per share of common stock, unless a trigger event has occurred, in which case the conversion rate equals 85% of the lowest daily volume weighted average price during the Measuring Period, less $0.10 per share of common stock not to exceed 85% of the lowest sales prices on the last day of such the Measuring Period, less $0.10 per share      
Face value         100.00%      
Trading Price     $ 1.50          
Description of pending measurement period     (ii) (A) beginning on the Series C Amendment Date and for the period through December 30, 2022, the Measuring Metric will be the higher of the amount provided in Section I.G.7.1(ii) of the Series C COD and $0.20, and (B) beginning at market close on December 30, 2022 and thereafter, the Measuring Metric will be the volume weighted average trading price of the common stock on any day of trading following the date of first issuance of the Series C Preferred Stock          
Description of applicable Conversion Premium payable         (A) 95.0% of the average of the 5 lowest individual daily volume weighted average prices of the common stock on the Trading Market during the applicable Measurement Period, which may be non-consecutive, less $0.05 per share of common stock, not to exceed (B) 100% of the lowest sales price on the last day of such Measurement Period less $0.05 per share of common stock, or (ii) during the time that any Material Adverse Change is ongoing, (A) 85.0% of the lowest daily volume weighted average price during any Measurement Period for any conversion by Holder, less $0.10 per share of common stock, not to exceed (B) 85.0% of the lowest sales price on the last day of any Measurement Period, less $0.10 per share of common stock      
Series C Preferred Stock shares converted   240            
Series C Preferred Stock shares conversion into true-up shares   101,585,980            
Common stock, shares Issued         16,253,757      
Series G Redeemable Convertible Preferred Stock Member                
Sale of redeemable convertible preferred stock       10,544        
Face value redeemable convertible preferred stock price per share       $ 10,000        
Share Redemption Description         the Corporation may redeem any or all shares of Series G Preferred Stock by paying Holder, in registered or unregistered shares of common stock valued at an amount per share equal to 100% of the Liquidation Value for the shares redeemed, and the Corporation will use its best efforts to register such shares      
Cumulative dividend rate       10.00%        
Sale of redeemable convertible preferred stock face value       $ 10,000        
Sale of redeemable convertible preferred stock aggregate purchase price       $ 100,000,000        
Original issue discount       5.00%        
Payment via cash       $ 5,000,000        
Amount payable by investor       $ 23,750,000        
Number of share for sole discretion       2,636        
Consideration Sole Discreation Amount       $ 1,375,000        
Paid to investor             $ 2,750,000  
Redeemed Series G Preferred stock             5,272  
Description of notes due             Notes due March 31, 2022 and June 30, 2022, thereby canceling such Notes and reducing the number of shares of Series G Preferred Stock outstanding from 10,544 to 5,272  
Consideration amount for such redemption             $ 1,375,000  
Common Stocks                
Common stock, shares authorized         500,000,000      
Common stock, Par value         $ 0.001      
Series C Preferred Stock shares conversion into true-up shares         31,138,378      
Total shares as compensation to consultants         1,500,000      
Common stock, shares Issued         32,638,378      
v3.24.1.1.u2
Commitments and Contingencies (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Current $ 1,316,339 $ 1,357,653
Non-current 2,701,346 $ 2,588,287
Operating Lease [Member]    
2025 1,487,168  
2026 1,092,690  
2027 748,049  
2028 543,560  
2029 and thereafter 817,679  
Total 4,689,146  
Less imputed interest (671,461)  
Present value of remaining lease payments 4,017,685  
Current 1,316,339  
Non-current 2,701,346  
Building Lease [Member]    
2027 408,723  
2028 378,788  
2029 and thereafter 815,392  
2025 844,894  
2026 580,482  
Total 3,028,279  
Vehicle and Equipment [Member]    
2027 339,326  
2028 164,772  
2029 and thereafter 2,287  
2025 642,274  
2026 512,208  
Total $ 1,660,867  
v3.24.1.1.u2
Commitments and Contingencies (Details Narrative) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Amount owed $ 100,000    
Settlement amount 4,150,000    
Proceed from issurance premium     $ 4,150,000
Operating lease expense 453,683 $ 322,387  
Petrodome [Member]      
Settlement amount 6,500,000    
vehicle And Equipment [Member]      
Right to use assets and lease liability $ 7,290,094    
Present value discount rate 7.50%    
Premises [Member]      
Present value discount rate 3.45%    
v3.24.1.1.u2
Business Segment Information and Geographic Data (Details) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Revenue    
Revenue $ 8,292,532 $ 7,244,189
Cost of goods sold 5,907,762 4,786,631
Lease operating costs 22,349 125,363
General and administrative 3,820,001 3,050,321
Depreciation, depletion and amortization 228,799 231,148
Accretion - ARO 536 31,382
Total operating expenses 10,284,446 8,224,845
Loss from operations (1,991,914) (980,656)
Segment assets 23,873,934 29,300,426
Corporate and unallocated assets 75,595,302 20,192,137
Total Consolidated Assets 96,469,236 49,492,563
Stock based compensation 304,999 0
Oil and Gas [Member]    
Revenue    
Revenue 66,631 245,197
Cost of goods sold 0 0
Lease operating costs 22,349 125,363
General and administrative 1,107,671 828,479
Depreciation, depletion and amortization 122,584 134,535
Accretion - ARO 536 31,382
Total operating expenses 1,558,139 1,119,759
Loss from operations (1,491,508) (874,562)
Segment assets 882,020 3,148,445
Stock based compensation 304,999 0
Power Generation [Member]    
Revenue    
Revenue 8,225,901 6,998,992
Cost of goods sold 5,907,762 4,786,631
Lease operating costs 0 0
General and administrative 2,712,330 2,221,842
Depreciation, depletion and amortization 106,215 96,613
Accretion - ARO 0 0
Total operating expenses 8,726,307 7,105,086
Loss from operations (500,406) (106,094)
Segment assets 22,991,914 26,151,981
Stock based compensation $ 0 $ 0
v3.24.1.1.u2
Subsequent Events (Details Narrative) - USD ($)
1 Months Ended
Aug. 07, 2024
Jul. 05, 2024
May 10, 2024
May 08, 2024
Apr. 12, 2024
May 08, 2024
May 08, 2024
May 06, 2024
Apr. 18, 2024
Aug. 31, 2023
Apr. 28, 2023
Mar. 31, 2024
Conversion Price                       $ 1.06
True-Up shares Issued                   5,189,666 588,235  
Subsequent Event [Member]                        
Conversion Price $ 0.163 $ 0.16                    
Conversion Shares     275                  
Principal amount $ 800,000 $ 800,000                    
Accrued interest                 $ 192,625      
Advances Amount received             $ 1,200,000          
Common stock Issued     4,583,333   5,000,000 4,907,976     994,023      
Executed Amending Agreement       fixed conversion price under the September 8, 2023 and December 1, 2023 Promissory Notes in favor of FK Venture to $0.16 per share and extending the maturity date from July 1, 2025 to January 1, 2026                
Subsequent Event [Member] | Series C Preferred Stock                        
True-Up shares Issued               8,374,837        

Camber Energy (AMEX:CEI)
과거 데이터 주식 차트
부터 10월(10) 2024 으로 11월(11) 2024 Camber Energy 차트를 더 보려면 여기를 클릭.
Camber Energy (AMEX:CEI)
과거 데이터 주식 차트
부터 11월(11) 2023 으로 11월(11) 2024 Camber Energy 차트를 더 보려면 여기를 클릭.