1 unchanged sentence
CAMBER ENERGY, INC.
−Removed: Condensed Consolidated Balance Sheets (Unaudited) (Restated)
+Added: Consolidated Balance Sheets (Restated) (Unaudited)
+Added: September 30,
Current assets:
17 unchanged sentences
Customer deposits
+Added: Due to Parent
Undistributed revenues and royalties
14 unchanged sentences
STOCKHOLDERS’ EQUITY
−Removed: 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
−Removed: 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.
+Added: Preferred stock Series A, $ 0.001 par value, 50,000 shares authorized, 28,092 shares issued and outstanding as of September 30, 2023 and December 31, 2022
+Added: Preferred stock Series C, $ 0.001 per value, 5,200 shares authorized, 30 shares issued and outstanding as of September 30, 2023.
Liquidation preference of $ 1,033,950 .
−Removed: 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.
+Added: Preferred stock Series G, $ 0.001 par value, 25,000 authorized, 5,272 shares issued and outstanding as of September 30, 2023.
Liquidation preference of nil.
−Removed: 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.
−Removed: 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
−Removed: Common stock to be issued on true-up of prior Series C Preferred stock conversions
+Added: Preferred stock Series H, $ 0.001 par value, 2,075 shares authorized, 275 and 475 shares issued and outstanding as of September 30, 2023 and December 31, 2022, respectively
+Added: Common stock, $ 0.001 par value, 500,000,000 shares authorized, 107,531,250 and 44,852,611 shares issued and outstanding as of September 30, 2023 and December 31, 2022, respectively
Additional paid-in capital
4 unchanged sentences
Parent’s stockholders’ equity in Camber
−Removed: ( 7,512,048 )
−Removed: ( 3,617,004 )
Non-controlling interest
1 unchanged sentence
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
−Removed: The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
+Added: The accompanying notes are an integral part of these unaudited consolidated financial statements.
CAMBER ENERGY, INC.
−Removed: Condensed Consolidated Statements of Operations (Unaudited) (Restated)
+Added: Consolidated Statements of Operations (Restated) (Unaudited)
Three months ended
+Added: Nine months ended
+Added: September 30,
+Added: September 30,
Power generation units and parts
Service and repairs
−Removed: Total revenue
+Added: Oil and gas sales
Operating expenses
3 unchanged sentences
Stock based compensation
−Removed: Depreciation, depletion & amortization
+Added: Depreciation, depletion and amortization
Accretion – Asset Retirement Obligation
2 unchanged sentences
( 2,993,161 )
+Added: ( 3,213,593 )
+Added: ( 6,892,099 )
Other income (expense)
−Removed: Interest expense
+Added: Interest expense, net
Amortization of debt discount
−Removed: Change in fair value of derivatives
+Added: Change in fair value of derivative liability
( 5,986,536 )
−Removed: Loss on disposal of membership interests
+Added: ( 5,803,791 )
+Added: Net loss on sale of oil and gas properties and fixed assets
+Added: ( 7,744,680 )
+Added: ( 7,744,680 )
Loss on extinguishment of debt
−Removed: Other income (expense)
Total other expense, net
( 7,333,959 )
+Added: ( 7,867,526 )
+Added: ( 7,572,090 )
+Added: ( 7,803,612 )
Net loss before income taxes
1 unchanged sentence
( 10,860,687 )
+Added: ( 10,785,683 )
+Added: ( 14,695,711 )
Income tax benefit (expense)
1 unchanged sentence
( 10,680,687 )
−Removed: Net loss attributable to non-controlling interest
+Added: ( 10,785,683 )
+Added: ( 14,695,711 )
+Added: Net income (loss) attributable to non-controlling interest
+Added: ( 1,132,628 )
Net loss attributable to Camber Energy, Inc.
1 unchanged sentence
$ ( 10,276,913 )
−Removed: Loss per common share, basic and diluted
−Removed: Weighted average number of common shares outstanding, basic and diluted
−Removed: The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
+Added: $ ( 10,719,328 )
+Added: $ ( 13,563,083 )
+Added: Loss per share of common stock
+Added: Basic and Diluted
+Added: Weighted average number of shares of common stock outstanding
+Added: Basic and Diluted
+Added: The accompanying notes are an integral part of these unaudited consolidated financial statements.
CAMBER ENERGY, INC.
−Removed: Condensed Consolidated Statements of Comprehensive Loss (Unaudited) (Restated)
+Added: Consolidated Statements of Comprehensive Loss (Restated) (Unaudited)
Three months ended
+Added: Nine months ended
+Added: September 30,
+Added: September 30,
$ ( 7,877,343 )
$ ( 10,860,687 )
+Added: $ ( 10,785,683 )
+Added: $ ( 14,695,711 )
Foreign currency translation adjustment
2 unchanged sentences
( 11,232,817 )
−Removed: Less comprehensive loss attributable to non-controlling interest
−Removed: Loss attributable to non-controlling interest
+Added: ( 10,664,188 )
+Added: ( 15,002,546 )
+Added: Less comprehensive income (loss) attributable to non-controlling interest
+Added: Income (loss) attributable to non-controlling interest
+Added: ( 1,132,628 )
Foreign currency translation adjustment attributable to non-controlling interest
−Removed: Comprehensive loss attributable to non-controlling interest
+Added: Comprehensive income (loss) attributable to non-controlling interest
+Added: ( 1,253,828 )
Comprehensive loss attributable to Camber
1 unchanged sentence
$ ( 10,502,052 )
−Removed: The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
+Added: $ ( 10,645,823 )
+Added: $ ( 13,748,718 )
CAMBER ENERGY, INC.
−Removed: Condensed Consolidated Statements of Cash Flows (Unaudited) (Restated)
−Removed: Three Months Ended
+Added: Consolidated Statements of Cash Flows (Restated) (Unaudited)
+Added: Nine Months Ended
+Added: September 30,
Cash flows from operating activities:
5 unchanged sentences
Depreciation, depletion and amortization
−Removed: Amortization of right-of-use assets
+Added: Amortization of operational right-of-use assets
Accretion – asset retirement obligation
1 unchanged sentence
Loss on extinguishment of debt
−Removed: Net loss on sale of membership interests and assets
−Removed: Foreign currency translation adjustment
+Added: Net loss on sale of oil and gas properties and fixed assets
Changes in operating assets and liabilities
2 unchanged sentences
Prepaids and other current assets
+Added: ( 2,947,729 )
Accounts payable
+Added: ( 4,723,140 )
Accrued expenses and other current liabilities
2 unchanged sentences
Customer deposits
−Removed: Operating lease liabilities
+Added: ( 2,290,511 )
Undistributed revenues and royalties
1 unchanged sentence
( 4,961,874 )
+Added: ( 2,108,542 )
Cash flows from investing activities:
Proceeds from sale of oil and gas properties
+Added: Investment in and acquisition of oil and gas properties
+Added: Proceeds from sale of fixed assets
Acquisition of fixed assets
−Removed: Net cash provided by (used in) investing activities
+Added: Cash acquired on Merger
+Added: Collection of notes receivable
+Added: Net cash provided by investing activities
Cash flows from financing activities:
Repayment of long-term debt
+Added: ( 8,477,664 )
Proceeds of long-term debt
−Removed: Proceeds from (repayment of) non-interest-bearing advances from Parent
+Added: Proceeds from (repayment of) non-interest-bearing advances from Camber
+Added: ( 2,120,000 )
Advances from bank credit facility
−Removed: Repayment of promissory notes, related parties
+Added: Issuance of promissory notes
Net cash provided by (used in) financing activities
−Removed: Net decrease in cash
( 2,760,347 )
+Added: Effect of exchange rates on cash
+Added: Net increase (decrease) in cash
+Added: ( 1,806,750 )
Cash, beginning of period
3 unchanged sentences
Supplemental disclosure of Non-Cash Investing and Financing Activities:
−Removed: Issuance of shares on true-up of Series C Preferred Stock
−Removed: Common stock to be issued related to prior conversions of Series C Preferred Stock
−Removed: Debt discount on modification of debt for conversion feature
−Removed: The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
+Added: Issuance of shares on conversion of debt
+Added: Amortization of right-of-use asset and lease liability
+Added: Issuance of shares for purchase of VIE interests
+Added: Issuance of preferred shares for purchase of VIE interest
+Added: Contingent obligation associated with acquisition of VIE interests
+Added: Issuance of warrants for services
+Added: The accompanying notes are an integral part of these unaudited consolidated financial statements.
CAMBER ENERGY, INC.
−Removed: Condensed Consolidated Statements of Changes in Stockholders ’ Equity (Unaudited)
−Removed: For the three months ended March 31, 2024
+Added: Consolidated Statements of Changes in Stockholders ’ Equity (Restated) (Unaudited)
+Added: For the nine months ended September 30, 2023
Preferred Stock
2 unchanged sentences
Preferred Stock
−Removed: Common Stock to be Issued
−Removed: Other Comprehensive
+Added: Comprehensive
Noncontrolling
−Removed: Stockholders'
Balances at December 31, 2022
2 unchanged sentences
$ ( 122,187,673 )
+Added: Common shares issued on exercise of warrants
+Added: Reverse merger adjustment
+Added: ( 4,428,916 )
+Added: Common shares issued on conversion of debt
+Added: Common shares issued on conversion of Series H preferred stock
+Added: Common shares issued on conversion of Series C preferred stock
Common shares issued on true-up of Series C preferred stock
−Removed: Common shares to be issued on true-up of Series C preferred stock
−Removed: Common shares issued for services
Foreign currency translation adjustment
1 unchanged sentence
( 10,785,683 )
−Removed: Balances at March 31, 2024
+Added: Balances at September 30, 2023
$ 134,072,578
1 unchanged sentence
$ ( 132,907,001 )
−Removed: For the three months ended March 31, 2023
+Added: For the nine months ended September 30, 2022
Preferred Stock
2 unchanged sentences
Preferred Stock
−Removed: Common Stock to be Issued
−Removed: Other Comprehensive
+Added: Comprehensive
Noncontrolling
−Removed: Stockholders'
Balances at December 31, 2021
2 unchanged sentences
$ ( 106,760,344 )
+Added: Rounding difference
+Added: Shares issued in acquisition of membership interest in Viking Ozone, LLC
+Added: Shares issued in acquisition of membership interest in Viking Sentinel, LLC
+Added: Shares issued in acquisition of membership interest in Viking Protection, LLC
+Added: Adjustment to acquisition of Simson-Maxwell
+Added: Warrants issued for services
Foreign currency translation adjustment
1 unchanged sentence
( 1,132,628 )
−Removed: Balances at March 31, 2023
( 14,695,711 )
+Added: Balances at September 30, 2022
$ 127,757,269
$ ( 484,816 )
−Removed: The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
+Added: $ ( 120,323,427 )
+Added: The accompanying notes are an integral part of these unaudited consolidated financial statements.
CAMBER ENERGY, INC.
−Removed: Notes to Condensed Consolidated Financial Statements
+Added: Notes to Consolidated Financial Statements
Merger with Viking Energy Group, Inc.
19 unchanged sentences
Consequently, Viking (the legal subsidiary) was treated as the acquiror of Camber (the legal parent).
−Removed: 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.
−Removed: As a result, the comparative financial information for the three months ended March 31, 2023 is that of Viking.
+Added: 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 September 30, 2023.
+Added: The prior year comparative financial information is that of Viking.
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.
1 unchanged sentence
Camber is a growth-oriented diversified energy company.
−Removed: 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:
+Added: Through Viking’s 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.
−Removed: 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.
−Removed: Various of our other subsidiaries own interests in oil properties in the United States.
+Added: Also through Viking, 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.
+Added: Viking’s 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.
57 unchanged sentences
Oil and Gas Properties
+Added: Existing Assets:
+Added: Through Mid-Con Petroleum, LLC and Mid-Con Drilling, LLC (collectively, the “Mid-Con Entities”), wholly owned subsidiaries of Viking, the Company owns working interests in oil fields in Kansas, which include a combination of producing wells, non-producing wells and water injection wells.
Divestitures in 2022:
−Removed: 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 .
−Removed: The Company recorded a net loss on this transaction, as follows:
−Removed: Proceeds from sale (net of transaction costs)
+Added: On July 8, 2022, four of the wholly owned subsidiaries of Petrodome Energy, LLC (“Petrodome”), a wholly owned subsidiary of the Company, entered into Purchase and Sale Agreements to sell all of their interests in the oil and gas assets owned by those Petrodome subsidiaries, including in the aggregate, interests in 8 producing wells, 8 shut-in wells, 2 saltwater disposal wells and 1 inactive well, to third parties for $ 3,590,000 in cash.
+Added: The proceeds from the sale were used to fully repay Petrodome’s indebtedness to CrossFirst Bank under the June 13, 2018 revolving line of credit loan.
+Added: This transaction resulted in the disposition of most of the Company’s total oil and gas reserves (see Note 6).
+Added: The Company recorded a loss on the transaction in the amount of $ 8,961,705 , as follows:
+Added: Proceeds from sale
Reduction in oil and gas full cost pool (based on % of reserves disposed)
3 unchanged sentences
$ ( 8,961,705 )
−Removed: Divestitures in 2023:
−Removed: 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 .
−Removed: 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 .
−Removed: The Company recorded a net gain on these two transactions as follows:
−Removed: Proceeds from sale (net of transaction costs)
−Removed: Reduction in oil and gas full cost pool (based on % of reserves disposed)
−Removed: ( 1,049,229 )
−Removed: ARO recovered
−Removed: Cash bond recoverable (net of fees)
−Removed: Gain on disposal
−Removed: 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 .
−Removed: 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.
−Removed: As of March 31, 2024, the Company did not hold any interest in producing oil and gas properties.
+Added: Additionally, in July 2022, the Company received an unanticipated refund of a $ 1,200,000 performance bond as a result of Petrodome ceasing to operate certain assets in the State of Louisiana.
+Added: The gain from this refund was included in the “loss from the sale of oil and gas properties and fixed assets’ in the Consolidated Statement of Operations.
Going Concern
−Removed: 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.
−Removed: 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.
−Removed: The loss for the three months ended March 31, 2024, was comprised of, among other things, certain non-cash items, including:
+Added: The Company’s 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.
+Added: The Company generated a net loss of $( 10,785,683 ) for the nine months ended September 30, 2023, as compared to a net loss of $( 14,695,711 ) for the nine months ended September 30, 2022.
+Added: The loss for the nine months ended September 30, 2023, was comprised of, among other things, certain non-cash items, including:
(i) change in fair value of derivative liability of $ 5,803,791 ;
−Removed: (ii) amortization of debt discount of $ 883,277 ;
−Removed: (iii) loss on disposal of membership interests of $ 755,506 ;
−Removed: and (iv) depreciation, depletion and amortization of $ 228,799 .
−Removed: As of March 31, 2024, the Company had a stockholders’ equity of $ 2,046,058 , long-term debt, net of current, of $ 40,854,502 and a working capital deficiency of $ 14,246,826 .
−Removed: 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 .
+Added: (ii) loss on extinguishment of debt of $ 605,507 ;
+Added: (iii) amortization of debt discount of $ 873,776 ;
+Added: (iv) depreciation, depletion and amortization of $ 698,061 ;
+Added: and (v) accretion of asset retirement obligation of $ 67,599 .
+Added: As of September 30, 2023, the Company had a stockholders’ equity of $ 11,079,118 , long-term debt of $ 38,849,855 and a working capital deficiency of $ 9,451,778 .
+Added: The largest components of current liabilities creating this working capital deficiency is drawings by Simson-Maxwell against its bank credit facility of $ 4,324,791 , accrued interest on notes payable to Discover of $ 4,594,469 and a derivative liability of $ 3,319,210 .
These conditions raise substantial doubt regarding the Company’s ability to continue as a going concern.
2 unchanged sentences
however, there is no assurance of additional funding being available.
−Removed: 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.
+Added: These 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.
Summary of Significant Accounting Policies
−Removed: Recently issued Accounting Pronouncements
−Removed: 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.
−Removed: The amendments are effective for fiscal years beginning after December 15, 2024.
−Removed: Early adoption is permitted.
−Removed: The amendments should be applied on a prospective basis.
−Removed: Retrospective application is permitted.
−Removed: The Company is currently evaluating this ASU to determine its impact on the Company's disclosures.
−Removed: In November 2023, the FASB issued Accounting Standards Update 2023-07 (“ASU 2023-07”), Segment Reporting, which improves reportable segment disclosure requirements.
−Removed: 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.
−Removed: 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;
−Removed: (ii) requires that all annual disclosures are provided in the interim periods;
−Removed: (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;
−Removed: (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;
−Removed: (v) requires that an entity with a single segment provide all new required disclosures.
−Removed: 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.
−Removed: Early adoption is permitted.
−Removed: 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.
−Removed: 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
−Removed: 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.
+Added: The accompanying unaudited 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.
2 unchanged sentences
b) Basis of Consolidation
−Removed: The condensed consolidated financial statements presented herein reflect the consolidated financial results of the Company, its wholly owned subsidiaries, Viking Energy Group, Inc.
−Removed: (“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).
+Added: The consolidated financial statements presented herein reflect the consolidated financial results of the Company, its wholly owned subsidiaries, Viking Energy Group, Inc.
+Added: (“Viking”), Camber Permian LLC, CE Operating 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.
9 unchanged sentences
Gains and losses from foreign currency transactions have been insignificant.
−Removed: d) Use of Estimates in the Preparation of Condensed Consolidated Financial Statements
−Removed: The preparation of condensed consolidated financial statements in conformity with U.S.
+Added: d) Use of Estimates in the Preparation of Consolidated Financial Statements
+Added: The preparation of 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.
12 unchanged sentences
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.
−Removed: 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.
−Removed: 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:
+Added: As of September 30, 2023, 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.
+Added: Assets and liabilities measured at fair value as of and for the nine months ended September 30, 2023 are classified below based on the three fair value hierarchy described above:
Identical Assets
Significant Unobservable
−Removed: Total Gains (Losses) (three months ended March 31, 2024)
+Added: Total Gains (Losses) (nine months ended Sept.
Financial liabilities:
1 unchanged sentence
$ ( 4,037,143 )
+Added: Derivative liability – Convertible Debt
+Added: ( 1,766,648 )
+Added: $ ( 5,803,791 )
f) Cash and Cash Equivalents
4 unchanged sentences
Accounts receivable for the Company’s oil and gas operations consist of purchaser receivables and joint interest billing receivables.
−Removed: The Company evaluates these accounts receivable for collectability and, when necessary, records allowances for expected credit losses.
−Removed: 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.
−Removed: At March 31, 2024 and December 31, 2023, the Company has not recorded an allowance for credit losses related to oil and gas.
+Added: The Company evaluates these accounts receivable for collectability and, when necessary, records allowances for expected unrecoverable amounts.
+Added: During the three months ended March 31, 2022, the Company determined that the collectability of certain accounts receivable balances associated with the disposals of Ichor Energy, LLC, and Elysium Energy, LLC were not collectable and a reserve of $1,800,000 was recorded.
+Added: These amounts were written off during the year ended December 31, 2022.
+Added: At September 30, 2023 and December 31, 2022, the Company has not recorded an allowance for doubtful accounts related to oil and gas.
The Company extends credit to its power generation customers in the normal course of business.
1 unchanged sentence
Payment terms are generally 30 days.
−Removed: The Company carries its trade accounts receivable at invoice amount less an allowance for expected credit losses.
−Removed: 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.
−Removed: 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.
+Added: The Company carries its trade accounts receivable at invoice amount less an allowance for doubtful accounts.
+Added: On a periodic basis, the Company evaluates its accounts receivable and establishes an allowance for doubtful accounts 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.
+Added: At September 30, 2023 and December 31, 2022, the Company had a reserve for doubtful accounts on power generation accounts receivable of $ 19,330 and $ 19,393 , respectively.
The Company does not accrue interest on past due accounts receivable.
2 unchanged sentences
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.
−Removed: Inventory consisted of the following at March 31, 2024 and December 31, 2023:
+Added: Inventory consisted of the following at September 30, 2023 and December 31, 2022:
+Added: September 30,
Units and work in process
3 unchanged sentences
i) Oil and Gas Properties
−Removed: The Company used the full cost method of accounting for its investment in oil and natural gas properties.
+Added: 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 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.
−Removed: 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.
−Removed: 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.
−Removed: Unproved properties and major development projects were not amortized until proved reserves associated with the projects can be determined or until impairment occurs.
−Removed: 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.
+Added: All capitalized costs of oil and gas properties, including the estimated future costs to develop proved reserves, are amortized on the unit of production method using estimates of proved reserves.
+Added: Disposition of oil and gas properties are 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.
+Added: Unproved properties and major development projects are not amortized until proved reserves associated with the projects can be determined or until impairment occurs.
+Added: If the results of an assessment indicate that the properties are impaired, the amount of the impairment is included in loss from operations before income taxes.
j) Limitation on Capitalized Costs
32 unchanged sentences
Upon the conclusion of the measurement period, any subsequent adjustments are recorded to earnings.
−Removed: 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.
−Removed: 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.
−Removed: 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.
−Removed: 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.
−Removed: The Company may also elect to perform a quantitative test instead of a qualitative test for any or all of our reporting units.
−Removed: The test compares the fair value of an entity’s reporting units to the carrying value of those reporting units.
−Removed: This quantitative test requires various judgments and estimates.
−Removed: The Company estimates the fair value of the reporting unit using a market approach in combination with a discounted operating cash flow approach.
−Removed: 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.
−Removed: o) Intangible Assets
−Removed: 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.
+Added: n) Intangible Assets
+Added: Intangible assets include amounts related to the Company’s license agreement with ESG Clean Energy, LLC, and its investments in Viking Ozone, LLC, Viking Protection Systems, LLC and Viking Sentinel, LLC.
Additionally, as part of the acquisition of Simson-Maxwell, Viking identified intangible assets consisting of Simson-Maxwell’s customer relationships and its brand.
5 unchanged sentences
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.
−Removed: p) Income (Loss) per Share
+Added: o) 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.
3 unchanged sentences
Common stock equivalents are excluded from the calculation when a loss is incurred as their effect would be anti-dilutive.
−Removed: 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.
−Removed: q) Revenue Recognition
+Added: For the nine months ended September 30, 2023 and 2022, there were approximately 15,092,983 and 17,204,020 common stock equivalents, respectively, that were omitted from the calculation of diluted income per share as they were anti-dilutive.
+Added: p) Revenue Recognition
Oil and Gas Revenues
−Removed: 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.
+Added: 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.
4 unchanged sentences
In each case, the time between delivery and when payments are due is not significant.
+Added: The following table disaggregates the Company’s oil and gas revenue by source for the three and nine months ended September 30, 2023 and 2022:
+Added: Three months ended
+Added: Nine months ended
+Added: September 30,
+Added: September 30,
+Added: Natural gas and natural gas liquids
+Added: Well operations
Power Generation Revenues
10 unchanged sentences
Progress payments are recognized as contract liabilities until the completed unit is delivered.
−Removed: 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.
+Added: Revenue is measured as the amount of consideration the Company expects to be entitled 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.
6 unchanged sentences
For each contract, the Company considers the commitment to transfer products, each of which is distinct, to be the identified performance obligations.
−Removed: 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.
+Added: Revenue is measured as the amount of consideration the Company expects to be entitled 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.
7 unchanged sentences
Most service and repairs are completed within one or two days.
−Removed: The following table disaggregates Simson-Maxwell’s revenue by source for the three months ended March 31, 2024 and 2023:
+Added: The following table disaggregates Simson-Maxwell’s revenue by source for the three and nine months ended September 30, 2023 and 2022:
Three months ended
+Added: Nine months ended
+Added: September 30,
+Added: September 30,
Power generation units
1 unchanged sentence
Service and repairs
−Removed: r) Income Taxes
+Added: q) 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.
6 unchanged sentences
The valuation allowance is then adjusted accordingly.
−Removed: s) Stock-Based Compensation
+Added: r) 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.
9 unchanged sentences
The dividend yield assumption is based on historical patterns and future expectations for the Company dividends.
−Removed: t) Impairment of Long-lived Assets
+Added: s) 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.
5 unchanged sentences
The Company estimates fair value of the assets based on certain assumptions such as budgets, internal projections, and other available information as considered necessary.
−Removed: u) Accounting for Asset Retirement Obligations
−Removed: 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.
+Added: There is no impairment of long-lived assets during the nine months ended September 30, 2023 and 2022.
+Added: t) Accounting for Asset Retirement Obligations
+Added: Asset retirement obligations (“ARO”) primarily represent the estimated present value of the amount the Company will incur to plug, abandon and remediate its producing 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.
−Removed: The following table describes the changes in the Company’s asset retirement obligations for the three months ended March 31, 2024 and 2023:
−Removed: Three Months Ended
+Added: The following table describes the changes in the Company’s asset retirement obligations for the nine months ended September 30, 2023 and 2022:
+Added: Nine Months Ended
+Added: September 30,
Asset retirement obligation – beginning
−Removed: ARO recovered on disposal of membership interests
+Added: ARO recovered on sale of assets
+Added: ARO acquired on the Merger
Accretion expense
Asset retirement obligation – ending
−Removed: v) Derivative Liabilities
+Added: u) Derivative Liabilities
Convertible Preferred Shares
18 unchanged sentences
The Company has determined that the fair value of the embedded derivative is negligible due to the restrictions on conversion.
−Removed: 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.
+Added: 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 (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
8 unchanged sentences
Instruments with later inception dates for which no shares remain to be allocated are reclassified to asset or liability.
−Removed: w) Undistributed Revenues and Royalties
+Added: v) 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.
−Removed: x) Subsequent events
−Removed: The Company has evaluated all subsequent events from March 31, 2024 through May 10, 2024, the filing date of the Original Report (see Note 17).
+Added: w) Subsequent events
+Added: The Company has evaluated all subsequent events from September 30, 2023 through November 14, 2023 the filing date of the Original Report (see Note 17).
Restatement of Previously Issued Financial Statements
6 unchanged sentences
The restatement results in a reduction in goodwill arising from the merger and a corresponding reduction in Stockholders’ Equity in the consolidated balance sheet.
−Removed: The restatement does not have any impact on the statement of operations for the three months ended March 31, 2024.
+Added: For the three and nine months ended September 30, 2023, the restatement reduces the net loss and net loss per share on the consolidated statement of operations as there is no longer the goodwill impairment charge previously recognized at September 30, 2023.
The restatement is a non-cash adjustment and does not impact the cash flows of the Company.
−Removed: The table below sets forth the changes to the consolidated balance sheet as of March 31, 2024:
+Added: The table below sets forth the changes to the consolidated balance sheet as of September 30, 2023:
As Previously Reported
18 unchanged sentences
Preferred stock Series H
−Removed: Common stock to be issued
Additional paid-in capital
7 unchanged sentences
( 18,110,074 )
−Removed: ( 7,512,048 )
Non-controlling interest
3 unchanged sentences
( 18,110,074 )
−Removed: (1) Reduction of goodwill and additional paid-in capital due to restatement of Camber's equity investment in Viking at merger date to fair value.
+Added: Reduction of goodwill and additional paid-in capital due to change in valuation of Camber's equity investment in Viking at merger date to fair value
Reversal of goodwill impairment charge.
−Removed: The table below sets forth the changes to the consolidated statement of changes in Stockholders’ Equity for the three months ended March 31, 2024:
+Added: The table below sets forth the changes to the consolidated statement of operations for the three and nine months ended September 30, 2023:
+Added: Three months ended September 30, 2023
+Added: Nine months ended September 30, 2023
+Added: As Previously Reported
+Added: As Previously Reported
+Added: Operating expenses
+Added: Loss from operations
+Added: ( 3,213,593 )
+Added: ( 3,213,593 )
+Added: Other income (expense)
+Added: Interest expense, net
+Added: Amortization of debt discount
+Added: Change in fair value of derivative liability
+Added: ( 5,986,536 )
+Added: ( 5,986,536 )
+Added: ( 5,803,791 )
+Added: ( 5,803,791 )
+Added: Loss on extinguishment of debt
+Added: Goodwill impairment
+Added: ( 14,486,745 )
+Added: ( 14,486,745 )
+Added: Total other expense, net
+Added: ( 21,820,704 )
+Added: ( 7,333,959 )
+Added: ( 22,058,835 )
+Added: ( 7,572,090 )
+Added: Net loss before income taxes
+Added: ( 22,364,088 )
+Added: ( 7,877,343 )
+Added: ( 25,272,428 )
+Added: ( 10,785,683 )
+Added: Income tax benefit (expense)
+Added: ( 22,364,088 )
+Added: ( 7,877,343 )
+Added: ( 25,272,428 )
+Added: ( 10,785,683 )
+Added: Net income (loss) attributable to non-controlling interest
+Added: Net loss attributable to Camber Energy, Inc.
+Added: $ ( 22,662,308 )
+Added: $ ( 8,175,563 )
+Added: $ ( 25,206,073 )
+Added: $ ( 10,719,328 )
+Added: Loss per share of common stock
+Added: Basic and Diluted
+Added: Weighted average number of shares of common stock outstanding
+Added: Basic and Diluted
+Added: Reversal of goodwill impairment charge.
+Added: The table below sets forth the changes to the consolidated statement of cash flows for the nine months ended September 30, 2023:
+Added: As Previously Reported
+Added: Cash flows from operating activities:
+Added: ( 25,272,428 )
+Added: ( 10,785,683 ) (2)
+Added: Adjustments to reconcile net loss to cash used in operating activities:
+Added: Change in fair value of derivative liability
+Added: Depreciation, depletion and amortization
+Added: Amortization of operational right-of-use assets
+Added: Accretion – asset retirement obligation
+Added: Amortization of debt discount
+Added: Loss on extinguishment of debt
+Added: Goodwill impairment
+Added: ( 14,486,745 )
+Added: Changes in operating assets and liabilities
+Added: Accounts receivable
+Added: ( 1,219,447 )
+Added: ( 1,219,447 )
+Added: Prepaids and other current assets
+Added: Accounts payable
+Added: Accrued expenses and other current liabilities
+Added: Due to related parties
+Added: Customer deposits
+Added: ( 2,290,511 )
+Added: ( 2,290,511 )
+Added: Undistributed revenues and royalties
+Added: Net cash used in operating activities
+Added: ( 4,961,874 )
+Added: ( 4,961,874 )
+Added: Net cash provided by investing activities
+Added: Net cash provided by (used in) financing activities
+Added: Effect of exchange rates on cash
+Added: Net increase (decrease) in cash
+Added: ( 1,806,750 )
+Added: ( 1,806,750 )
+Added: Cash, beginning of period
+Added: Cash, end of period
+Added: Reversal of goodwill impairment charge.
+Added: The table below sets forth the changes to the consolidated statement of changes in Stockholders’ Equity for the nine months ended September 30, 2023:
Additional Paid In Capital
5 unchanged sentences
( 122,187,673 )
+Added: Common shares issued on exercise of warrants
+Added: Reverse merger adjustment
( 32,596,819 )
( 4,428,916 )(1)
+Added: Common shares issued on conversion of debt
+Added: Common shares issued on conversion of Series H preferred stock
+Added: Common shares issued on conversion of Series C preferred stock
Common shares issued on true-up of Series C preferred stock
−Removed: Common shares to be issued on true-up of Series C preferred stock
−Removed: Common shares issued for services
Foreign currency translation adjustment
1 unchanged sentence
( 10,719,328 )(2)
−Removed: Balances at March 31, 2024
+Added: Balances at September 30, 2023
( 32,596,819 )
1 unchanged sentence
( 132,907,001 )
−Removed: (1) Reduction of goodwill and additional paid-in capital due to restatement of Camber's equity investment in Viking at merger date to fair value.
+Added: Reduction of goodwill and additional paid-in capital due to change in valuation of Camber's equity investment in Viking at merger date to fair value.
Reversal of goodwill impairment charge.
25 unchanged sentences
Oil and Gas Properties
−Removed: 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:
+Added: The following table summarizes the Company’s oil and gas activities by classification and geographical cost center for the nine months ended September 30, 2023:
+Added: September 30,
Proved developed producing oil and gas properties
United States cost center
−Removed: $ ( 1,127,950 )
Accumulated depreciation, depletion and amortization
−Removed: Proved developed producing oil and gas properties, net
( 2,803,375 )
+Added: ( 2,937,743 )
+Added: Proved developed producing oil and gas properties, net
Undeveloped and non-producing oil and gas properties
3 unchanged sentences
Total Oil and Gas Properties, Net
−Removed: $ ( 1,083,576 )
−Removed: 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).
+Added: During the three months ended September 30, 2023, the Company recorded an addition to oil and gas properties of $ 1,475,000 related to the merger with Camber (see Note 6).
Intangible Assets
11 unchanged sentences
Year nine and after
−Removed: 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.
+Added: The Company’s management believes that the Trigger Date could occur as early as the first 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.
−Removed: The Company recognized amortization expense of $ 76,962 for the three months ended March 31, 2024.
+Added: The Company recognized amortization expense of $ 230,886 for the nine months ended September 30, 2023.
The estimated future amortization expense for each of the next five years is $ 304,465 per year.
−Removed: The ESG intangible asset consisted of the following at March 31, 2024 and December 31, 2023:
+Added: The ESG intangible asset consisted of the following at September 30, 2023 and December 31, 2022:
+Added: September 30,
ESG Clean Energy License
2 unchanged sentences
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.
−Removed: The Company recognized amortization expense for the Customer Relationship intangible of $ 41,821 for the three months ended March 31, 2024.
+Added: The Company recognized amortization expense for the Customer Relationship intangible of $ 125,464 for the nine months ended September 30, 2022.
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.
−Removed: The Company did not record any impairment for the three-month period ended March 31, 2024.
−Removed: 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.
−Removed: The Other intangibles – Simson-Maxwell consisted of the following at March 31, 2024 and December 31, 2023:
+Added: The Company did not record any impairment for the nine-month period ended September 30, 2023.
+Added: For the year ended December 31, 2022 the Company recorded an impairment charge of $ 83,865 and $ 367,907 , respectively, related to these assets.
+Added: The Other intangibles – Simson-Maxwell consisted of the following at September 30, 2023 and December 31, 2022:
+Added: September 30,
Simson-Maxwell Brand
1 unchanged sentence
Impairment of intangible assets
−Removed: ( 1,121,482 )
−Removed: ( 1,121,482 )
Accumulated amortization
32 unchanged sentences
Camber ownership interest
−Removed: 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”).
+Added: 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 Systems, LLC (“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:
5 unchanged sentences
Upon the sale of 20k units
+Added: $ 100,000,000
Upon the sale of 30k units
+Added: $ 150,000,000
Upon the sale of 50k units
+Added: $ 250,000,000
Upon the sale of 100k units
+Added: $ 500,000,000
+Added: $ 1.06 (avg.)
+Added: $ 500,000,000
The $ 5 million due on closing was payable solely in stock of Viking.
35 unchanged sentences
The Company’s CEO and Director, James Doris, renders professional services to the Company through AGD Advisory Group, Inc., an affiliate of Mr.
−Removed: 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.
−Removed: As of March 31, 2024 and December 31, 2023, the total amount due to AGD Advisory Group, Inc.
+Added: During the nine months ended September 30, 2023 and 2022, the Company paid or accrued $ 310,000 and $ 270,000 , respectively, in fees to AGD Advisory Group, Inc.
+Added: As of September 30, 2023 and December 31, 2022, the total amount due to AGD Advisory Group, Inc.
was $ 540,000 and $ 370,000 , respectively, and is included in accounts payable.
−Removed: 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.
−Removed: 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.
−Removed: 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.
+Added: During the nine months ended September 30, 2023 and 2022, the Company paid or accrued $ 190,000 and $ 80,000 , respectively, in fees to 1508586 Alberta Ltd.
+Added: The Company’s previous CFO, Frank W.
+Added: Barker, Jr., rendered professional services to the Company through FWB Consulting, Inc.
+Added: an affiliate of Mr.
+Added: During the nine months ended September 30, 2023 and 2022, the Company paid or accrued $ 20,000 and $ 130,000 , respectively, in fees to FWB Consulting, Inc.
+Added: Due to Parent
+Added: In 2021 and 2022, prior to the Merger of Camber and Viking, Camber made various cash advances to the Viking.
+Added: The advances were non-interest bearing and stipulated no repayment terms or restrictions.
+Added: These balances have been eliminated upon consolidation at September 30, 2023.
+Added: As of December 31, 2022, the amount due to Camber from Viking was $ 6,572,300 .
Simson-Maxwell
1 unchanged sentence
Viking assumed these balances and loan agreements in connection with the acquisition.
−Removed: The balance of amounts due to and due from related parties as of March 31, 2024 and December 31, 2023 are as follows:
+Added: The balance of amounts due to and due from related parties as of September 30, 2023 and December 31, 2022 are as follows:
related party
1 unchanged sentence
Net due (to) from
−Removed: March 31, 2024
+Added: September 30, 2023
& majority owner
13 unchanged sentences
Adco Power Ltd., an industrial, electrical and mechanical construction company, is a wholly owned subsidiary of Simmax Corp., and conducts business with Simson-Maxwell.
−Removed: The notes payable to related parties as of March 31, 2024 and December 31, 2023 are as follows:
+Added: The notes payable to related parties as of September 30, 2023 and December 31, 2022 are as follows:
+Added: September 30,
Total notes payable to related parties
1 unchanged sentence
Notes payable - related parties, net of current portion
+Added: On June 1, 2023, Simson-Maxwell issued $ 336,410 in promissory notes to related parties.
+Added: The notes bear interest at 12 % per annum, payable monthly, and mature on June 1, 2024 .
Noncontrolling Interests
−Removed: 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:
+Added: The following discloses the effects of changes in the Company’s ownership interest in Simson-Maxwell, and on the Company’s equity for nine months ended September 30, 2023:
Noncontrolling interest - January 1, 2023
Net gain (loss) attributable to noncontrolling interest
−Removed: Noncontrolling interest – March 31, 2024
−Removed: 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:
+Added: Noncontrolling interest – September 30, 2023
+Added: 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 nine months ended September 30, 2023:
Noncontrolling interest - January 1, 2023
Net gain (loss) attributable to noncontrolling interest
−Removed: Noncontrolling interest – March 31, 2024
+Added: Noncontrolling interest – September 30, 2023
Long-Term Debt and Other Short-Term Borrowings
−Removed: Long term debt and other short-term borrowings consisted of the following at March 31, 2024 and December 31, 2023:
+Added: Long term debt and other short-term borrowings consisted of the following at September 30, 2023 and December 31, 2022:
+Added: September 30,
Long-term debt:
−Removed: 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.
+Added: Note payable to Discover Growth Fund, 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.
−Removed: 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.
−Removed: 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.
+Added: The balance shown is net of unamortized debt discount of $10,525,880 at September 30, 2023.
+Added: Note payable to Discover Growth Fund, LLC 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.
−Removed: 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.
+Added: Note payable to Discover Growth Fund, 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.
−Removed: 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.
+Added: Note payable to Discover Growth Fund, 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.
+Added: Promissory note payable by Mid-Con Petroleum LLC, a wholly owned subsidiary, to Cornerstone Bank dated July 24, 2019 in the amount of $2,241,758, bearing interest at 6%, payable interest only through July 24, 2021, then on August 24, 2021, payable in monthly installments of principal and interest of $43,438, with a final payment due on a maturity date of July 24, 2025.
+Added: The note is secured by a first mortgage on all of the assets of Mid-Con Petroleum, LLC and a guarantee of payment by Viking.
+Added: On March 10, 2023, the promissory note was amended to include a conversion feature and to include Viking as an additional obligor.
+Added: In April 2023, Viking issued 588,235 shares of common stock to convert $200,000 of the outstanding principal balance.
+Added: On July 31, 2023, the outstanding principal balance was assigned by Cornerstone Bank to FK Venture LLC and in August 2023 the Company issued a total of 5,189,666 shares of common stock to convert the total outstanding principal balance owed by both Mid-Con Petroleum LLC and Mid-Con Drilling LLC.
+Added: The balance at December 31, 2022 is shown is net of unamortized discount of $12,224.
+Added: Promissory note payable by Mid-Con Drilling LLC, a wholly owned subsidiary, to Cornerstone Bank dated July 24, 2019 in the amount of $1,109,341, bearing interest at 6%, payable interest only through July 24, 2021, then on August 24, 2021, payable in monthly installments of principal and interest of $21,495, with a final payment due on a maturity date of July 24, 2025.
+Added: The note is secured by a first mortgage on all of the assets of Mid-Con Drilling, LLC and a guarantee of payment by Viking.
+Added: On March 10, 2023, the promissory note was amended to include a conversion feature and to include Viking as an additional obligor.
+Added: On July 31, 2023, the outstanding principal balance was assigned by Cornerstone Bank to FK Venture LLC and in August 2023 the Company issued a total of 5,189,666 shares of common stock to convert the total outstanding principal balance owed by both Mid-Con Petroleum LLC and Mid-Con Drilling LLC.
+Added: The balance at December 31.
+Added: 2022 is shown is net of unamortized discount of $12,190.
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.
2 unchanged sentences
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).
−Removed: 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.
−Removed: 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.
−Removed: The Company recorded a loss on early extinguishment of $35,402 related to these conversions.
−Removed: The balance at March 31, 2024 and December 31, 2023 is shown is net of unamortized discount of $407,189 and $488,270, respectively.
+Added: 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.
+Added: The conversion price shall be the lesser of (i) $0.75, or (ii) if the Merger with Camber closes, 50% of the trading price of Camber Energy, Inc.’s common stock on the day prior to the closing of the Merger with Camber.
+Added: At September 30, 2023, the Buyer had purchased five 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.
Loan of $150,000 dated July 1, 2020 from the U.S.
8 unchanged sentences
Principal maturities of long-term debt for the next five years and thereafter are as follows:
−Removed: Twelve-month period ended March 31,
+Added: Twelve-month period ended September 30,
Unamortized Discount
3 unchanged sentences
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 .
−Removed: 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.
+Added: The balance outstanding under this credit facility is CAD $5,875,047 ($ 4,324,791 ) and CAD $4,139,785 ($ 3,111,350 ) as of September 30, 2023 and December 31, 2022, respectively.
Derivative Liability
14 unchanged sentences
If the VWAP calculation is higher, no True-Up shares are issued.
−Removed: The potential obligation to issue True-Up shares may create an additional derivative liability.
+Added: The potential obligation to issue True-Up shares creates 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.
2 unchanged sentences
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.
−Removed: 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.
+Added: The fair value of the derivative liability has been 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.
−Removed: 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.
−Removed: 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.
−Removed: 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.
−Removed: Activities for Series C Preferred Stock derivative liability during the three months ended March 31, 2024 was as follows:
+Added: Activities for Series C Preferred Stock derivative liability during the nine months ended September 30, 2023 was as follows:
+Added: September 30,
Carrying amount at beginning of year
+Added: Derivative liability recognized on Merger
Change in fair value
1 unchanged sentence
( 4,257,969 )
−Removed: Reclassification of True-Up share obligation from liability to equity
−Removed: ( 16,253,757 )
Carrying amount at end of year
5 unchanged sentences
All other terms of the promissory notes remained unchanged .
−Removed: 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 .
+Added: 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 during the three-month period ended March 31, 2023.
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.
13 unchanged sentences
The Company is authorized to issue 500,000,000 shares of Common Stock, par value $ 0.001 per share.
−Removed: During the three months ended March 31, 2024, the Company issued a total of 32,638,378 shares of common stock, as follows:
+Added: During the nine months ended September 30, 2023, the Company issued a total of 93,876,128 shares of common stock, as follows:
+Added: A total of 8,525,782 shares of common stock on the conversion of 240 shares of Series C Preferred Stock.
+Added: Of this total 1,093,358 shares were issued subsequent to the Merger.
A total of 19,251,650 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.
−Removed: A total of 1,500,000 shares as compensation to consultants.
+Added: Of this total 11,900,223 shares were issued subsequent to the Merger.
+Added: 588,235 shares of common stock related to the assignment and conversion of $ 200,000 of promissory notes payable to Cornerstone Bank.
+Added: 3,849,306 shares of common stock on the exercise of 3,888,889 warrants.
+Added: A total of 5,189,666 shares of common stock related to the assignment and conversion of $ 2,232,273 of promissory notes payable to Cornerstone Bank.
+Added: 3,333,333 shares of common stock related to the conversion of 200 shares of Series H Preferred Stock.
+Added: A total of 3,848,004 shares of common stock related to the conversion of two promissory notes, each in the amount of $800,000 (for a total of $ 1,600,000 ), due to FK Venture, LLC.
+Added: A total of 49,290,152 shares of common stock to the former shareholders of Viking Energy Group, Inc.
+Added: as part of the Merger.
(b) Preferred Stock
14 unchanged sentences
(i) the election of directors;
−Removed: (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.
+Added: (ii) and any shareholder proposals, including proposals initiated by any holder of shares of Series C Preferred Stoc), 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.
14 unchanged sentences
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.
−Removed: 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;
+Added: 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 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 .
2 unchanged sentences
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.
−Removed: February 2024 Agreement with Antilles Family Office, LLC
−Removed: 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 ”).
−Removed: Particularly, in exchange for the release and indemnity as provided for in the Agreement, Antilles agreed to certain amendments to the COD.
−Removed: 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.
−Removed: 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.
−Removed: 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.
−Removed: As of March 31, 2024, Antilles held 30 shares of Series C Preferred Stock.
−Removed: 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.
−Removed: 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:
−Removed: Estimated number of shares issuable for conversion at $ 162.50 per share at March 31, 2024
+Added: As of September 30, 2023, Antilles held 30 shares of Series C Preferred Stock.
+Added: The Series C Preferred Stock was 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.
+Added: If the outstanding Series C Preferred Stock were converted as of September 30, 2023, 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:
+Added: September 30,
+Added: Estimated number of shares issuable for conversion at $ 162.50 per share at September 30, 2023
Estimated number of shares of common stock required to satisfy Conversion Premium using VWAP at period end
1 unchanged sentence
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).
−Removed: 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.
−Removed: 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 .
−Removed: 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.
+Added: As of September 30, 2023, Antilles was entitled to approximately 27,913,399 true-up shares in connection with the prior conversion by Antilles of 240 shares of Series C Preferred Stock throughout 2023 as a result of:
+Added: (i) the Measurement Period in connection with such conversions continuing to extend as a result of the Company’s previously announced outstanding deficiency with the New York Stock Exchange regarding continued listing standard(s) concerning minimum stockholders’ equity requirements;
+Added: and (ii) the Company’s stock price declining following the initial conversion(s) of the 240 shares of Series C Preferred Stock.
(iii) Series G Redeemable Convertible Preferred Stock
25 unchanged sentences
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.
−Removed: As of March 31, 2024, none of the outstanding Notes had been paid in full and thus the underlying shares were not convertible.
+Added: As of September 30, 2023, 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.
−Removed: 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 .
−Removed: 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.
−Removed: The following table represents stock warrant activity as of and for the three months ended March 31, 2024:
+Added: 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 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.
+Added: On or about August 9, 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 200 shares of Series H Preferred Stock outstanding as at September 30, 2023.
+Added: The following table represents stock warrant activity as of and for the nine months ended September 30, 2023:
Contractual Life
1 unchanged sentence
Forfeited/expired/cancelled
−Removed: Warrants Outstanding – March 31, 2024
−Removed: Outstanding Exercisable – March 31, 2024
+Added: Warrants Outstanding – September 30, 2023
+Added: Outstanding Exercisable – September 30, 2023
Commitments and Contingencies
+Added: Office lease – Petrodome
+Added: In April 2018, the Company’s subsidiary, Petrodome entered into a 66-month lease for 4,147 square feet of office space for its corporate office in Houston, Texas.
+Added: The annual base rent commenced at $22.00 per square foot and escalates at $0.50 per foot each year through expiration of the lease term.
+Added: Operating lease expense is recognized on a straight-line basis over the lease term .
+Added: Operating lease expense was $ 72,287 for the nine months ended September 30, 2023 and 2022, respectively.
Building, vehicle and equipment leases – Simson-Maxwell
3 unchanged sentences
Operating lease expense is recognized on a straight-line base over each of the lease terms.
−Removed: Payments due in each of the next five years and thereafter at March 31, 2024 under these leases are as follows:
+Added: Payments due in each of the next five years and thereafter at September 30, 2023 under these leases are as follows:
Vehicle and Equipment
2 unchanged sentences
Present value of remaining lease payments
−Removed: Operating lease expense for these leases was $ 453,683 and $ 322,387 for the three months ended March 31, 2024 and 2023, respectively.
+Added: Operating lease expense for these leases was $ 918,655 and $ 1,106,220 for the nine months ended September 30, 2023 and 2022, respectively.
Legal matters
−Removed: Merger-Related Litigation
−Removed: 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.
−Removed: No.4:24-cv-00489) styled Lawrence Rowe, Individually and on Behalf of All Others Similarly Situated v.
−Removed: Doris and Camber Energy, Inc.
−Removed: , in the U.S.
−Removed: District Court for the Southern District of Texas, Houston Division.
−Removed: 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.
−Removed: The defendants deny the allegations and filed a motion to dismiss the case on April 26, 2024.
−Removed: Shareholder-Related Litigation
+Added: Legal Proceedings .
+Added: From time-to-time suits and claims against Camber arise in the ordinary course of Camber’s business, including contract disputes and title disputes.
+Added: Camber records reserves for contingencies when information available indicates that a loss is probable, and the amount of the loss can be reasonably estimated.
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.
9 unchanged sentences
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.
−Removed: On January 20, 2023, the U.S.
−Removed: 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.
+Added: On January 20, 2023, the 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.
−Removed: 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;
−Removed: and, on November 17, 2023, filed with the U.S.
−Removed: District Court a Motion to Terminate or, in the alternative, schedule an evidentiary hearing on the Motion.
−Removed: Briefing on the Motion was completed on January 12, 2024, and it remains pending.
−Removed: The defendants deny the allegations contained in the Houston Derivative Complaint.
+Added: On October 19, 2023, the parties filed a stipulation advising that the Special Litigation Committee had completed its work and expected to share its written report with counsel for the parties, after which point the parties would review the report and consider whether the claims in the case can be resolved.
+Added: On October 20, 2023, the Court entered the stipulation and extended the stay of all deadlines in the case until November 17, 2023.
+Added: At this time, we are not able to predict the outcome of this matter.
Maranatha Oil Matter
7 unchanged sentences
The Company has filed a denial to the claims and intends to vehemently defend itself against the allegations.
−Removed: Petrodome Matter
−Removed: 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.
−Removed: 13,000 foot well in the Kings Bayou Field in Cameron Parish, LA.
−Removed: Petrodome Operating engaged a third party to complete the drilling work.
−Removed: 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.
−Removed: 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”).
−Removed: 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.
−Removed: Petrodome Operating, Petrodome East Creole, LLC and the other defendants denied the Mineral Owners’ claims and engaged counsel to defend the action.
−Removed: 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.
−Removed: Payment of Petrodome’s portion of the settlement is fully covered by insurance.
−Removed: 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.
−Removed: In or about February, 2024, the action commenced by the Mineral Owners was dismissed with prejudice and the settlement was paid.
Business Segment Information and Geographic Data
3 unchanged sentences
We evaluate segment performance based on revenue and operating income (loss).
−Removed: Information related to our reportable segments and our consolidated results for the three months ended March 31, 2024 is presented below.
−Removed: Three Months Ended March 31, 2024
+Added: Information related to our reportable segments and our consolidated results for the nine months ended September 30, 2023 is presented below.
+Added: Nine Months Ended September 30, 2023
Power Generation
11 unchanged sentences
$ ( 3,213,593 )
−Removed: $ ( 1,991,914 )
Segment assets
1 unchanged sentence
Total Consolidated Assets
−Removed: Three Months Ended March 31, 2023
+Added: Nine Months Ended September 30, 2022
Power Generation
16 unchanged sentences
Subsequent Events
−Removed: Series C Preferred Stock
−Removed: 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.
−Removed: Convertible Promissory Notes
−Removed: 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.
−Removed: 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.
−Removed: 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.
−Removed: 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.
−Removed: 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.
−Removed: 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 .
−Removed: Between April 8 and May 8, 2024, Viking received advances from FK Venture in the amount of $ 1,200,000 .
−Removed: The terms of these advances have not been finalized.
−Removed: 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.
+Added: On or about October 3, 2023 the low VWAP of the Company’s stock for the purpose of calculating the Conversion Premium associated with its Series C Preferred Stock was approximately $ 0.2102 .
+Added: Consequently, as of November 10, 2023, the Company estimates there to be:
+Added: (i) approximately 9,327,767 underlying shares of common stock associated with the potential conversion of the 30 shares of Series C Preferred Stock outstanding;
+Added: and (ii) approximately 48,911,091 true-up shares of common stock due to Antilles in connection with its prior conversion of 240 shares of Series C Preferred Stock throughout 2023.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.