CoJax Oil and Gas Corporation (CJAX)

Import this data to Google Sheets with:

=jivedata("CJAX","financials")

Full statements spill as a table. For one cell: =jivedata("CJAX","Revenue") or =jivedata("CJAX","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.

CoJax Oil and Gas Corporation

CJAX • CIK 0001763925

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Revenues	$927.983	$971.686	$963.621	$833.236
Operating Lease, Expense	—	$355.644	$417.967	$376.856
General and Administrative Expense	$1,038.473	$919.994	$775.792	$647.536
Depreciation, Amortization and Accretion, Net	$393.43	$382.061	$397.022	$350.356
Other General Expense	$875.4	$922.932	$402.152	$402.152
Operating Expenses	$2,555.945	$2,580.631	$1,992.933	$1,776.9
Operating Income (Loss)	$-1,627.962	$-1,608.945	$-1,029.312	$-943.664
Other Nonoperating Income (Expense)	—	—	$0.897	$0.897
Gain (Loss) on Disposition of Proved Property	—	—	$-78.326	$-78.326
Interest Income (Expense), Nonoperating, Net	—	—	$-2.468	$-2.763
Nonoperating Income (Expense)	$-2.142	$-3.591	$-79.897	$-80.023
Net Income (Loss) Attributable to Parent	$-1,629.902	$-1,609.846	$-1,109.209	$-1,023.687
Weighted Average Number of Shares Outstanding, Diluted	—	12,380,074	14,127,148	14,221,135

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Cash	$75.908	$46.738	$77.219	$52.984
Accounts Receivable, after Allowance for Credit Loss, Current	$205.306	$147.082	$109.953	$254.092
Prepaid Expense, Current	—	$21.21	$20.584	$27.375
Assets	$4,370.717	$10,513.436	$9,583.036	$9,808.622
Liabilities	$1,302.631	$1,890.722	$1,729.299	$2,218.23
Assets, Current	$281.214	$215.03	$207.756	$334.451
Preferred Stock, Value, Issued	$1.05	$1.05	—	$1.05
Common Stock, Value, Issued	$93.159	$139.986	$141.687	$141.687
Additional Paid in Capital	$13,727.918	$20,846.615	$21,185.146	$21,185.146
Retained Earnings (Accumulated Deficit)	$-10,764.041	$-12,373.887	$-13,483.096	$-13,746.441
Stockholders' Equity Attributable to Parent	$3,068.086	$8,622.714	$7,853.737	$7,590.392
Proved Oil and Gas Property, Successful Effort Method	—	—	$8,105.48	$8,350.836
Unproved Oil and Gas Property, Successful Effort Method	—	—	$2,169.812	$2,169.812
Liabilities, Noncurrent	$126.212	$564.545	$545.473	$569.304
Oil and Gas Property, Successful Effort Method, Accumulated Depreciation, Depletion and Amortization	$420.176	$766.901	$900.012	$1,046.477
Property, Plant and Equipment, Net	$4,089.503	$10,298.406	$9,375.28	$9,474.171
Accounts Payable, Current	$121.764	$113.473	$131.365	$294.072
Other Liabilities, Current	$106.861	$40.334	$2.205	$173.038
Accrued Payroll Taxes, Current	$834.809	$1,059.281	$937.065	$1,072.891
Operating Lease, Liability, Current	$9.984	—	$10.19	$5.924
Liabilities, Current	$1,176.419	$1,326.177	$1,183.826	$1,648.926
Asset Retirement Obligation	$105.118	$553.538	$544.656	$569.304
Notes Payable, Noncurrent	$21.094	$11.007	$0.817	$0.817
Preferred Stock, Shares Authorized	50,000,000	50,000,000	50,000,000	50,000,000
Preferred Stock, Shares Issued	105,000	0	0	0
Common Stock, Shares Authorized	300,000,000	300,000,000	300,000,000	300,000,000
Common Stock, Shares, Issued	9,315,902	13,998,639	14,168,755	14,168,755

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Net Income (Loss) Attributable to Parent	$-1,629.902	$-1,609.846	$-1,109.209	$-1,023.687
Impairment of Oil and Gas Properties	$875.4	$922.932	$402.152	$402.152
Gain (Loss) on Disposition of Proved Property	—	—	$-78.326	$-78.326
Depreciation, Depletion and Amortization	$380.553	$346.726	$352.97	$303.496
Accretion Expense, Including Asset Retirement Obligations	$12.877	$35.335	$44.052	$46.86
Adjustment of Warrants Granted for Services	$416.004	$99	$99	$99
Increase (Decrease) in Accounts Receivable	$153.256	$-58.224	$177.263	$298.546
Increase (Decrease) in Prepaid Expense	$-91.667	$21.21	$-0.626	$27.375
Increase (Decrease) in Accounts Payable and Accrued Liabilities	$146.37	$149.652	$448.915	$520.169
Net Cash Provided by (Used in) Operating Activities	$48.046	$-19.187	$40.569	$1.395
Repayments of Other Long-term Debt	—	$10	$10.088	$10.088
Net Cash Provided by (Used in) Financing Activities	$-9.888	$-9.983	$-10.088	$-10.14
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Excluding Exchange Rate Effect	$38.158	$-29.17	$30.481	$-10.545
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Including Disposal Group and Discontinued Operations	$75.908	$46.738	$77.219	$91.254
Interest Paid, Excluding Capitalized Interest, Operating Activities	—	$1.538	$0.413	$0.413
Income Taxes Paid	—	—	$9.381	$9.381
Future Net Cash Flows Relating to Proved Oil and Gas Reserves, Cash Inflows	$12,496	$86,581	$72,483	$72,483
Future Net Cash Flows Relating to Proved Oil and Gas Reserves, Production Costs	$2,716	$5,736	$3,460	$3,460
Future Net Cash Flows Relating to Proved Oil and Gas Reserves, Development Costs	$407	$12,479	$12,350	$12,350
Future Net Cash Flows Relating to Proved Oil and Gas Reserves, Income Tax Expense	$1,968	$12,209	$9,148	$9,148
Future Net Cash Flows Relating to Proved Oil and Gas Reserves, Net Cash Flows	$7,405	$56,157	$47,525	$47,525
Future Net Cash Flows Relating to Proved Oil and Gas Reserves, Ten Percent Annual Discount for Estimated Timing of Cash Flows	$2,353	$32,965	$28,146	$28,146
Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil and Gas Reserves	$5,052	$23,192	$19,379	$19,379
Sales and Transfers of Oil and Gas Produced, Net of Production Costs	$-679	$-616	$-554	$-554
Extensions, Discoveries, Additions and Improved Recovery, Less Related Costs	$756	—	—	$756
Changes in Estimated Future Development Costs	$59	$-24	$-135	$-135
Revisions of Previous Quantity Estimates	$-621	$-6,831	$-805	$-805
Standardized Measure of Discounted Future Net Cash Flow Relating to Proved Oil and Gas Reserves, Accretion of Discount	$937	$6,837	$5,667	$5,667
Changes in Future Income Tax Expense Estimates on Future Cash Flows Related to Proved Oil and Gas Reserves	$453	$-4,801	$-1,547	$-1,547
Increase Due to Purchases of Minerals in Place	$6,002	$23,096	$23,096	$23,096
Decrease Due to Sales of Minerals in Place	—	—	$222	$222
Standardized Measure of Discounted Future Net Cash Flow of Proved Oil and Gas Reserves, Other	$-4	$3,454	$-2,077	$-2,077

Loading financial statements…

Import this data to Google Sheets with:

=jivedata("CJAX","financials")

Full statements spill as a table. For one cell: =jivedata("CJAX","Revenue") or =jivedata("CJAX","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.