2024 | 2023 | ||
Notes | $’000 | $’000 | |
Revenue | 2 | ||
Cost of sales | 3 | ( | |
( | |||
Decrease/(increase) of expected credit loss provision on trade receivables | 13 | ( | |
Gross profit | |||
Other general and administrative expenses | 4 | ( | ( |
Share option related expenses | 5 | ( | ( |
Profit/(loss) from operations | ( | ||
Finance income | 7 | ||
Finance costs | 7 | ( | ( |
Foreign exchange gain/(loss) | ( | ||
Profit/(loss) before tax | ( | ||
Tax charge | 8 | ( | ( |
Profit/(loss) after tax for the year | ( | ||
Profit/(loss) per share (cents) | |||
Basic | 9 | ( | |
Diluted | 9 | ( |
2024 | 2023 | |
$’000 | $’000 | |
Profit/(loss) after tax for the year | ( | |
Items that may be reclassified to the income statement in subsequent periods: | ||
Exchange (loss)/gain on translation of foreign operations | ( | |
Total comprehensive income/(loss) for the year | ( |
31 December | 31 December | ||
2024 | 2023 | ||
Notes | $’000 | $’000 | |
Non -current assets | |||
Trade receivables | 13 | ||
Intangible assets | |||
Property, plant and equipment | 10 | ||
Deferred tax asset | 16 | ||
Current assets | |||
Inventories | 12 | ||
Trade and other receivables | 13 | ||
Cash | |||
Total assets | |||
Current liabilities | |||
Trade and other payables | 14 | ( | ( |
Deferred income | 14 | ( | ( |
( | ( | ||
Non -current liabilities | |||
Trade and other payables | 14 | ( | ( |
Provisions | 15 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Share capital | 18 | ||
Share premium | 18 | ||
Exchange translation reserve | ( | ( | |
Accumulated losses | ( | ( | |
Total equity |
Attributable to equity holders of the Company | ||||||
| Exchange | ||||||
| Share | Share | translation | Accumulated | Total | ||
capital | premium | reserve | losses | equity | ||
Notes | $’000 | $’000 | $’000 | $’000 | $’000 | |
Balance at 1 January 2023 | ( | ( | ||||
Loss after tax for the year | ( | ( | ||||
Exchange difference on translation of foreign operations | ||||||
Total comprehensive loss for the year | ( | ( | ||||
Dividends paid | 22 | ( | ( | |||
Employee share schemes | 21 | |||||
Share issues | 18 | ( | ||||
Balance at 31 December 2023 | ( | ( | ||||
Profit after tax for the year | ||||||
Exchange difference on translation of foreign operations | ( | ( | ||||
Total comprehensive profit for the year | ( | |||||
Dividends paid | 22 | ( | ( | |||
Employee share schemes | 21 | |||||
Share issues | 18 | ( | ||||
Repurchase of ordinary shares | 18 | ( | ( | ( | ||
Balance at 31 December 2024 | ( | ( |
2024 | 2023 | ||
Notes | $’000 | $’000 | |
Operating activities | |||
Cash generated from operations | 19 | ||
Interest received | 7 | ||
Net cash generated from operating activities | |||
Investing activities | |||
Purchase of intangible assets | ( | ||
Purchase of property, plant and equipment | 19 | ( | ( |
Sale of drilling stock | |||
Net cash used in investing activities | ( | ( | |
Financing activities | |||
Payment of dividends | 22 | ( | ( |
Share buyback | ( | ||
Payment of leases | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net increase/(decrease) in cash | ( | ||
Cash at beginning of year | |||
Effect of foreign exchange rate changes | |||
Cash at end of the year being bank balances and cash on hand |
IFRS S1 | General Requirements for Disclosure of Sustainability-related Financial Information |
IFRS S2 | Climate-related Disclosures |
IFRS 19 | Subsidiaries without Public Accountability: Disclosures |
Amendments IFRS 9 and IFRS 7 | Classification and measurement of financial instruments; Contracts Referencing Nature-dependent Electricity |
Amendments to IAS 21 | Lack of Exchangeability: when a currency is exchangeable and how to determine the exchange rate when it |
is not. | |
Amendments to the SASB | Amendments to the SASB standards to enhance their international applicability without substantially altering |
standards | industries, topics or metrics |
Scenario ($/bbl – nominal) | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 |
31 December 2024 – base case | n/a | 74.0 | 72.0 | 74.0 | 75.0 | 73.0 | 80.0 |
31 December 2024 – stress case | n/a | 66.6 | 64.8 | 66.6 | 67.5 | 65.7 | 72.0 |
31 December 2023 – base case | 83.0 | 80.0 | 77.0 | 77.0 | 77.0 | 80.0 | 81.8 |
31 December 2023 – stress case | 74.7 | 72.0 | 69.3 | 69.3 | 69.3 | 72.0 | 73.6 |
| 2024 | 2023 | |
$’000 | $’000 | |
Oil sales via export pipeline | – | 78,955 |
Local oil sales | 151,208 | 44,559 |
151,208 | 123,514 |
2024 | 2023 | |
Kurdistan Regional Government | 0% | 68% |
Customer A | 88% | <10% |
Customer B | <10% | 11% |
Customer C | <10% | 0% |
Customer D | 0% | 10% |
Customer E | 0% | 10% |
| 2023 | ||
$’000 | $’000 | |
Operating costs | 52,435 | 36,082 |
Capacity building payments | 10,818 | 8,872 |
Change in oil inventory value | (168) | (75) |
Depreciation of oil and gas assets and operational assets | 75,781 | 39,470 |
Contract termination costs | – | 5,525 |
Provision against inventory held for sale | – | 2,627 |
Loss on disposal of drilling stock | – | 1,452 |
138,866 | 93,953 |
| 2023 | ||
$’000 | $’000 | |
Depreciation and amortisation | 3,033 | 2,652 |
Auditor’s remuneration (see below) | 679 | 635 |
Other general and administrative costs | 7,700 | 7,179 |
11,412 | 10,466 |
| 2024 | 2023 | |
$’000 | $’000 | |
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts | 530 | 474 |
Fees payable to the Company’s auditor for other services to the Group | ||
– audit of the Company’s subsidiaries pursuant to legislation | 32 | 26 |
Total audit fees | 562 | 500 |
Other assurance services (including a half year review) | 117 | 135 |
Total fees | 679 | 635 |
2023 | ||
2024 $’000 | $’000 | |
Share-based payment expense | 3,472 | 9,673 |
Payments related to share options exercised | 704 | 797 |
Share-based payment related provision for taxes | 243 | 290 |
4,419 | 10,760 |
| Average number of | Average number of full-time | |||
employees | equivalents | |||
2024 | 2023 | 2024 | 2023 | |
Kurdistan | 387 | 444 | 250 | 276 |
United Kingdom | 24 | 27 | 24 | 27 |
Total | 411 | 471 | 274 | 303 |
| 2024 | 2023 | |
$’000 | $’000 | |
Wages and salaries | 37,833 | 37,645 |
Social security costs | 2,723 | 1,826 |
Pension costs | 472 | 468 |
Share-based payment (see note 21) | 4,419 | 10,760 |
45,447 | 50,699 |
| 2024 | 2023 | |
$’000 | $’000 | |
Lease interest | (48) | (66) |
Unwinding of discount on provisions (see note 15) | (1,628) | (1,699) |
Total finance costs | (1,676) | (1,765) |
Finance income | 4,116 | 3,803 |
Net finance income | 2,440 | 2,038 |
| 2024 | 2023 | |
$’000 | $’000 | |
Prior year adjustment | – | 195 |
Deferred UK corporation tax charge (see note 16) | (708) | (306) |
Tax (charge)/credit attributable to the Company and its subsidiaries | (708) | (111) |
2024 | 2023 | |
Profit/(loss) after tax for basic and diluted per share calculations ($’000) | 7,158 | (11,500) |
Number of shares (‘000s): | ||
Basic weighted average number of ordinary shares | 219,562 | 217,992 |
Basic EPS (cents) | 3.26 | (5.28) |
2024 | 2023 | |
Number of shares (‘000s) | ||
Basic weighted average number of ordinary shares outstanding | 219,562 | 217,992 |
Effect of potential dilutive share options (1) | 9,134 | – |
Diluted number of ordinary shares outstanding | 228,696 | 217,992 |
Diluted EPS (cents) (1) | 3.13 | (5.28) |
| Oil and gas | Fixtures and | Right of use | ||
| assets | equipment | assets | Total | |
$’000 | $’000 | $’000 | $’000 | |
Year ended 31 December 2023 | ||||
Opening net book value | 433,556 | 2,257 | 630 | 436,443 |
Additions | 58,240 | 453 | 86 | 58,779 |
Disposals’ cost | – | – | (70) | (70) |
Revision to decommissioning asset | (8,933) | – | – | (8,933) |
Depreciation charge | (39,470) | (649) | (356) | (40,475) |
Disposals’ depreciation | – | – | 66 | 66 |
Foreign currency translation differences | – | 5 | 27 | 32 |
Closing net book value | 443,393 | 2,066 | 383 | 445,842 |
At 31 December 2023 | ||||
Cost | 992,870 | 9,404 | 2,188 | 1,004,462 |
Accumulated depreciation | (549,477) | (7,338) | (1,805) | (558,620) |
Net book value | 443,393 | 2,066 | 383 | 445,842 |
Year ended 31 December 2024 | ||||
Opening net book value | 443,393 | 2,066 | 383 | 445,842 |
Additions | 18,252 | 284 | 1,559 | 20,095 |
Disposals’ cost | – | – | (2,040) | (2,040) |
Revision to decommissioning asset | (693) | – | – | (693) |
Depreciation charge | (75,781) | (576) | (394) | (76,751) |
Disposals’ depreciation | – | – | 2,004 | 2,004 |
Foreign currency translation differences | – | (1) | (6) | (7) |
Closing net book value | 385,171 | 1,773 | 1,506 | 388,450 |
At 31 December 2024 | ||||
Cost | 1,010,429 | 9,687 | 1,701 | 1,021,817 |
Accumulated depreciation | (625,258) | (7,914) | (195) | (633,367) |
Net book value | 385,171 | 1,773 | 1,506 | 388,450 |
Place of | Proportion of | Principal | |
Name of subsidiary | incorporation | ownership interest | activity |
Gulf Keystone Petroleum (UK) Limited | United Kingdom | 100% | Management, support, |
1 st Floor | geological, geophysical and | ||
Brownlow Yard | engineering services | ||
7 Roger Street | |||
London, WC1N 2JU | |||
Gulf Keystone Petroleum International Limited | Bermuda | 100% | Exploration, evaluation, |
c/o Carey Olsen Services Bermuda Limited | development and production | ||
5th Floor | activities in Kurdistan | ||
Rosebank Centre | |||
11 Bermudiana Road | |||
Pembroke, HM08 Bermuda |
| 2024 | 2023 | |
| $’000 | $’000 | |
Warehouse stocks and materials | 6,829 | 6,900 |
Crude oil | 234 | 374 |
Inventory held for sale | 2,789 | 2,627 |
9,852 | 9,901 |
Proportion of | Principal | ||
Name of joint operation | Location | ownership interest | activity |
Shaikan | Kurdistan | 80% | Production and development |
activities |
| 2024 | 2023 | |
$’000 | $’000 | |
Trade receivables – non-current | 138,175 | 140,218 |
2024 | 2023 | |
$’000 | $’000 | |
Trade receivables | 16,583 | 6,350 |
Underlift | – | 3,806 |
Other receivables | 7,291 | 3,080 |
Prepayments and accrued income | 2,905 | 1,882 |
Total current receivables | 26,779 | 15,118 |
Total receivables | 164,954 | 155,336 |
| 2024 | 2023 | |
$’000 | $’000 | |
Gross carrying amount | 171,026 | 171,026 |
Less: Impairment allowance | (16,267) | (24,458) |
Carrying value at 31 December | 154,759 | 146,568 |
| 2024 | 2023 | |
$’000 | $’000 | |
Trade payables | 1,746 | 11,953 |
Accrued expenditures | 22,228 | 14,009 |
Amounts due to KRG not expected to be cash settled | 80,905 | 74,703 |
Capacity building payment due to KRG on trade receivables | 7,687 | 7,687 |
Other payables | 4,080 | 683 |
Lease obligations | 395 | 359 |
Overlift | 236 | – |
Total trade and other payables | 117,277 | 109,394 |
| 2024 | 2023 | |
$’000 | $’000 | |
Non-current lease liability | 1,112 | 39 |
| 2024 | 2023 | |
Decommissioning provision | $’000 | $’000 |
At 1 January | 35,312 | 42,546 |
New provisions and changes in estimates | (693) | (8,933) |
Unwinding of discount | 1,628 | 1,699 |
At 31 December | 36,247 | 35,312 |
| Accelerated | Tax losses | |||
| tax | Share-based | carried | ||
| depreciation | payments | forward | Total | |
$’000 | $’000 | $’000 | $’000 | |
At 1 January 2023 | (572) | 1,181 | 967 | 1,576 |
(Charge)/credit to income statement | 882 | (741) | (447) | (306) |
Exchange differences | (17) | 42 | 250 | 275 |
At 31 December 2023 | 293 | 482 | 770 | 1,545 |
(Charge)/credit to income statement | (271) | 238 | (675) | (708) |
Exchange differences | – | (11) | (1) | (12) |
At 31 December 2024 | 22 | 709 | 94 | 825 |
2024 | 2023 | |
$’000 | $’000 | |
Financial assets | ||
Cash | 102,346 | 81,709 |
Receivables | 161,426 | 152,709 |
263,772 | 234,418 | |
Financial liabilities | ||
Trade and other payables | 118,152 | 109,433 |
118,152 | 109,433 |
| 2024 | 2023 | |
$’000 | $’000 | |
Authorised: | ||
Common shares of $1 each | 292,105 | 292,105 |
Common shares | ||||
| No. of | Share | Share | Total amount | |
shares | capital | premium | ||
‘000 | $’000 | $’000 | $’000 | |
Balance 1 January 2023 | 216,247 | 216,247 | 528,125 | 744,372 |
Dividends paid | – | – | (24,813) | (24,813) |
Shares issued | 6,196 | 6,196 | – | 6,196 |
Balance 31 December 2023 | 222,443 | 222,443 | 503,312 | 725,755 |
Dividends paid | – | – | (34,933) | (34,933) |
Shares issued | 255 | 255 | – | 255 |
Repurchase of ordinary shares | (5,693) | (5,693) | (4,394) | (10,087) |
Balance 31 December 2024 | 217,005 | 217,005 | 463,985 | 680,990 |
Notes | $’000 | $’000 | |
Cash flows from operating activities | |||
Profit/(loss) from operations | 4,702 | (13,043) | |
Adjustments for: | |||
Depreciation, depletion and amortisation of property, plant and equipment (including the right of use assets) | 76,752 | 40,409 | |
Amortisation of intangible assets | 1,980 | 1,648 | |
(Decrease)/Increase of provision for impairment of trade receivables | 13 | (8,191) | 21,378 |
Share-based payment expense | 21 | 3,472 | 9,673 |
Provision against inventory held for sale | 3 | 34 | 2,627 |
Operating cash flows before movements in working capital | 78,749 | 62,692 | |
Decrease/(Increase) in inventories | 49 | (7,605) | |
Increase in trade and other receivables | (1,290) | (10,741) | |
Increase in trade and other payables | 11,919 | 3,107 | |
Income taxes received | – | 67 | |
Cash generated from operations | 89,427 | 47,520 |
| 2024 | 2023 | |
$’000 | $’000 | |
Associated cash flows | ||
Additions to property, plant and equipment | 20,102 | 58,652 |
Movement in working capital | 7,083 | 6,764 |
Non-cash movements | ||
Foreign exchange differences | (7) | (30) |
Purchase of property, plant and equipment | 27,178 | 65,386 |
| 2024 | 2023 | |
| Number of | Number of | |
| share options | share options | |
’000 | ’000 | |
Outstanding at 1 January | 8,004 | 8,785 |
Granted during the year | 3,590 | 6,295 |
Exercised during the year | (516) | (6,383) |
Forfeited during the year | (288) | (211) |
Expired during the year | (1,872) | (482) |
Outstanding at 31 December | 8,918 | 8,004 |
Exercisable at 31 December | – | – |
2024 | 2023 | |
Weighted average share price | £1.11 | £1.07 |
Weighted average exercise price | Nil | Nil |
Expected volatility | 56.1% | 52.5% |
Expected life | 3 years | 3 years |
Risk-free rate | 4.3% | 3.3% |
Expected dividend yield (on the basis dividends equivalents received) | Nil | Nil |
| 2024 | 2023 | |
| Number of | Number of | |
| share options | share options | |
’000 | ’000 | |
Outstanding at 1 January | 216 | 218 |
Exercised during the year | – | (180) |
Granted during the year | – | 178 |
Outstanding at 31 December | 216 | 216 |
Exercisable at 31 December | – | – |
2024 | |
$’000 | |
Short-term employee benefits | 7,196 |
Share-based payment - options | 1,493 |
8,689 |