($ thousands ) | Canada | Quebec | & other | Consolidated |
Assets by operating segment | ||||
Exploration and Evaluation | $ 5,366 | $ – | $ 6,921 | $ 12,287 |
Property, Plant & Equipment | 115,935 | – | – | 115,935 |
Other | 4,435 | 7,658 | 32,031 | 44,124 |
Total Assets, December 31, 2023 | $ 125,736 | $ 7,658 | $ 38,952 | $ 172,346 |
Exploration and Evaluation | $ 7,415 | $ – | $ 6,812 | $ 14,227 |
Property, Plant & Equipment | 141,067 | – | – | 141,067 |
Other | 5,568 | 7,658 | 27,966 | 41,192 |
Total Assets, December 31, 2022 | $ 154,050 | $ 7,658 | $ 34,778 | $ 196,486 |
Results by operating segment | ||||
Revenues | $ 35,706 | $ – | $ – | $ 35,706 |
Expenses | (52,768) | (533) | (4,881) | (58,182) |
Other income | – | – | (1,232) | (1,232) |
Total Loss, December 31, 2023 | $ (17,062) | $ (533) | $ (6,113) | $ (23,708) |
Revenues | $ 46,919 | $ – | $ – | $ 46,919 |
Expenses | (25,707) | (485) | (4,120) | (30,312) |
Other income | – | (2,540) | (2,540) | |
Total Income (Loss), December 31, 2022 | $ 21,212 | $ (485) | $ (6,660) | $ 14,067 |
December 31, |
December 31, |
|
($ thousands) |
2023 |
2022 |
Bank balances |
$ 10,283 |
$ 6,053 |
Short -term bank deposits |
24,755 |
23,537 |
$ 35,038 |
$ 29,590 |
December 31, |
December 31, |
|
($ thousands) |
2023 |
2022 |
Current |
$ 2,939 |
$ 4,539 |
31 - 60 days |
– |
4 |
61 - 90 days |
46 |
10 |
>90 days |
265 |
209 |
Expected credit loss provision |
(234) |
(162) |
$ 3,016 |
$ 4,600 |
Less than |
One to three |
||
($ thousands) |
one year |
years |
Total |
Credit Facilities |
$ 36 |
$ – |
$ 36 |
Trade and other liabilities |
9,387 |
– |
9,387 |
Lease Liabilities |
58 |
134 |
192 |
Current portion of asset retirement obligation |
184 |
– |
184 |
December 31, 2023 |
$ 9,665 |
$ 134 |
$ 9,799 |
Less than |
One to Three |
||
($ thousands) |
one year |
Years |
Total |
Credit Facilities |
$ 33 |
$ – |
$ 33 |
Trade and other liabilities |
10,634 |
– |
10,634 |
Lease Liabilities |
59 |
191 |
250 |
Current portion of asset retirement obligation |
484 |
– |
484 |
December 31, 2022 |
$ 11,210 |
$ 191 |
$ 11,401 |
December 31, | December 31, | |
($ thousands) | 2023 | 2022 |
Credit facilities | $ 36 | $ 33 |
Shareholders' equity | 143,667 | 166,128 |
December 31, |
December 31, |
|
($ thousands ) |
2023 |
2022 |
Balance, beginning of year |
$ 5,796 |
$ 7,965 |
Loss on equity investment |
(1,232) |
(2,540) |
Gain (loss) on foreign exchange |
(93) |
371 |
Balance, end of the year |
$ 4,471 |
$ 5,796 |
December 31, |
December 31, |
|
($ thousands ) (1) |
2023 |
2022 |
Cash and Cash Equivalents |
$ 20,829 |
$ 24,285 |
Other Current Assets |
281 |
– |
Current Liabilities |
124 |
268 |
Non-current liabilities |
2,797 |
4,067 |
Net Loss (2) |
$ (4,549) |
$ (2,546) |
Issued and |
Questerre |
|
Outstanding |
Ownership |
|
Common Shares |
320,928 |
132,292 |
Preferred Shares |
1,795 |
288 |
($ thousands ) |
Total |
Cost or deemed cost: |
|
Balance, December 31, 2021 |
$ 292,617 |
Change to asset retirement net of additions |
1,361 |
Transfer from exploration and evaluation assets |
9,848 |
Balance, December 31, 2022 |
303,826 |
Additions including change to asset retirement |
4,188 |
Transfer from exploration and evaluation assets |
6,307 |
Balance, December 31, 2023 |
$ 314,321 |
Accumulated depletion, depreciation and impairment losses: |
|
Balance, December 31, 2021 |
$ 152,497 |
Depletion and depreciation |
9,405 |
Impairment |
857 |
Balance, December 31, 2022 |
162,759 |
Depletion and depreciation |
11,890 |
Impairment |
23,737 |
Balance, December 31, 2023 |
$ 198,386 |
($ thousands ) |
Total |
Net book value: |
|
At December 31, 2022 |
$ 141,067 |
At December 31, 2023 |
$ 115,935 |
Average |
||||||
Annual % |
||||||
Change |
||||||
2024 |
2025 |
2026 |
2027 |
2028 |
Thereafter |
|
WTI (US$/barrel) |
73.67 |
74.98 |
76.14 |
77.66 |
79.22 |
2.00 |
AECO ($/MMbtu) |
2.20 |
3.37 |
4.05 |
4.13 |
4.21 |
2.00 |
December 31, |
December 31, |
|
($ thousands ) |
2023 |
2022 |
Balance, beginning of year |
$ 14,227 |
$ 14,710 |
Additions |
5,591 |
8,955 |
Transfers to property, plant and equipment |
(6,307) |
(9,849) |
Undeveloped lease impairments |
(826) |
– |
Undeveloped lease expiries and farmouts |
(139) |
(129) |
Foreign currency translation adjustment - Jordan |
(259) |
540 |
Balance, end of period |
$ 12,287 |
$ 14,227 |
December 31, |
December 31, |
|
($ thousands) |
2023 |
2022 |
Net loss before taxes |
$ (23,708) |
$ 14,067 |
Combined federal and provincial tax rate |
23.63% |
23.60% |
Computed 'expected' deferred tax expense (recovery) |
(5,602) |
3,320 |
Increase in deferred taxes resulting from: |
||
Non-deductible differences and permanent items |
192 |
264 |
Change in deferred tax asset not recognized |
5,410 |
(3,584) |
Deferred tax expense |
$ - |
$ - |
Petroleum and |
Asset |
|||||
natural gas |
retirement |
Share |
Non-capital |
Capital |
||
($ thousands) |
properties |
Investments |
obligation |
issue costs |
losses |
losses |
December 31, 2022 |
$ 28,043 |
$ 3,877 |
$ 4,588 |
$ 35 |
$ 6,041 |
$ 4,305 |
Change |
8,768 |
135 |
(82) |
(35) |
(3,562) |
7 |
December 31, 2023 |
$ 36,811 |
$ 4,012 |
$ 4,506 |
$ – |
$ 2,479 |
$ 4,312 |
December 31, | December 31, | |
($ thousands) | 2023 | 2022 |
Petroleum and natural gas properties | $ 155,748 | $ 118,822 |
Investments | 33,955 | 32,862 |
Asset retirement obligation and leases | 19,075 | 19,453 |
Share issue costs | – | 146 |
Non -capital losses | 10,488 | 25,598 |
Capital losses | 36,488 | 36,488 |
Total | $ 255,754 | $ 233,369 |
| Options Outstanding | Options Exercisable | |||||
Weighted | Weighted | Weighted | Weighted | |||
Number of | Average | Average | Number of | Average | Average | |
Options | Years to | Exercise | Options | Years to | Exercise | |
(thousands) | Expiry | Price | (thousands) | Expiry | Price | |
$0.15 - $0.25 | 20,800 | 2.36 | $ 0.20 | 15,579 | 1.87 | $ 0.19 |
$0.26 - $0.36 | 17,340 | 2.05 | 0.32 | 12,574 | 1.67 | 0.32 |
38,140 | 2.22 | $ 0.26 | 28,153 | 1.78 | $ 0.25 | |
December 31, 2023 | December 31, 2022 | |||
Weighted | Weighted | |||
Number of | Average | Number of | Average | |
Options | Exercise | Options | Exercise | |
(thousands) | Price | (thousands) | Price | |
Outstanding, beginning of period | 35,298 | $ 0.28 | 30,308 | $ 0.35 |
Granted | 6,000 | 0.24 | 11,490 | 0.34 |
Expired | (3,158) | 0.48 | (6,500) | 0.69 |
Outstanding, end of period | 38,140 | $ 0.26 | 35,298 | $ 0.28 |
Exercisable, end of period | 28,153 | $ 0.25 | 22,643 | $ 0.28 |
December 31, | December 31, | |
2023 | 2022 | |
Weighted average fair value per award ($) | 0.18 | 0.26 |
Volatility (%) | 103.83 | 101.83 |
Forfeiture rate (%) | 9.35 | 10.24 |
Expected life (years) | 5.00 | 5.00 |
Risk free interest rate (%) | 3.18 | 1.63 |
December 31, | December 31, | |
($ thousands) | 2023 | 2022 |
Balance, beginning of year | $ 19,441 | $ 21,495 |
Liabilities settled | (255) | (878) |
Revisions due to change in discount rates & estimates | (878) | (2,330) |
Liabilities incurred | 73 | 335 |
Accretion | 683 | 819 |
Balance, end of year | $ 19,064 | $ 19,441 |
Current portion | 184 | 484 |
Non -current portion | 18,880 | 18,957 |
Balance, end of period | $ 19,064 | $ 19,441 |
December 31, | December 31, | |
($ thousands) | 2023 | 2022 |
Credit Facilities, beginning of year | $ 33 | $ 3,420 |
Drawdown from Credit Facilities | 3 | 5,413 |
Repayment of Credit Facilities | – | (8,800) |
Credit Facilities, end of year | $ 36 | $ 33 |
Number | Amount | |
(thousands) | ($ thousands) | |
Balance, December 31, 2022 and December 31, 2023 | 428,516 | $ 429,878 |
December 31, | December 31, | |
(thousands, except as noted) | 2023 | 2022 |
Net income (loss) | $ (23,708) | $ 14,067 |
Weighted average number of Common Shares beginning and outstanding | 428,516 | 428,516 |
(basic) | ||
Basic net income (loss) per share | $ (0.06) | $ 0.03 |
December 31, | December 31, | |
(thousands, except as noted) | 2023 | 2022 |
Net income (loss) | $ (23,708) | $ 14,067 |
Weighted average number of Common Shares outstanding (basic) | 428,516 | 428,516 |
Effect of outstanding options (diluted) | – | 2,008 |
Weighted average number of Common Shares outstanding (diluted) | 428,516 | 430,524 |
Diluted net income (loss) per share | $ (0.06) | $ 0.03 |
December 31, | December 31, | |
($ thousands) | 2023 | 2022 |
Oil and liquids | $ 36,138 | $ 40,910 |
Natural gas | 5,438 | 9,230 |
Royalty revenue | 125 | 1,611 |
$ 41,701 | $ 51,751 |
December 31, | December 31, | |
($ thousands) | 2023 | 2022 |
Salaries, bonuses and other short -term benefits | $ 2,245 | $ 2,123 |
Share based compensation | 1,381 | 1,931 |
$ 3,626 | $ 4,054 |
December 31, | December 31, | |
($ thousands) | 2023 | 2022 |
Salaries, bonuses, director fees and other short -term benefits | $ 1,875 | $ 1,715 |
Share based compensation | 1,480 | 2,071 |
$ 3,355 | $ 3,786 |
December 31, | December 31, | |
($ thousands) | 2023 | 2022 |
Accounts receivable | $ 1,584 | $ (584) |
Deposits and prepaid expenses | (451) | 99 |
Accounts payable and accrued liabilities | (1,337) | 2,179 |
Change in non -cash working capital | $ (204) | $ 1,694 |
Related to: | ||
Operating activities | $ 462 | $ 2,072 |
Investing activities | (666) | (378) |
$ (204) | $ 1,694 |
Right-of-use assets | |||
($ thousands ) | Real Estate | Other | Total |
Cost | |||
Balance, January 1, 2022, and December 31, 2023 | $ 511 | $ 25 | $ 536 |
Accumulated Depreciation | |||
Balance, December 31, 2022 | $ 278 | $ 20 | $ 298 |
Depreciation | 53 | 5 | 58 |
Balance, December 31, 2023 | $ 331 | $ 25 | $ 356 |
Carrying value | |||
Balance, January 1, 2022, and December 31, 2023 | $ 233 | $ 5 | $ 238 |
Additions, net of depreciation | (53) | (5) | (58) |
Balance, December 31, 2023 | $ 180 | $ 0 | $ 180 |
b) Lease liabilities | |
($ thousands ) | |
Balance, January 1, 2022 | $ 302 |
Interest expense | 5 |
Lease payments | (57) |
Balance, December 31, 2022 | $ 250 |
Interest expense | 6 |
Lease payments | (64) |
Balance, December 31, 2023 | $ 192 |
Current portion | 58 |
Long term portion | 134 |
Balance, December 31, 2023 | $ 192 |
Amounts related to lease liabilities recognized in profit or loss are as follows: | |
Interest expense on lease liabilities | $ 6 |
($ thousands) | 2024 | 2025 | 2026 | 2027 | Total |
Transportation and Processing | $ 3,429 | $ 2,515 | $ 1,566 | $ 545 | $ 8,055 |