Western | Corporate |
($ 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 |