share_log

Greenfire Resources Announces Q1 2024 Results and Reiterates 2024 Outlook

Greenfire Resources Announces Q1 2024 Results and Reiterates 2024 Outlook

Greenfire Resources公布2024年第一季度业绩并重申2024年展望
newsfile ·  05/15 17:00

Calgary, Alberta--(Newsfile Corp. - May 15, 2024) - Greenfire Resources Ltd. (NYSE: GFR) (TSX: GFR) ("Greenfire" or the "Company"), a Calgary-based energy company focused on the sustainable production and development of thermal energy resources from the Athabasca region of Alberta, Canada, is pleased to announce its operating and financial results for the quarter ended March 31, 2024 ("Q1 2024") and an operational outlook for the second quarter of 2024. The unaudited condensed interim consolidated financial statements and notes thereto for the three months ended March 31, 2024 and 2023 as well as related Management's Discussion and Analysis ("MD&A") will be available on SEDAR+ at , on EDGAR at www.sec.gov/edgar.shtml and on Greenfire's website at .

艾伯塔省卡尔加里--(Newsfile Corp.,2024年5月15日)——总部位于卡尔加里的能源公司Greenfire Resources Ltd.(纽约证券交易所代码:GFR)(“Greenfire” 或 “公司”),一家总部位于卡尔加里的能源公司,专注于加拿大艾伯塔省阿萨巴斯卡地区热能资源的可持续生产和开发,欣然宣布其截至2024年3月31日的季度运营和财务业绩(“QR” 1 2024”)以及2024年第二季度的运营展望。截至2024年和2023年3月31日的三个月未经审计的简明中期合并财务报表及其附注以及相关的管理层讨论与分析(“MD&A”)将在SEDAR+、EDGAR的www.sec.gov/edgar.shtml和Greenfire的网站上公布,网址为。

A conference call to discuss the Q1 2024 results has been scheduled for Thursday, May 16, 2024 at 7:00 a.m. Mountain Time (9:00 a.m. Eastern Time). Access details for the conference call are provided below.

讨论2024年第一季度业绩的电话会议定于山地时间2024年5月16日星期四上午7点(美国东部时间上午9点)举行。电话会议的访问详情如下所示。

"After successfully drilling three redevelopment infill ("Refill") wells at the Demo Asset, the Company reallocated the drilling rig to the Expansion Asset to continue the redevelopment drilling program given regulatory delays restarting the disposal well at the Demo Asset. This program is expected to be highly economic and is anticipated to have a significant impact on Greenfire's bitumen production in 2024, particularly as reservoir pressure continues to increase at the Expansion Asset following sustained non-condensable gas ("NCG") co-injection activities" said Robert Logan, President and Chief Executive Officer of Greenfire.

“在Demo Asset成功钻探了三口重建填充井(“Refill”)之后,鉴于监管部门推迟重启演示资产的处置井,该公司将钻机重新分配给了扩建资产以继续重建钻探计划。Greenfire总裁兼首席执行官罗伯特·洛根说,该计划预计将具有很高的经济性,预计将在2024年对Greenfire的沥青产量产生重大影响,尤其是在持续的不可冷凝气体(“NCG”)共注活动之后,扩张资产的储层压力持续增加的情况下。

"We are pleased to reiterate the Company's previously announced 2024 Outlook, which is expected to drive continued production growth, commence debt repayment and positively position the Company to benefit from a potential re-rating of the Canadian heavy oil barrel as the Trans Mountain Expansion Project ("TMX") became operational in May 2024.

“我们很高兴地重申公司先前公布的2024年展望,预计这将推动产量持续增长,开始偿还债务,并积极使公司能够在跨山扩建项目(“TMX”)于2024年5月投入运营时受益于加拿大重油桶的潜在重新评级。

"The current wildfire situation in Northern Alberta has not yet had any material impact on our operations. We have taken all prudent steps to minimize any risks to our staff and our assets, however, should the fires extend into our field for an extended period, there may be negative implications to our business," concluded Mr. Logan.

“艾伯塔省北部目前的野火局势尚未对我们的业务产生任何实质性影响。我们已经采取了所有谨慎的措施来最大限度地减少员工和资产面临的任何风险,但是,如果火灾长期延伸到我们的领域,可能会对我们的业务产生负面影响,” 洛根先生总结道。

All dollar amounts reported in this press release are in Canadian dollars unless otherwise noted.

除非另有说明,否则本新闻稿中报告的所有美元金额均以加元计算。

The Company holds a 75% working interest in the Hangingstone Expansion Facility (the "Expansion Asset") and a 100% working interest in the Hangingstone Demonstration Facility (the "Demo Asset" and together with the Expansion Asset, the "Hangingstone Facilities"). Unless indicated otherwise, production volumes and per unit statistics are presented throughout this press release on a "gross" basis as determined in accordance with National Instrument 51-101 - Standards for Disclosure for Oil and Gas Activities, which is the Company's gross working interest basis before deduction of royalties.

该公司持有Hangingstone扩建设施(“扩张资产”)75%的营运权益,在Hangingstone示范设施(“演示资产” 以及扩张资产一起称为 “Hangingstone设施”)中持有100%的营运权益。除非另有说明,否则在本新闻稿中,产量和单位统计数据均以 “总额” 为基础,根据National Instrument 51-101——石油和天然气活动披露标准(即公司扣除特许权使用费前的总营业利息基础)确定。

Q1 2024 Highlights

2024 年第一季度亮点

  • Delivered consolidated bitumen production of 19,667 barrels per day ("bbls/d") in Q1 2024 (20,586 bbls/d - Q1 2023), an increase of over 2,300 bbls/d from the Q4 2023 average of 17,335 bbls/d. These results reflect strong production performance from the Refill drilling program that began in August 2023 and surface facility optimizations at the Expansion Asset, partially offset by unplanned impacts from the five previously disclosed downhole temperature sensor failures.

  • Generated Adjusted EBITDA(1) of $39.3 million in Q1 2024 ($13.3 million - Q1 2023), and adjusted funds flow(1) of $27.6 million in Q1 2024 ($3.1 million - Q1 2023). Adjusted EBITDA(1) and adjusted funds flow(1) in the period included realized losses on commodity risk management contracts of $8.8 million ($0.2 million - Q1 2023).

  • Invested capital on property, plant and equipment of $31.9 million in Q1 2024 ($2.5 million - Q1 2023), with approximately two thirds of capital expenditures in the period allocated to Refill drilling activities at the Hangingstone Facilities, with the balance of capital spending primarily directed to various facility projects.

  • Maintained available liquidity of $140.2 million at March 31, 2024, consisting of:

    • $90.2 million of cash and cash equivalents; and

    • $50.0 million of available credit under a reserve-based credit facility ("Senior Credit Facility").

  • 2024年第一季度(20,586桶/日-2023年第一季度)的合并沥青产量为每天19,667桶(“桶/日”),较2023年第四季度的平均17,335桶/日增长了2300桶/日以上。这些结果反映了2023年8月开始的Refill钻探计划的强劲生产表现以及扩张资产的地面设施优化,但被部分抵消了这一点先前披露的五起井下温度传感器故障造成的计划外影响。

  • 2024年第一季度调整后的息税折旧摊销前利润(1)为3,930万美元(2023年第一季度为1,330万美元),2024年第一季度调整后的资金流(1)为2760万美元(2023年第一季度为310万美元)。该期间调整后的息税折旧摊销前利润(1)和调整后的资金流(1)包括880万美元(2023年第一季度为20万美元)的大宗商品风险管理合约的已实现亏损。

  • 2024年第一季度在不动产、厂房和设备上的投资资本为3,190万美元(2023年第一季度为250万美元),该期间约三分之二的资本支出分配给Hangingstone设施的补充钻探活动,其余资本支出主要用于各种设施项目。

  • 截至2024年3月31日,维持了1.402亿美元的可用流动性,其中包括:

    • 9,020万美元的现金及现金等价物;以及

    • 储备信贷额度(“优先信贷额度”)下的5,000万美元可用信贷。

(1) Non-GAAP measures do not have any standardized meaning prescribed by International Financial Reporting Standards (IFRS") and may not be comparable with the calculation of similar measures presented by other entities. Refer to the discussion under the heading "Non-GAAP and Other Financial Measures" in this press release for further information.

(1) 非公认会计准则指标不具有《国际财务报告准则》(IFRS”)规定的任何标准化含义,可能无法与其他实体提出的类似指标的计算进行比较。有关更多信息,请参阅本新闻稿中 “非公认会计准则和其他财务指标” 标题下的讨论。

Financial & Operational Highlights

财务和运营亮点

Three months ended
March 31,

($ thousands, unless otherwise noted)

2024

2023

Bitumen Production - Expansion Asset (bbls/d)

17,361

16,302

Bitumen Production - Demo Asset (bbls/d)

2,306

4,284

Total Bitumen Production (bbls/d)

19,667

20,586

WTI (US$/bbl)

76.96

76.13

WCS differential to WTI (US$/bbl)

(19.31)

(24.88)

WCS (US$/bbl)

57.65

51.25

Edmonton Condensate (C5+)($/bbl)

73.31

80.00

AECO 5A ($/GJ)

2.36

3.05

Oil sales

200,990

179,668

Oil sales ($/bbl)

75.41

64.92

Operating netback(1)

44,649

17,352

Operating netback ($/bbl) (1)

24.69

9.11

Operating expenses

36,348

39,764

Operating expenses ($/bbl)

20.10

20.87

Cash provided (used) by operating activities

17,064

(4,495)

Adjusted EBITDA(1)

39,346

13,266

Adjusted funds flow(1)

27,589

3,057

Cash provided (used) by investing activities

(37,681)

(8,521)

Capital expenditures

34,449

2,518

Adjusted free cash flow(1)

(6,860)

539

Net income (loss) and comprehensive income (loss)

(46,915)

(16,678)

Per share - basic

(0.68)

(0.34)

Per share - diluted

(0.68)

(0.34)

Total assets(2)

1,193,953

1,147,984

Total non-current financial liabilities(2)

337,999

205,482

Common shares outstanding, end of period

68,973,859

48,911,099

Weighted average shares outstanding - diluted

68,684,273

48,911,099

三个月已结束
3月31日

(除非另有说明,否则为千美元)

2024

2023

沥青产量-膨胀资产 (bbls/d)

17,361

16,302

沥青产量-演示资产 (bbls/d)

2,306

4,284

沥青总产量(桶/天)

19,667

20,586

西德中质原油(美元/桶)

76.96

76.13

WCS 与 WTI 的差额(美元/桶)

(19.31)

(24.88)

WCS(美元/桶)

57.65

51.25

埃德蒙顿冷凝水 (C5+) ($/bbl)

73.31

80.00

AECO 5A ($/GJ)

2.36

3.05

石油销售

200,990

179,668

石油销售额(美元/桶)

75.41

64.92

运营净回值 (1)

44,649

17,352

运营净回值 (美元/桶) (1)

24.69

9.11

运营费用

36,348

39,764

运营费用(美元/桶)

20.10

20.87

经营活动提供(使用)的现金

17,064

(4,495)

调整后的息税折旧摊销前利润 (1)

39,346

13,266

调整后的资金流 (1)

27,589

3,057

投资活动提供(使用)的现金

(37,681)

(8,521)

资本支出

34,449

2,518

调整后的自由现金流 (1)

(6,860)

539

净收益(亏损)和综合收益(亏损)

(46,915)

(16,678)

每股——基本

(0.68)

(0.34)

每股——摊薄

(0.68)

(0.34)

总资产 (2)

1,193,953

1,147,984

非流动金融负债总额 (2)

337,999

205,482

期末已发行普通股

68,973,859

48,911,099

加权平均已发行股票——摊薄

68,684,273

48,911,099

(1) Non-GAAP measures do not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the "Non-GAAP and Other Financial Measures" in this press release for further information.

(1) 非公认会计准则指标不具有《国际财务报告准则》规定的任何标准化含义,可能无法与其他实体提出的类似指标的计算进行比较。有关更多信息,请参阅本新闻稿中的 “非公认会计准则和其他财务指标”。

(2) As at March 31, 2024 and March 31, 2023.

(2) 截至2024年3月31日和2023年3月31日。

Liquidity and Balance Sheet

流动性和资产负债表

As at ($ thousands)

Three months ended
March 31,
2024

Year ended
December 31,
2023

Cash and cash equivalents

90,234

109,525

Available credit facilities (1)

50,000

50,000

Face value of Long-term debt (2)

406,500

396,780

截至(千美元)

三个月已结束
3月31日
2024

年终了
十二月三十一日
2023

现金和现金等价物

90,234

109,525

可用信贷额度 (1)

5万个

5万个

长期债务的面值 (2)

406,500

396,780

(1) As at March 31, 2024 the Company had $50.0 million (December 31, 2023 - $50.0 million) of available credit under the Senior Credit Facility, of which nil (December 31, 2023 - nil) was drawn as of March 31, 2024.

(1) 截至2024年3月31日,公司在优先信贷额度下有5,000万美元(2023年12月31日为5,000万美元)的可用信贷,截至2024年3月31日,其中零(2023年12月31日为零)已提取。

(2) As at March 31, 2024, the 2028 Notes (as defined below) had a face value of US$300.0 million (December 31, 2023 - US$300.0 million) and were converted into Canadian dollars as at period end exchange rates.

(2) 截至2024年3月31日,2028年票据(定义见下文)的面值为3亿美元(2023年12月31日为3亿美元),按期末汇率折算成加元。

Operational Update

操作更新

  • In April 2024, consolidated bitumen production averaged approximately 18,360 bbls/d, reflecting temporary production impacts at the Expansion Asset owing to the previously disclosed failure of third-party downhole temperature sensors at five of the ten recently drilled Refill wells, along with production impacts from Refill well drilling operations and the ongoing shut-in of the disposal well at the Demo Asset.

  • In response to the recent wildfires in northern Alberta, out of an abundance of caution, Greenfire temporarily evacuated all non-essential personnel from its operated facilities on May 11th. The Company is actively monitoring the situation to ensure the protection and safety of our people and assets as the situation continues to evolve.

  • 2024年4月,沥青合并产量平均约为18,360桶/日,这反映了扩张资产的暂时生产影响,原因是此前披露的最近钻探的十口补油井中有五口的第三方井下温度传感器出现故障,以及补油井钻探作业和演示资产处置井持续关闭的产量影响。

  • 为了应对最近在艾伯塔省北部发生的野火,出于谨慎考虑,Greenfire于5月11日暂时将所有非必要人员从其运营设施中撤离。随着形势的持续发展,公司正在积极监控局势,以确保我们的人员和资产得到保护和安全。

Expansion Asset (75% Working Interest, Operator)

扩张资产(75% 的工作权益,运营商)

  • Working Interest Bitumen Production at the Expansion Asset Averaged Approximately 16,020 bbls/d in April 2024: The Company's production in April was impacted by the previously disclosed failure of third-party downhole temperature sensors in five of the ten recently drilled Refill wells. The five Refill wells equipped with downhole temperature sensors that have not failed produced at an average of approximately 1,500 bbls/d per well, on a 100% working interest basis, in April 2024. Greenfire has replaced the failed downhole temperature sensors at three of five Refill wells and expects that the average productivity of these Refill wells will increase to align with the current average productivity of the remaining five Refill wells where temperature sensors have not failed.

  • Drilling Rig Redeployed to Maintain Redevelopment Drilling: In response to continued regulatory delays at the Demo Asset, Greenfire redeployed the drilling rig to focus on redevelopment activities at the Expansion Asset. This drilling program is anticipated to conclude in the third quarter of 2024, after which the Company plans to mobilize the drilling rig back to the Demo Asset to drill additional Refill wells.

  • NCG Co-injection Continues to Support Higher Reservoir Pressure: Reservoir pressure and well productivity continue to increase at the Expansion Asset as a result of sustained high rates of NCG co-injection following the Company's debottlenecking initiatives undertaken in the second half of 2023. Greenfire expects that targeted reservoir pressure will be restored at the Expansion Asset around mid-2024.

  • 2024年4月,扩建资产的营运权益沥青产量平均约为16,020桶/日:该公司4月份的产量受到此前披露的最近钻探的十口补油井中有五口第三方井下温度传感器出现故障的影响。2024年4月,五口装有未发生故障的井下温度传感器的补油井平均产量约为1,500桶/日,按100%的营运利率计算。Greenfire已经更换了五口补油井中三口出现故障的井下温度传感器,并预计这些补给井的平均生产率将提高,以与温度传感器未出现故障的剩余五口补油井的平均生产率保持一致。

  • 重新部署钻机以维持再开发钻探:为应对演示资产持续的监管延误,Greenfire重新部署了钻机,将重点放在扩建资产的重建活动上。该钻探计划预计将于2024年第三季度结束,之后该公司计划将钻机调回演示资产以钻探更多的补给井。

  • NCG 共注继续支持更高的储层压力:继公司于 2023 年下半年采取消除瓶颈举措后,NCG 共注率持续居高不下,扩张资产的储层压力和油井生产率持续提高。Greenfire预计,扩建资产的目标储层压力将在2024年中期左右恢复。

Demo Asset (100% Working Interest, Operator)

模拟资产(100% 工作权益,运营商)

  • Working Interest Bitumen Production at the Demo Asset Averaged Approximately 2,340 bbls/d in April 2024: The Company's production in April was impacted by Refill well drilling operations as well as the temporary shut-in of the disposal well.

  • Timing to Recommence Disposal Well Operations Impacted by Delayed Regulatory Approval: The disposal well at the Demo Asset has been temporarily shut-in since the beginning of October 2023. With required remediation work complete, the disposal well is awaiting regulatory approval to recommence operations.

  • Three Refill Wells Drilled; Drilling Rig Reallocated to the Expansion Asset: The Company successfully drilled three extended reach Refill wells with lateral lengths of approximately 2,300 meters, which is 700 meters longer than the Refills recently drilled by Greenfire at the Expansion Asset. A second disposal well was also drilled at the Demo Asset, which is awaiting regulatory approval to commence operations.

  • 2024年4月,演示资产的营运利润沥青产量平均约为2340桶/日:该公司4月份的产量受到补油井钻探作业以及处置井暂时关闭的影响。

  • 受监管部门延迟批准影响的重启处置井运营的时机:自2023年10月初以来,演示资产的处置井已暂时关闭。所需的修复工作完成后,处置井正在等待监管部门的批准才能重新开始运营。

  • 钻探了三口补给井;钻机重新分配到扩建资产:该公司成功钻探了三口延伸补油井,横向长度约为2300米,比Greenfire最近在扩建资产钻探的补给井长700米。还在 Demo Asset 钻探了第二口处置井,该资产正在等待监管部门的批准才能开始运营。

Reiterates 2024 Outlook and Reaffirms Commitment to Prioritize Near-Term Debt Repayment

重申2024年展望并重申优先偿还短期债务的承诺

  • Greenfire reiterates the previously announced 2024 Outlook, including forecasted ranges for production and capital expenditures, which is underpinned by the Company's production growth plan that is anticipated to result in meaningful adjusted free cash flow generation over the balance of 2024, assuming continued strong commodity pricing, particularly for heavy oil. The evolving wildfire situation in northern Alberta represents a risk to the Company's 2024 Outlook.

  • The Company remains committed to prioritizing debt repayment and intends to reduce debt in the near-term using 75% of excess cash flow (as defined in the indenture for the Company's Senior Secured Notes due 2028, the "2028 Notes") to semi-annually redeem a portion of the 2028 Notes until total indebtedness is less than US$150 million.

    • The outstanding principal amount of the 2028 Notes is US$300 million or approximately $407 million assuming the U.S. to Canadian dollar exchange rate at the Q1 2024 period end.

  • Greenfire重申了先前公布的2024年展望,包括预测的产量和资本支出区间,该范围以公司的产量增长计划为基础,假设大宗商品价格持续强劲,特别是重油定价,预计将在2024年剩余时间内产生有意义的调整后自由现金流。艾伯塔省北部不断变化的野火局势对公司的2024年展望构成了风险。

  • 公司仍然致力于优先偿还债务,并打算在短期内使用75%的超额现金流(定义见公司2028年到期的优先担保票据契约,“2028年票据”),每半年赎回2028年票据的一部分,直到总负债低于1.5亿美元。

    • 假设2024年第一季度末的美元兑加元汇率,2028年票据的未偿本金为3亿美元,约合4.07亿美元。

Reiterated 2024 Outlook:

2024 Outlook

Annual Production Average

22,000 - 25,000 bbls/d

Production Growth Over Annual 2023

25% - 40%

Capital Expenditures

$70 - $90 million

重申2024年展望:

2024 年展望

年平均产量

22,000-25,000 磅/天

产量比 2023 年全年增长

25%-40%

资本支出

70-9000 万美元

  • The table below provides a sensitivity for 2024 adjusted funds flow to select market variables relative to the 2024 Outlook and commodity price scenario outlined above, inclusive of Greenfire's existing 2024 hedging program ("2024 Hedging Program").

  • 下表列出了2024年调整后资金流对与2024年展望和上述大宗商品价格情景相关的特定市场变量的敏感度,包括Greenfire现有的2024年套期保值计划(“2024年对冲计划”)。

Sensitivity on 2024 Adjusted Funds Flow(1)(2)
Variable

Range

2024 Adjusted Funds
Flow Sensitivity

Net Bitumen Production

+/- 1,000 bbls/d

+/- $24 million

WCS Differential to WTI

+/- US$1.00/bbl

+/- $12 million

Condensate Differential to WTI

+/- US$1.00/bbl

+/- $4 million

AECO Natural Gas

+/- C$0.25/GJ

+/- $3 million

Exchange Rate C$/US$

+/- $0.01

+/- $3 million

WTI

+/- US$1.00/bbl

+/- $2 million

Power

+/- C$25/MWh

+/- $2 million

对2024年调整后资金流的敏感度 (1) (2)
变量

范围

2024 年调整后基金
流量灵敏度

沥青净产量

+/-1,000 bbls/d

+/-2,400 万美元

WCS 与 WTI 的差异

+/-1.00 美元/桶

+/-1200 万美元

与 WTI 的冷凝水差额

+/-1.00 美元/桶

+/-400 万美元

AECO 天然气

+/-加元 $0.25/GJ

+/-300 万美元

汇率加元/美元

+/-0.01 美元

+/-300 万美元

WTI

+/-1.00 美元/桶

+/-2 万美元

权力

+/-25加元/兆瓦时

+/-2 万美元

(1)       The base case for the 2024 adjusted funds flow sensitivity assumes the midpoint of the 2024 Outlook production range of 23,500 bbls/d, WTI of US$80/bbl, WCS differential of US$15/bbl, AECO price of $2.00/GJ, F/X rate of C$1.35/$US, condensate purchased at 100% of WTI and one bbl of bitumen per 1.45 bbls of diluted bitumen sold.

(1)2024年调整后资金流敏感度的基本情况假设2024年展望产量区间的中点为23,500桶/日,WTI为80美元/桶,WCS差额为15美元/桶,AECO价格为2.00美元/吉焦耳,汇兑汇率为1.35加元/美元,凝析油以WTI的100%购买以及每1.45桶稀释沥青中每桶一桶沥青已出售。

(2)       Non-GAAP measures do not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the "Non-GAAP and Other Financial Measures" in this press release for further information.

(2) 非公认会计准则指标不具有《国际财务报告准则》规定的任何标准化含义,可能无法与其他实体提出的类似指标的计算进行比较。有关更多信息,请参阅本新闻稿中的 “非公认会计准则和其他财务指标”。

Greenfire's Growth-oriented Strategy Underpinned by Concentrated Tier-1 SAGD Assets

Greenfire的增长导向战略以集中的一级SAGD资产为支撑

Greenfire has a large, long-life and relatively low decline Tier-1 oil sands resource base, with two producing and adjacent SAGD assets at the Hangingstone Facilities and expandable pipeline infrastructure in place for diluted bitumen and diluent at the Expansion Asset. The Company's structural cost advantages from its Tier-1 SAGD reservoir at the Hangingstone Facilities, combined with its relatively lower forecasted capital expenditure profile due to its projected multi-year inventory of Refill well targets, is anticipated to result in continued near-term production growth and potential meaningful free cash flow generation. The Company believes that the Hangingstone Facilities offer ample opportunities for additional value generation. In addition to Greenfire's existing commitment to repay debt, the Company intends to formalize and initiate a policy to return capital to its shareholders over time. Greenfire also plans to evaluate and consider additional potential prospects for further production growth, including external acquisitions that compete with the expected returns from its existing Tier-1 SAGD assets, if the Company believes they are accretive to Greenfire's shareholders.

Greenfire拥有庞大、寿命长、衰减相对较低的一级油砂资源基础,在Hangingstone设施有两项生产和相邻的SAGD资产,扩张资产有可扩展的管道基础设施,用于稀释沥青和稀释剂。该公司从其位于Hangingstone设施的一级SAGD储层中获得的结构性成本优势,加上由于其预计的多年补给井目标库存而预测的资本支出状况相对较低,预计将导致短期产量持续增长和潜在的有意义的自由现金流的产生。该公司认为,Hangingstone设施为创造额外价值提供了充足的机会。除了Greenfire现有的偿还债务承诺外,公司还打算正式制定并启动一项政策,逐步向股东返还资本。Greenfire还计划评估和考虑进一步产量增长的其他潜在前景,包括与其现有一级SAGD资产的预期回报相竞争的外部收购,前提是该公司认为这些收购可以增加Greenfire的股东。

Conference Call Details

电话会议详情

Greenfire plans to host a conference call on Thursday, May 16, 2024 at 7:00 a.m. Mountain Time (9:00 a.m. Eastern Time), during which members of the Company's executive team will discuss its Q1 2024 results as well as host a question-and-answer session with investors.

Greenfire计划于山地时间2024年5月16日星期四上午7点(美国东部时间上午9点)举行电话会议,届时公司执行团队成员将讨论其2024年第一季度的业绩,并与投资者举行问答会议。

  • Date: Thursday, May 16, 2024

  • Time: 7:00 a.m. Mountain Time (9:00 a.m. Eastern Time)

  • Dial In:

    • North America: 1-844-763-8274

    • International: +1-647-484-8814

  • 日期:2024 年 5 月 16 日星期四

  • 时间:山地时间上午 7:00(东部时间上午 9:00)

  • 拨入:

    • 北美:1-844-763-8274

    • 国际:+1-647-484-8814

Non-GAAP and Other Financial Measures

非公认会计准则和其他财务指标

Certain financial measures in this news release including Adjusted EBITDA (in total, and per bbl), Operating Netback (in total, and per bbl), Adjusted Funds Flow, Adjusted Free Cash Flow), are non-GAAP financial measures or ratios, supplementary financial measures or ratios and capital management measures. These measures are not defined by IFRS and, therefore, may not be comparable to similar measures provided by other companies. These non-GAAP and other financial measures should not be considered in isolation or as an alternative for measures of performance prepared in accordance with IFRS.

本新闻稿中的某些财务指标,包括调整后的息税折旧摊销前利润(总额和每桶)、运营净回值(总额和每桶)、调整后的资金流、调整后的自由现金流),均为非公认会计准则财务指标或比率、补充财务指标或比率以及资本管理指标。这些衡量标准不在《国际财务报告准则》中定义,因此可能无法与其他公司提供的类似衡量标准相提并论。不应孤立地考虑这些非公认会计准则和其他财务指标,也不应将其作为根据《国际财务报告准则》编制的业绩衡量标准的替代方案。

For further details of these non-GAAP financial measures or ratios, please refer to the Corporation's MD&A for the three months ended March 31, 2024, which is available on the Corporation's website at  and is also available on the EDGAR and SEDAR+ websites.

有关这些非公认会计准则财务指标或比率的更多详情,请参阅公司截至2024年3月31日的三个月的MD&A,该报告可在公司网站上查阅,也可在EDGAR和SEDAR+网站上查阅。

Non-GAAP Financial Measures

非公认会计准则财务指标

Adjusted EBITDA

调整后 EBITDA

Net income (loss) and comprehensive income (loss) is the most directly comparable GAAP measure for adjusted EBITDA, which is a non-GAAP measure. Adjusted EBITDA is calculated as net income (loss) before interest and financing, income taxes, depletion, depreciation and amortization, the transaction and financing cost impacts of the Company's business combination with M3-Brigade Acquisition III Corp. and bond refinancing and is adjusted for certain non-cash items, or other items that are not considered part of normal business operations. Adjusted EBITDA is used to measure Greenfire's profitability from its underlying asset base on a continuing basis. This measure is not intended to represent net income (loss) and comprehensive income (loss) in accordance with IFRS.

净收益(亏损)和综合收益(亏损)是调整后息税折旧摊销前利润的最直接可比的GAAP指标,这是一项非公认会计准则的衡量标准。调整后的息税折旧摊销前利润计算为扣除利息和融资、所得税、损耗、折旧和摊销、公司与M3-Brigade Acquisition III Corp. 业务合并的交易和融资成本影响以及债券再融资前的净收益(亏损),并针对某些非现金项目或其他不被视为正常业务运营一部分的项目进行调整。调整后的息税折旧摊销前利润用于衡量Greenfire在基础资产基础上的持续盈利能力。根据国际财务报告准则,该衡量标准无意代表净收益(亏损)和综合收益(亏损)。

The following table is a reconciliation of net income (loss) net income (loss) and comprehensive income (loss) to adjusted EBITDA(1).

下表是净收益(亏损)净收益(亏损)和综合收益(亏损)与调整后息税折旧摊销前利润(1)的对账。

Adjusted EBITDA(1)

调整后的息税折旧摊销前利润 (1)

Three months ended March 31,

($ thousands)

2024

2023

Net income (loss)

(46,915)

(16,678)

Add (deduct):

Income tax expense (recovery)

-

(3,613)

Unrealized (gain) loss risk management contracts

38,737

(5,023)

Stock-based compensation

852

325

Financing and interest

15,456

15,316

Depletion and depreciation

18,003

20,915

Transaction costs

-

2,327

Gain on revaluation of warrants

6,379

-

Foreign exchange loss (gain)

8,275

(303)

Other (income) and expenses

(1,441)

-

Adjusted EBITDA(1)

39,346

13,266

Net income (loss) ($/bbl)

(25.94)

(8.75)

Add (deduct):

Income tax recovery (expense) ($/bbl)

-

(1.90)

Unrealized (gain) loss risk management contracts ($/bbl)

21.42

(2.64)

Stock based compensation ($/bbl)

0.47

0.17

Financing and interest ($/bbl)

8.55

8.04

Depletion and depreciation ($/bbl)

9.96

10.98

Transaction costs ($/bbl)

-

1.22

Gain on revaluation of warrants ($/bbl)

3.53

-

Foreign exchange loss (gain) ($/bbl)

4.58

(0.16)

Other (income) and expenses ($/bbl)

(0.80)

-

Adjusted EBITDA(1) ($/bbl)

21.77

6.96

截至3月31日的三个月

(千美元)

2024

2023

净收益(亏损)

(46,915)

(16,678)

加(扣除):

所得税支出(恢复)

-

(3,613)

未实现(收益)损失风险管理合同

38,737

(5,023)

基于股票的薪酬

852

325

融资和利息

15,456

15,316

损耗和折旧

18,003

20,915

交易成本

-

2,327

认股权证重估的收益

6,379

-

外汇损失(收益)

8,275

(303)

其他(收入)和支出

(1,441)

-

调整后的息税折旧摊销前利润 (1)

39,346

13,266

净收益(亏损)(美元/桶)

(25.94)

(8.75)

加(扣除):

所得税退税(费用)(美元/桶)

-

(1.90)

未实现(收益)损失风险管理合约(美元/桶)

21.42

(2.64)

基于股票的薪酬(美元/桶)

0.47

0.17

融资和利息(美元/桶)

8.55

8.04

损耗和折旧(美元/桶)

9.96

10.98

交易成本(美元/桶)

-

1.22

认股权证重估收益(美元/桶)

3.53

-

外汇损失(收益)(美元/桶)

4.58

(0.16)

其他(收入)和支出(美元/桶)

(0.80)

-

调整后的息税折旧摊销前利润 (1)(美元/桶)

21.77

6.96

(1) Non-GAAP measures do not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the "Non-GAAP and Other Financial Measures" in this press release for further information.

(1) 非公认会计准则指标不具有《国际财务报告准则》规定的任何标准化含义,可能无法与其他实体提出的类似指标的计算进行比较。有关更多信息,请参阅本新闻稿中的 “非公认会计准则和其他财务指标”。

Operating Netback

运营净回报

Oil sales is the most directly comparable GAAP measure for operating netback, which is a non-GAAP measure. This measure is not intended to represent oil sales, net earnings or other measures of financial performance calculated in accordance with IFRS. Operating netback is comprised of oil sales, less diluent expense, royalties, operating expense, transportation and marketing expense, adjusted for realized commodity risk management gains or losses, as appropriate. Operating netback is a financial measure widely used in the oil and gas industry as a supplemental measure of a Company's efficiency and ability to generate cash flow for debt repayments, capital expenditures or other uses.

石油销售是衡量运营净回值的最直接可比的GAAP指标,这是一项非公认会计准则的衡量标准。该指标无意代表根据国际财务报告准则计算的石油销售、净收益或其他财务业绩指标。运营净回值包括石油销售、减去稀释剂支出、特许权使用费、运营费用、运输和营销费用,并酌情根据已实现的大宗商品风险管理收益或损失进行调整。运营净回值是石油和天然气行业广泛使用的财务指标,是衡量公司为偿还债务、资本支出或其他用途创造现金流的效率和能力的补充指标。

The following table is a reconciliation of oil sales to operating netback.

下表是石油销售与营业净回值的对账情况。

Operating Netback(1)

运营净回值 (1)

Three months ended March 31,

($ thousands, unless otherwise noted)

2024

2023

Oil sales

200,990

179,668

Diluent expense

(91,682)

(101,856)

Transportation and marketing

(13,199)

(16,014)

Royalties

(6,315)

(4,502)

Operating expenses

(36,348)

(39,764)

Operating netback(1), excluding realized gain (loss) risk management contracts

53,446

17,532

Realized gain (loss) risk management contracts

(8,797)

(180)

Operating netback(1)

44,649

17,352

Oil sales ($/bbl)

75.41

64.92

Diluent expense ($/bbl)

(14.97)

(24.08)

Transportation and marketing ($/bbl)

(7.30)

(8.40)

Royalties ($/bbl)

(3.49)

(2.36)

Operating expenses ($/bbl)

(20.10)

(20.87)

Operating netback(1), excluding realized gain (loss) risk management contracts ($/bbl)

29.55

9.21

Realized gain (loss) risk management contracts ($/bbl)

(4.86)

(0.09)

Operating netback ($/bbl)(1)

24.69

9.12

截至3月31日的三个月

(除非另有说明,否则为千美元)

2024

2023

石油销售

200,990

179,668

稀释剂费用

(91,682)

(101,856)

运输和营销

(13,199)

(16,014)

特许权使用费

(6,315)

(4,502)

运营费用

(36,348)

(39,764)

运营净回值 (1),不包括已实现收益(亏损)风险管理合同

53,446

17,532

已实现收益(亏损)风险管理合同

(8,797)

(180)

运营净回值 (1)

44,649

17,352

石油销售(美元/桶)

75.41

64.92

稀释剂费用(美元/桶)

(14.97)

(24.08)

运输和营销(美元/桶)

(7.30)

(8.40)

特许权使用费(美元/桶)

(3.49)

(2.36)

运营费用(美元/桶)

(20.10)

(20.87)

营业净回值 (1),不包括已实现收益(亏损)风险管理合约(美元/桶)

29.55

9.21

已实现收益(亏损)风险管理合约(美元/桶)

(4.86)

(0.09)

运营净回值 (美元/桶) (1)

24.69

9.12

(1) Non-GAAP measures do not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the "Non-GAAP and Other Financial Measures" in this press release for further information.

(1) 非公认会计准则指标不具有《国际财务报告准则》规定的任何标准化含义,可能无法与其他实体提出的类似指标的计算进行比较。有关更多信息,请参阅本新闻稿中的 “非公认会计准则和其他财务指标”。

Adjusted Funds Flow and Adjusted Free Cash Flow

调整后的资金流和调整后的自由现金流

Cash provided (used) by operating activities is the most directly comparable GAAP measure for adjusted funds flow and adjusted free cash flow, which are non-GAAP measures. These measures are not intended to represent cash provided (used) by operating activities calculated in accordance with IFRS.

经营活动提供(使用)的现金是调整后资金流和调整后自由现金流(非公认会计准则衡量标准)的最直接可比的GAAP指标。这些衡量标准无意代表根据国际财务报告准则计算的经营活动提供(使用)的现金。

The adjusted funds flow measure allows management and others to evaluate the Company's ability to fund its capital programs and meet its ongoing financial obligations using cash flow internally generated from ongoing operating related activities. We compute adjusted funds flow as cash provided (used) by operating activities, excluding the impact of changes in non-cash working capital, less transaction costs.

调整后的资金流衡量标准允许管理层和其他人评估公司利用持续经营相关活动内部产生的现金流为其资本计划提供资金和履行持续财务义务的能力。我们将调整后的资金流计算为经营活动提供(使用)的现金,不包括非现金营运资金变动的影响,减去交易成本。

Management uses adjusted free cash flow as an indicator of the efficiency and liquidity of its business, measuring its funds after capital investment that is available to manage debt levels and return capital to shareholders. By removing the impact of current period capital expenditures from adjusted free cash flow, management monitors its adjusted free cash flow to inform its capital allocation decisions. We compute adjusted free cash flow as cash provided (used) by operating activities, excluding the impact of changes in non-cash working capital, less transaction costs and capital expenditures.

管理层使用调整后的自由现金流作为其业务效率和流动性的指标,衡量资本投资后的资金,这些资金可用于管理债务水平和向股东返还资本。通过从调整后的自由现金流中消除当期资本支出的影响,管理层监控其调整后的自由现金流,为其资本配置决策提供依据。我们将调整后的自由现金流计算为经营活动提供(使用)的现金,不包括非现金营运资本变动的影响,减去交易成本和资本支出。

The following table is a reconciliation of cash provided (used) by operating activities to adjusted funds flow and adjusted free cashflow.

下表是经营活动提供(使用)的现金与调整后的资金流和调整后的自由现金流的对账情况。

Adjusted Funds Flow(1) and Adjusted Free Cash Flow(1)

调整后的资金流 (1) 和调整后的自由现金流 (1)

Three months ended March 31,

($ thousands)

2024

2023

Cash provided (used) by operating activities

17,064

(4,495)

Transaction costs

-

2,327

Changes in non-cash working capital

10,525

5,225

Adjusted funds flow(1)

27,589

3,057

Property, plant and equipment expenditures

(31,920)

(2,518)

Acquisitions

(2,529)

-

Adjusted free cash flow(1)

(6,860)

539

截至3月31日的三个月

(千美元)

2024

2023

经营活动提供(使用)的现金

17,064

(4,495)

交易成本

-

2,327

非现金营运资金的变化

10,525

5,225

调整后的资金流 (1)

27,589

3,057

财产、厂房和设备支出

(31,920)

(2,518)

收购

(2,529)

-

调整后的自由现金流 (1)

(6,860)

539

(1) Non-GAAP measures do not have any standardized meaning prescribed by IFRS and may not be comparable with the calculation of similar measures presented by other entities. Refer to the "Non-GAAP and Other Financial Measures" in this press release for further information.

(1) 非公认会计准则指标不具有《国际财务报告准则》规定的任何标准化含义,可能无法与其他实体提出的类似指标的计算进行比较。有关更多信息,请参阅本新闻稿中的 “非公认会计准则和其他财务指标”。

Non-GAAP Financial Ratios

非公认会计准则财务比率

Adjusted EBITDA ($/bbl)

调整后的息税折旧摊销前利润(美元/桶)

Net income (loss) and comprehensive income (loss) is the most directly comparable GAAP measure for adjusted EBITDA ($/bbl), which is a non-GAAP measure. Adjusted EBITDA ($/bbl) is used to measure Greenfire's profitability from its underlying asset base on a continuing basis. This measure is not intended to represent net income (loss) and comprehensive income (loss) in accordance with IFRS. Adjusted EBITDA ($/bbl) is calculated by dividing adjusted EBITDA by the Company's total sales volume in a specified period.

净收益(亏损)和综合收益(亏损)是调整后息税折旧摊销前利润(美元/桶)中最直接可比的GAAP指标,这是一项非公认会计准则指标。调整后的息税折旧摊销前利润(美元/桶)用于衡量Greenfire在基础资产基础上的持续盈利能力。根据国际财务报告准则,该衡量标准无意代表净收益(亏损)和综合收益(亏损)。调整后的息税折旧摊销前利润(美元/桶)的计算方法是将调整后的息税折旧摊销前利润除以公司在指定时期内的总销售量。

Operating Netback ($/bbl)

运营净回报(美元/桶)

Oil sales ($/bbl) is a ratio calculated using oil sales, which is the most directly comparable GAAP measure for operating netback. Operating netback is the non-GAAP financial measure used to calculate operating netback ($/bbl), which is a non-GAAP financial ratio. This measure is not intended to represent oil sales, net earnings or other measures of financial performance calculated in accordance with IFRS. Operating netback ($/bbl) is calculated by dividing operating netback by the Company's total oil sales volume, in a specified period. Operating netback ($/bbl) is a non-GAAP financial ratio widely used in the oil and gas industry as a supplemental measure of a Company's efficiency and ability to generate cash flow for debt repayments, capital expenditures or other uses, isolated for the impact of changes in oil sales volume, in a specified period.

石油销售额(美元/桶)是使用石油销售计算得出的比率,这是衡量运营净回值的最直接可比的GAAP指标。运营净回值是用于计算运营净回值(美元/桶)的非公认会计准则财务指标,即非公认会计准则财务比率。该指标无意代表根据国际财务报告准则计算的石油销售、净收益或其他财务业绩指标。营业净回值(美元/桶)的计算方法是将营业净回值除以公司在指定时期内的石油总销量。运营净回值(美元/桶)是一种非公认会计准则财务比率,广泛用于石油和天然气行业,作为衡量公司在指定时期内为偿还债务、资本支出或其他用途产生现金流的效率和能力的补充指标,不考虑石油销售量变化的影响。

声明:本内容仅用作提供资讯及教育之目的,不构成对任何特定投资或投资策略的推荐或认可。 更多信息
    抢沙发