share_log

Hemisphere Energy Announces 2023 Fourth Quarter and Year-End Financial and Operating Results

Hemisphere Energy Announces 2023 Fourth Quarter and Year-End Financial and Operating Results

半球能源公佈2023年第四季度和年終財務和經營業績
newsfile ·  04/18 08:00

Vancouver, British Columbia--(Newsfile Corp. - April 18, 2024) - Hemisphere Energy Corporation (TSXV: HME) (OTCQX: HMENF) ("Hemisphere" or the "Company") is pleased to provide its financial and operating results for the fourth quarter and year ended December 31, 2023.

不列顛哥倫比亞省溫哥華--(Newsfile Corp.,2024 年 4 月 18 日)-半球能源公司 (TSXV: 主頁) (OTCQX: HMENF) (“半球” 或 “公司”)很高興提供截至2023年12月31日的第四季度和年度的財務和經營業績。

2023 Highlights

2023 年亮點

  • Increased fourth quarter production by 16% to a record of 3,386 boe/d (99% heavy oil), and annual production by 11% to 3,125 boe/d (99% heavy oil), as compared to 2022.
  • Achieved annual revenue of $84.5 million, with adjusted funds flow from operations ("AFF")(1) of $39.4 million.
  • Invested $16.9 million to drill eight successful Atlee Buffalo wells, one unsuccessful exploration well, upgrade facilities, purchase land and seismic, and pre-purchase materials for the 2024 development program.
  • Generated $22.5 million of free funds flow ("FFF")(1).
  • Distributed $10.1 million in quarterly dividends to shareholders.
  • Distributed $3.0 million in special dividends to shareholders.
  • Purchased and cancelled 3.2 million shares at an average price of $1.28 per share under the Company's normal course issuer bid ("NCIB"), returning $4.1 million to shareholders.
  • Exited the year with a positive working capital(1) position of $3.6 million compared to a net debt(1) position of $0.8 million at December 31, 2022.
  • Increased Proved Developed Producing (PDP) NPV10 BT reserve value by 9% to $248 million and maintained reserve volumes at 8.2 MMboe (99.6% heavy oil).
  • Increased Proved (1P) NPV10 BT reserve value by 5% to $325 million and maintained reserve volumes at 12.1 MMboe (99.4% heavy oil).
  • Increased Proved plus Probable (2P) NPV10 BT reserve value by 5% to $416 million and maintained reserve volumes at 16.3 MMboe (99.4% heavy oil).
  • 與2022年相比,第四季度的產量增長了16%,達到創紀錄的3,386桶當量/日(99%重油),年產量增長了11%,達到3,125桶桶油/日(99%重油)。
  • 通過調整後的運營資金流(“AFF”),實現年收入8,450萬美元(1) 3,940萬美元。
  • 投資1690萬美元,成功鑽探了八口Atlee Buffalo油井,一口未成功的勘探井,升級設施,購買土地和地震以及爲2024年開發計劃預購材料。
  • 創造了2,250萬美元的自由資金流(“FFF”)(1)
  • 向股東分發了1,010萬美元的季度股息。
  • 向股東分發了300萬美元的特別股息。
  • 根據公司的正常發行人出價(“NCIB”),以平均每股1.28美元的價格購買和取消了320萬股股票,向股東返還了410萬澳元。
  • 以正數的營運資金退出本年(1) 與淨負債相比,頭寸爲360萬美元(1) 截至2022年12月31日,頭寸爲80萬美元。
  • 將探明開發產量(PDP)NPV10 BT儲備值提高了9%,達到2.48億美元,並將儲量維持在820萬英國央行(99.6%重油)。
  • 探明(1P)NPV10 BT儲量增加了5%,達到3.25億美元,並將儲量維持在12.1百萬英鎊(99.4%重油)。
  • 已探明加上可能的(2P)NPV10 英國電信儲備值增加了5%,達到4.16億美元,並將儲量維持在1630萬英鎊英國央行(99.4%重油)。

Note:
(1) Non-IFRS financial measure that is not a standardized financial measure under International Financial Reporting Standards ("IFRS") and may not be comparable to similar financial measures disclosed by other issuers. Refer to "Non-IFRS and Other Financial Measures" section below.

注意:
(1) 非國際財務報告準則財務指標,不是《國際財務報告準則》(“IFRS”)下的標準化財務指標,可能無法與其他發行人披露的類似財務指標進行比較。請參閱下面的 “非國際財務報告準則和其他財務指標” 部分。

Financial and Operating Summary

財務和運營摘要

Selected financial and operational highlights should be read in conjunction with Hemisphere's audited annual financial statements and related Management's Discussion and Analysis for the year ended December 31, 2023. These reports, including the Company's Annual Information Form for the year ended December 31, 2023, are available on SEDAR+ at and on Hemisphere's website at . All amounts are expressed in Canadian dollars unless otherwise noted.

部分財務和運營要點應與半球截至2023年12月31日止年度的經審計的年度財務報表和相關的管理層討論和分析一起閱讀。這些報告,包括公司截至2023年12月31日止年度的年度信息表,可在SEDAR+和Hemisphere的網站上查閱,網址爲。除非另有說明,否則所有金額均以加元表示。

Three Months Ended December 31
Years Ended December 31
($000s except per unit and share amounts)
2023

2022

2023

2022
FINANCIAL











Petroleum and natural gas revenue $ 22,423
$ 19,564
$ 84,472
$ 96,699
Operating field netback(1)
13,517

10,926

51,843

58,270
Operating netback(1)
14,428

11,396

52,118

51,995
Cash provided by operating activities
13,496

8,995

44,241

45,091
Adjusted funds flow from operations (AFF)(1)
11,295

11,011

39,411

46,686
Per share, basic(1)
0.11

0.11

0.39

0.47
Per share, diluted(1)
0.11

0.11

0.39

0.46
Free funds flow (FFF)(1)
9,144

4,921

22,539

28,420
Net income
3,981

3,253

24,195

21,317
Per share, basic
0.04

0.03

0.24

0.21
Per share, diluted
0.04

0.03

0.24

0.21
Dividends
5,489

2,560

13,083

7,683
Per share, basic
0.025

0.025

0.130

0.075
NCIB share repurchases
2,085

1,694

4,095

3,387
Capital expenditures (1)
2,151

6,090

16,872

18,266
Working capital (Net debt)(1)
3,589

(766)
3,589

(766)
OPERATING







Average daily production







Heavy oil (bbl/d)
3,364

2,884

3,100

2,801
Natural gas (Mcf/d)
132

138

147

158
Combined (boe/d)
3,386

2,907

3,125

2,828
Oil weighting
99%

99%

99%

99%
Average sales prices







Heavy oil ($/bbl) $ 72.36
$ 73.52
$ 74.53
$ 94.29
Natural gas ($/Mcf)
2.19

4.76

2.56

5.03
Combined ($/boe) $ 71.97
$ 73.16
$ 74.07
$ 93.69
Operating netback ($/boe)







Petroleum and natural gas revenue $ 71.97
$ 73.16
$ 74.07
$ 93.69
Royalties
(14.07)
(16.50)
(14.71)
(23.71)
Operating costs
(11.49)
(13.16)
(10.87)
(11.09)
Transportation costs
(3.03)
(2.64)
(3.03)
(2.43)
Operating field netback(1)
43.38

40.86

45.46

56.46
Realized commodity hedging gain (loss)
2.92

1.76

0.24

(6.08)
Operating netback(1) $ 46.30
$ 42.62
$ 45.70
$ 50.38
General and administrative expense
(5.63)
(4.92)
(4.05)
(3.94)
Interest expense and foreign exchange (loss)
(0.44)
(0.70)
(0.58)
(1.00)
Current tax expense
(3.98)
4.18

(6.51)
(0.21)
Adjusted funds flow from operations(1) ($/boe) $ 36.25
$ 41.18
$ 34.56
$ 45.23
截至12月31日的三個月
截至 12 月 31 日的年份
(除每單位和每股金額外,000美元)
2023

2022

2023

2022
金融的











石油和天然氣收入 $ 22,423
$ 19,564
$ 84,472
$ 96,699
操作現場淨返回(1)
13,517

10,926

51,843

58,270
運營淨回報(1)
14,428

11,396

52,118

51,995
經營活動提供的現金
13,496

8,995

44,241

45,091
調整後的運營資金流 (AFF)(1)
11,295

11,011

39,411

46,686
每股,基本(1)
0.11

0.11

0.39

0.47
每股,攤薄(1)
0.11

0.11

0.39

0.46
自由資金流 (FFF)(1)
9,144

4,921

22,539

28,420
淨收入
3,981

3,253

24,195

21,317
每股,基本
0.04

0.03

0.24

0.21
每股,攤薄
0.04

0.03

0.24

0.21
分紅
5,489

2,560

13,083

7,683
每股,基本
0.025

0.025

0.130

0.075
NCIB股票回購
2,085

1,694

4,095

3,387
資本支出 (1)
2,151

6,090

16,872

18,266
營運資金(淨負債)(1)
3,589

(766)
3,589

(766)
操作的







平均日產量







重油 (bbl/d)
3,364

2,884

3,100

2,801
天然氣 (mcf/D)
132

138

147

158
合併(boe/d)
3,386

2,907

3,125

2,828
石油權重
99%

99%

99%

99%
平均銷售價格







重油(美元/桶) $ 72.36
$ 73.52
$ 74.53
$ 94.29
天然氣(美元/立方英尺)
2.19

4.76

2.56

5.03
合併(美元/boe) $ 71.97
$ 73.16
$ 74.07
$ 93.69
運營淨回報(美元/boe)







石油和天然氣收入 $ 71.97
$ 73.16
$ 74.07
$ 93.69
特許權使用費
(14.07)
(16.50)
(14.71)
(23.71)
運營成本
(11.49)
(13.16)
(10.87)
(11.09)
運輸成本
(3.03)
(2.64)
(3.03)
(2.43)
操作現場淨返回(1)
43.38

40.86

45.46

56.46
已實現的大宗商品套期保值收益(虧損)
2.92

1.76

0.24

(6.08)
運營淨回報(1) $ 46.30
$ 42.62
$ 45.70
$ 50.38
一般和管理費用
(5.63)
(4.92)
(4.05)
(3.94)
利息支出和外匯(損失)
(0.44)
(0.70)
(0.58)
(1.00)
當期稅收支出
(3.98)
4.18

(6.51)
(0.21)
調整後的運營資金流(1) ($/boe) $ 36.25
$ 41.18
$ 34.56
$ 45.23

Note:
(1) Non-IFRS financial measure that is not a standardized financial measure under IFRS Accounting Standards ("IFRS") and may not be comparable to similar financial measures disclosed by other issuers. Refer to "Non-IFRS and Other Financial Measures" section of the MD&A.

注意:
(1) 非國際財務報告準則財務指標,不是《國際財務報告準則》(“IFRS”)下的標準化財務指標,可能無法與其他發行人披露的類似財務指標進行比較。請參閱 MD&A 的 “非國際財務報告準則和其他財務指標” 部分。

COMMON SHARES
April 17,
2024


December 31,
2023


December 31,
2022

Common shares issued and outstanding
97,951,239

99,340,339

101,978,939
Stock options
7,563,000

7,563,000

6,075,000
Total fully diluted shares outstanding
105,514,239

106,903,339

108,053,939
普通股
四月 17,
2024


十二月三十一日
2023


十二月 31,
2022

已發行和流通的普通股
97,951,239

99,340,339

101,978,939
股票期權
7,563,000

7,563,000

6,075,000
完全攤薄後的已發行股票總額
105,514,239

106,903,339

108,053,939

Operations Update and Outlook

運營更新和展望

2023 was another rewarding year for Hemisphere, resulting in production growth of 11%, significant shareholder returns of $0.17 per share paid in dividends and NCIB purchases (representing a FFF payout ratio(2) of 76%), and the transformation from a net debt to a cash position.

對於半球來說,2023年又是豐收的一年,產量增長了11%,股東回報率爲每股0.17美元,股息和NCIB的收購(相當於FFF的派息率)。(2) 佔76%),以及從淨負債向現金狀況的轉變。

Additionally, Hemisphere purchased mineral rights in a Saskatchewan oil resource play during the year, and kicked off the first quarter of 2024 by successfully drilling a 5-well pad (3 producers and 2 injectors) into the pool. The Company anticipates bringing the wells on production in the third quarter of the year, after commissioning a new polymer flood facility and oil treating battery in the area. The remainder of Hemisphere's 2024 capital development program will be spent in its core Atlee Buffalo property later this summer.

此外,Hemisphere在年內購買了薩斯喀徹溫省一家石油資源開發區的礦產權,併成功地在礦池中鑽探了一個5口井墊(3個生產商和2個噴油器),拉開了2024年第一季度的序幕。該公司預計,在該地區投產新的聚合物防洪設施和石油處理電池後,該油井將在今年第三季度投產。Hemisphere2024年資本開發計劃的其餘部分將在今年夏天晚些時候用於其Atlee Buffalo的核心房產。

Following significant downtime due to extreme cold weather in January and early February, Hemisphere's corporate production during the latter half of the quarter has reached all-time highs of over 3,500 boe/d (February 15 - March 31, 2024 field estimates, 99% heavy oil), bringing average first quarter production to 3,135 boe/d.

在1月和2月初因極端寒冷天氣導致長時間停機之後,Hemispere在本季度後半部分的公司產量已達到歷史新高,超過3500桶桶/日(油田估計,2024年2月15日至3月31日,重油99%),使第一季度的平均產量達到3,135桶桶/日。

Pricing outlook for heavy oil is bullish across the industry with the Trans Mountain pipeline anticipated to commence operations in May. With this additional egress capacity, WCS differential forecasts for the year have narrowed substantially. Combined with strong WTI pricing and a weak Canadian dollar, Hemisphere is optimistic about the year ahead as it tests its new Saskatchewan play while continuing to deliver top-tier free funds flow yields to its shareholders from ultra-low decline, high-value reserves in Atlee Buffalo.

整個行業的重油定價前景看漲,跨山管道預計將於5月開始運營。隨着出口容量的增加,WCS對今年的差異預測已大大縮小。再加上強勁的WTI定價和疲軟的加元,Hisphere對來年持樂觀態度,因爲它正在測試其在薩斯喀徹溫省的新業務,同時繼續從Atlee Buffalo的超低跌幅高價值儲備中向股東提供頂級自由資金流收益率。

About Hemisphere Energy Corporation

半球能源公司簡介

Hemisphere is a dividend-paying Canadian oil company focused on maximizing value-per-share growth with the sustainable development of its high netback, low decline conventional heavy oil assets through polymer flood enhanced oil recovery methods. Hemisphere trades on the TSX Venture Exchange as a Tier 1 issuer under the symbol "HME" and on the OTCQX Venture Marketplace under the symbol "HMENF".

Hemisphere是一家支付股息的加拿大石油公司,專注於通過聚合物洪水增強石油開採方法,實現其高淨回報、低跌幅的傳統重油資產的可持續發展,從而最大限度地提高每股價值的增長。Hemishere作爲一級發行人在多倫多證券交易所風險交易所上市,股票代碼爲 “HME”,在OTCQX風險投資市場上交易代碼爲 “HMENF”。

For further information, please visit the Company's website at to view its corporate presentation or contact:

欲了解更多信息,請訪問公司網站查看其公司介紹或聯繫:

Don Simmons, President & Chief Executive Officer
Telephone: (604) 685-9255
Email: info@hemisphereenergy.ca
Website:

唐·西蒙斯,總裁兼首席執行官
電話:(604) 685-9255
電子郵件:info@hemisphereenergy.ca
網站:

Note:
(2) Non-IFRS Financial Ratio that is not a standardized financial measure under IFRS and may not be comparable to similar ratios disclosed by other issuers. Free funds flow, a non-IFRS financial measure, is used as a component of the non-IFRS ratio. The ratio is calculated as dividends of $13.1 million plus NCIB of $4.1 million divided by FFF of $22.5 million, equals a FFF payout ratio of 76% to shareholders.

注意:
(2)非國際財務報告準則財務比率,該比率不是國際財務報告準則下的標準化財務指標,可能無法與其他發行人披露的類似比率進行比較。自由資金流是一種非國際財務報告準則的財務指標,被用作非國際財務報告準則比率的組成部分。該比率的計算方法是1310萬美元的股息加上410萬美元的NCIB除以2,250萬美元的FFF,等於FFF對股東的派息率爲76%。

Forward-looking Statements

前瞻性陳述

Certain statements included in this news release constitute forward-looking statements or forward-looking information (collectively, "forward-looking statements") within the meaning of applicable securities legislation. Forward-looking statements are typically identified by words such as "anticipate", "continue", "estimate", "expect", "forecast", "may", "will", "project", "could", "plan", "intend", "should", "believe", "outlook", "potential", "target" and similar words suggesting future events or future performance. In particular, but without limiting the generality of the foregoing, this news release includes forward-looking statements regarding Hemisphere's expectations that it will bring wells in Saskatchewan on production in the third quarter of the year, after commissioning a new polymer flood facility and oil treating battery in the area; that the remainder of Hemisphere's 2024 capital development program will be spent in its core Atlee Buffalo property later this summer; outlook for heavy oil and commencement of operations for the Trans Mountain pipeline; anticipated WCS differential forecasts for the year and Hemisphere's outlook for the year. In addition, statements relating to "reserves" are deemed to be forward-looking statements as they involve the implied assessment, based on certain estimates and assumptions, that the reserves described exist in the quantities predicted or estimated and can be profitably produced in the future.

本新聞稿中包含的某些陳述構成適用證券立法所指的前瞻性陳述或前瞻性信息(統稱爲 “前瞻性陳述”)。前瞻性陳述通常用 “預期”、“繼續”、“估計”、“預期”、“可能”、“將”、“項目”、“可能”、“計劃”、“打算”、“應該”、“相信”、“前景”、“潛力”、“目標” 等詞語來識別,以及暗示未來事件或未來表現的類似詞語。特別是,在不限制上述內容概括性的前提下,本新聞稿包括前瞻性陳述,即半球在該地區投產新的聚合物防洪設施和石油處理電池後,將於今年第三季度在薩斯喀徹溫省的油井投產;半球2024年資本開發計劃的剩餘部分將在今年夏天晚些時候用於Atlee Buffalo的核心地產;重油展望和Trans Mountain開始運營管道;預期WCS對今年的預測與半球今年的展望有所不同。此外,與 “儲量” 有關的陳述被視爲前瞻性陳述,因爲它們涉及基於某些估計和假設的隱含評估,即所描述的儲量以預測或估計的數量存在,並且將來可以盈利地生產。

Forward‐looking statements are based on a number of material factors, expectations or assumptions of Hemisphere which have been used to develop such statements and information, but which may prove to be incorrect. Although Hemisphere believes that the expectations reflected in such forward‐looking statements or information are reasonable, undue reliance should not be placed on forward‐looking statements because Hemisphere can give no assurance that such expectations will prove to be correct. In addition to other factors and assumptions which may be identified herein, assumptions have been made regarding, among other things: the current and go-forward oil price environment; that Hemisphere will continue to conduct its operations in a manner consistent with past operations; that results from drilling and development activities are consistent with past operations; timing of operations for the Trans Mountain pipeline; completion of commissioning a new polymer flood facility and oil treating battery in in its Saskatchewan operating area in the manner (and on the timing) currently expected; the quality of the reservoirs in which Hemisphere operates and continued performance from existing wells; the continued and timely development of infrastructure in areas of new production; the accuracy of the estimates of Hemisphere's reserve volumes; certain commodity price and other cost assumptions; continued availability of debt and equity financing and cash flow to fund Hemisphere's current and future plans and expenditures; the impact of increasing competition; the general stability of the economic and political environment in which Hemisphere operates; the general continuance of current industry conditions; the timely receipt of any required regulatory approvals; the ability of Hemisphere to obtain qualified staff, equipment and services in a timely and cost efficient manner; drilling results; the ability of the operator of the projects in which Hemisphere has an interest in to operate the field in a safe, efficient and effective manner; the ability of Hemisphere to obtain financing on acceptable terms; field production rates and decline rates; the ability to replace and expand oil and natural gas reserves through acquisition, development and exploration; the timing and cost of pipeline, storage and facility construction and expansion and the ability of Hemisphere to secure adequate product transportation; future commodity prices; currency, exchange and interest rates; regulatory framework regarding royalties, taxes and environmental matters in the jurisdictions in which Hemisphere operates; and the ability of Hemisphere to successfully market its oil and natural gas products.

前瞻性陳述基於Hemishere的許多實質性因素、預期或假設,這些因素被用來制定此類陳述和信息,但可能被證明是不正確的。儘管半球認爲此類前瞻性陳述或信息中反映的預期是合理的,但不應過分依賴前瞻性陳述,因爲半球無法保證此類預期會被證明是正確的。除了本文可能確定的其他因素和假設外,還對以下方面做出了假設:當前和未來的油價環境;該半球將繼續以與過去運營一致的方式開展業務;鑽探和開發活動的結果與過去的運營一致;跨山管道的運營時間;完成薩斯喀徹溫運營區新的聚合物洪水設施和石油處理電池的調試(和關於時機)目前的預期;半球運營儲層的質量和現有油井的持續表現;新產區基礎設施的持續和及時發展;半球儲量估計的準確性;某些大宗商品價格和其他成本假設;持續的債務和股權融資及現金流爲半球當前和未來的計劃和支出提供資金;競爭加劇的影響;經濟和政治環境的總體穩定半球在哪裏運營;當前行業狀況的總體延續;及時獲得任何必要的監管部門批准;半球及時獲得合格員工、設備和服務的能力;鑽探結果;半球有興趣的項目的運營商以安全、高效和有效的方式運營油田的能力;半球以可接受的條件獲得融資的能力;油田產量和下降率;更換和擴充機油以及通過收購、開發和勘探實現的天然氣儲量;管道、儲存和設施建設和擴建的時間和成本以及半球確保充足產品運輸的能力;未來的大宗商品價格;貨幣、匯率和利率;有關半球運營司法管轄區的特許權使用費、稅收和環境問題的監管框架;以及半球成功銷售其石油和天然氣產品的能力。

The forward‐looking statements included in this news release are not guarantees of future performance and should not be unduly relied upon. Such information and statements, including the assumptions made in respect thereof, involve known and unknown risks, uncertainties and other factors that may cause actual results or events to defer materially from those anticipated in such forward‐looking statements including, without limitation: changes in commodity prices; changes in the demand for or supply of Hemisphere's products, the early stage of development of some of the evaluated areas and zones; unanticipated operating results or production declines; changes in tax or environmental laws, royalty rates or other regulatory matters; changes in development plans of Hemisphere or by third party operators of Hemisphere's properties, increased debt levels or debt service requirements; inaccurate estimation of Hemisphere's oil and gas reserve volumes; limited, unfavourable or a lack of access to capital markets; increased costs; a lack of adequate insurance coverage; the impact of competitors; and certain other risks detailed from time‐to‐time in Hemisphere's public disclosure documents, (including, without limitation, those risks identified in this news release and in Hemisphere's Annual Information Form).

本新聞稿中包含的前瞻性陳述並不能保證未來的表現,不應過度依賴。此類信息和陳述,包括相關假設,涉及已知和未知的風險、不確定性和其他因素,這些因素可能導致實際結果或事件與此類前瞻性陳述中的預期相去甚遠,包括但不限於:大宗商品價格的變化;半球產品需求或供應的變化;某些評估區域和區域的早期開發階段;意想不到的經營業績或產量下降;稅收或環境法的變化,特許權使用費率或其他監管事項;半球發展計劃或半球房產第三方運營商的變化、債務水平或償債要求的增加;對半球石油和天然氣儲備量的估計不準確;資本市場準入有限、不利或缺乏;成本增加;缺乏足夠的保險保障;競爭對手的影響;以及半球公開披露文件中不時詳述的某些其他風險(包括但不限於已確定的風險)在本新聞稿中和半球的年度信息表)。

The forward‐looking statements contained in this news release speak only as of the date of this news release, and Hemisphere does not assume any obligation to publicly update or revise any of the included forward‐looking statements, whether as a result of new information, future events or otherwise, except as may be required by applicable securities laws.

本新聞稿中包含的前瞻性陳述僅代表截至本新聞發佈之日,除非適用的證券法另有要求,否則半球不承擔任何義務公開更新或修改所包含的任何前瞻性陳述,無論是由於新信息、未來事件還是其他原因。

Non-IFRS and Other Financial Measures

非國際財務報告準則和其他財務指標

This news release contains the terms adjusted funds flow from operations, free funds flow, operating field netback and operating netback, capital expenditures and net debt, which are considered "non-IFRS financial measures" and any of these measures calculated on a per boe basis, which are considered "non-IFRS financial ratios". These terms do not have a standardized meaning prescribed by IFRS. Accordingly, the Company's use of these terms may not be comparable to similarly defined measures presented by other companies. Investors are cautioned that these measures should not be construed as an alternative to net income (loss) or cashflow from operations determined in accordance with IFRS and these measures should not be considered to be more meaningful than IFRS measures in evaluating the Company's performance.

本新聞稿包含調整後的運營資金流、自由資金流、運營領域淨回值和運營淨回值、資本支出和淨負債等術語,這些術語被視爲 “非國際財務報告準則財務指標”,以及任何按英國央行計算的指標,被視爲 “非國際財務報告準則財務比率”。這些術語不具有《國際財務報告準則》規定的標準化含義。因此,公司對這些術語的使用可能無法與其他公司提出的類似定義的衡量標準相提並論。提醒投資者,不應將這些指標解釋爲根據國際財務報告準則確定的淨收益(虧損)或經營現金流的替代方案,在評估公司業績方面,不應將這些衡量標準視爲比國際財務報告準則指標更有意義。

a) Adjusted funds flow from operations ("AFF") (Non-IFRS Financial Measure and Ratio if calculated on a per boe basis): The Company considers AFF to be a key measure that indicates the Company's ability to generate the funds necessary to support future growth through capital investment and to repay any debt. AFF is a measure that represents cash flow generated by operating activities, before changes in non-cash working capital and adjusted for decommissioning expenditures, and may not be comparable to measures used by other companies. The most directly comparable IFRS measure for AFF is cash provided by operating activities. AFF per share is calculated using the same weighted-average number of shares outstanding as in the case of the earnings per share calculation for the period.

a) 調整後的運營資金流(“AFF”)(非國際財務報告準則財務指標和比率,如果按每個英國央行計算): 該公司認爲AFF是一項關鍵指標,它表明公司有能力通過資本投資籌集支持未來增長所需的資金並償還任何債務。AFF是一種衡量標準,它代表在非現金營運資本變動之前由經營活動產生的現金流,並根據退役支出進行了調整,可能無法與其他公司使用的衡量標準進行比較。AFF最直接可比的國際財務報告準則衡量標準是經營活動提供的現金。每股AFF是使用與計算該期間每股收益相同的已發行股票的加權平均數計算得出的。

A reconciliation of AFF to cash provided by operating activities is presented as follows:

AFF與經營活動提供的現金的對賬情況如下:


Three Months Ended December 31
Years Ended December 31
($000s, except per share amounts) 2023
2022
2023
2022
Cash provided by operating activities $ 13,496
$ 8,995
$ 44,240
$ 45,091
Change in non-cash working capital
(2,259)
1,447

(5,266)
911
Adjust: Decommissioning obligation expenditures
58

569

437

684
Adjusted funds flow from operations $ 11,295
$ 11,011
$ 39,411
$ 46,686
Per share, basic $ 0.11
$ 0.11
$ 0.39
$ 0.47
Per share, diluted $ 0.11
$ 0.11
$ 0.39
$ 0.46

截至12月31日的三個月
截至 12 月 31 日的年份
(000美元,每股金額除外) 2023
2022
2023
2022
經營活動提供的現金 $ 13,496
$ 8,995
$ 44,240
$ 45,091
非現金營運資本的變化
(2,259)
1,447

(5,266)
911
調整:退役債務支出
58

569

437

684
調整後的運營資金流 $ 11,295
$ 11,011
$ 39,411
$ 46,686
每股,基本 $ 0.11
$ 0.11
$ 0.39
$ 0.47
每股,攤薄 $ 0.11
$ 0.11
$ 0.39
$ 0.46

b) Free funds flow ("FFF") (Non-IFRS Financial Measures): Is calculated by taking adjusted funds flow and subtracting capital expenditures, excluding acquisitions and dispositions. Management believes that free funds flow provides a useful measure to determine Hemisphere's ability to improve returns and to manage the long-term value of the business.

b) 自由資金流(“FFF”)(非國際財務報告準則財務指標): 通過調整後的資金流減去資本支出(不包括收購和處置)來計算。管理層認爲,自由資金流爲確定半球提高回報和管理業務長期價值的能力提供了有用的衡量標準。


Three Months Ended December 31
Years Ended December 31
($000s, except per share amounts) 2023
2022
2023
2022
Adjusted funds flow $ 11,295
$ 11,011
$ 39,411
$ 46,686
Capital expenditures
(2,151)
(6,090)
(16,872)
(18,266)
Free funds flow $ 9,144
$ 4,921
$ 22,539
$ 28,420
Per share, basic $ 0.09
$ 0.05
$ 0.22
$ 0.29
Per share, diluted $ 0.09
$ 0.05
$ 0.22
$ 0.28

截至12月31日的三個月
截至12月31日的年度
(000美元,每股金額除外) 2023
2022
2023
2022
調整後的資金流 $ 11,295
$ 11,011
$ 39,411
$ 46,686
資本支出
(2,151)
(6,090)
(16,872)
(18,266)
自由資金流 $ 9,144
$ 4,921
$ 22,539
$ 28,420
每股,基本 $ 0.09
$ 0.05
$ 0.22
$ 0.29
每股,攤薄 $ 0.09
$ 0.05
$ 0.22
$ 0.28

c) Capital Expenditures (Non-IFRS Financial Measure): Management uses the term "capital expenditures" as a measure of capital investment in exploration and production assets, and such spending is compared to the Company's annual budgeted capital expenditures. The most directly comparable IFRS measure for capital expenditures is cash flow used in investing activities. A summary of the reconciliation of cash flow used in investing activities to capital expenditures is set forth below:

c) 資本支出(非國際財務報告準則財務指標): 管理層使用 “資本支出” 一詞來衡量對勘探和生產資產的資本投資,並將此類支出與公司的年度預算資本支出進行比較。最直接可比的國際財務報告準則資本支出衡量標準是投資活動中使用的現金流。投資活動中使用的現金流與資本支出對賬情況摘要如下:


Three Months Ended December 31
Years Ended December 31
($000s) 2023
2022
2023
2022
Cash used in investing activities $ 3,745
$ 4,680
$ 19,456
$ 18,847
Change in non-cash working capital
(1,594)
1,410

(2,584)
(581)
Capital expenditures $ 2,151
$ 6,090
$ 16,872
$ 18,266

截至12月31日的三個月
截至 12 月 31 日的年份
(000 美元) 2023
2022
2023
2022
用於投資活動的現金 $ 3,745
$ 4,680
$ 19,456
$ 18,847
非現金營運資本的變化
(1,594)
1,410

(2,584)
(581)
資本支出 $ 2,151
$ 6,090
$ 16,872
$ 18,266

d) Operating field netback (Non-IFRS Financial Measure and Ratio if calculated on a per boe basis): Is a benchmark used in the oil and natural gas industry and a key indicator of profitability relative to current commodity prices. Operating field netback is calculated as oil and gas sales, less royalties, operating expenses and transportation costs on an absolute and per barrel of oil equivalent basis. These terms should not be considered an alternative to, or more meaningful than, cash flow from operating activities or net income or loss as determined in accordance with IFRS as an indicator of the Company's performance.

d) 運營領域淨回報(非國際財務報告準則財務指標和比率,如果按每個英國央行計算): 是石油和天然氣行業使用的基準,也是衡量當前大宗商品價格盈利能力的關鍵指標。運營油田淨回報按絕對值和每桶石油當量計算的石油和天然氣銷售額減去特許權使用費、運營費用和運輸成本計算。這些條款不應被視爲根據國際財務報告準則確定的作爲公司業績指標的經營活動現金流或淨收益或虧損的替代方案,或比這些條款更有意義。

e) Operating netback (Non-IFRS Financial Measure and Ratio if calculated on a per boe basis): Is calculated as the operating field netback plus the Company's realized commodity hedging gain (loss) on an absolute and per barrel of oil equivalent basis.

e) 營業淨回值(非國際財務報告準則財務指標和比率,如果按每個英國央行計算): 計算方法是運營區域淨回值加上公司按絕對值和每桶石油當量計算的已實現大宗商品套期保值收益(虧損)。

f) Net debt (Non-IFRS Financial Measure): Is closely monitored by the Company to ensure that its capital structure is maintained by a strong balance sheet to fund the future growth of the Company. Net debt is used in this document in the context of liquidity and is calculated as the total of the Company's current assets, less current liabilities, excluding the fair value of financial instruments, lease and warrant liabilities, and including the bank debt. There is no IFRS measure that is reasonably comparable to net debt.

f) 淨負債(非國際財務報告準則財務指標): 受到公司的密切監控,以確保其資本結構由強勁的資產負債表維持,爲公司的未來增長提供資金。本文件中淨負債在流動性背景下使用,計算方法是公司流動資產減去流動負債的總額,不包括金融工具、租賃和權證負債的公允價值,包括銀行債務。沒有任何與淨負債相當的《國際財務報告準則》衡量標準。

The following table outlines the Company calculation of net debt:

下表概述了公司對淨負債的計算:


As at December 31

2023
2022
Current assets(1) $ 14,110
$ 5,825
Current liabilities(1)
(10,521)
(6,591)
Working capital / (Net debt) $ 3,589
$ (765)

截至十二月三十一日

2023
2022
流動資產(1) $ 14,110
$ 5,825
流動負債(1)
(10,521)
(6,591)
營運資金/(淨負債) $ 3,589
$ (765)

Note:
(1) Excluding fair value of financial instruments, and lease and decommissioning obligations.

注意:
(1) 不包括金融工具的公允價值以及租賃和退役債務。

g) Supplementary Financial Measures and Ratios

g) 補充財務指標和比率

"Adjusted Funds Flow from operations per basic share" is comprised of funds from operations divided by basic weighted average common shares.
"Adjusted Funds Flow from operations per diluted share" is comprised of funds from operations divided by diluted weighted average common shares.
"Operating expense per boe" is comprised of operating expense, as determined in accordance with IFRS, divided by the Company's total production.
"Free Funds Flow Payout Ratio" is a non-IFRS financial ratio comprised of dividends declared during the year plus NCIB expenditures during the year divided by free funds flow (a non-IFRS financial measure) for the applicable year.
"Realized heavy oil price" is comprised of heavy crude oil commodity sales from production, as determined in accordance with IFRS, divided by the Company's crude oil production.
"Realized natural gas price" is comprised of natural gas commodity sales from production, as determined in accordance with IFRS, divided by the Company's natural gas production.
"Realized combined price" is comprised of total commodity sales from production, as determined in accordance with IFRS, divided by the Company's total production.
"Royalties per boe" is comprised of royalties, as determined in accordance with IFRS, divided by the Company's total production.
"Transportation costs per boe" is comprised of transportation expense, as determined in accordance with IFRS, divided by the Company's total production.

“調整後的每股基本股運營資金流” 由運營資金除以基本加權平均普通股組成。
“調整後的攤薄後每股運營資金流” 由運營資金除以攤薄後的加權平均普通股組成。
“每桶油的運營費用” 由根據國際財務報告準則確定的運營費用除以公司的總產量組成。
“自由資金流支付比率” 是非國際財務報告準則財務比率,由當年申報的股息加上NCIB當年的支出除以適用年度的自由資金流(非國際財務報告準則財務指標)組成。
“已實現的重油價格” 包括根據國際財務報告準則確定的重質原油商品的產量銷售額除以公司的原油產量。
“已實現的天然氣價格” 包括根據國際財務報告準則確定的天然氣大宗商品的生產銷售額除以公司的天然氣產量。
“已實現合併價格” 由根據國際財務報告準則確定的大宗商品生產銷售總額除以公司的總產量構成。
“每桶特許權使用費” 由根據國際財務報告準則確定的特許權使用費除以公司的總產量構成。
“每桶油的運輸成本” 由根據國際財務報告準則確定的運輸費用除以公司的總產量構成。

The Company has provided additional information on how these measures are calculated in the Management's Discussion and Analysis for the year ended December 31, 2023, which is available under the Company's SEDAR+ profile at .

公司在截至2023年12月31日止年度的管理層討論與分析中提供了有關如何計算這些指標的更多信息,該信息可在公司的SEDAR+簡介下查閱,網址爲。

Oil and Gas Advisories

石油和天然氣諮詢

All estimated reserve volumes and the estimated net present values of the future net revenues of such reserve estimates included in this news release are as attributed by McDaniel Associates & Consultants Ltd., the Company's independent reserve evaluators in its report as at December 31, 2023 and prepared in accordance with the COGE Handbook and National Instrument 51-101 - Standards of Disclosure for Oil and Gas Activities.

本新聞稿中包含的所有估計儲備量和此類儲備金估算的未來淨收入的估計淨現值均由公司的獨立儲備評估機構McDaniel Associates & Consultants Ltd.在其截至2023年12月31日的報告中提出,並根據COGE手冊和國家儀器51-101——石油和天然氣活動披露標準編寫。

A barrel of oil equivalent ("boe") may be misleading, particularly if used in isolation. A boe conversion ratio of 6 Mcf:1 Bbl is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead. In addition, given that the value ratio based on the current price of crude oil as compared to natural gas is significantly different from the energy equivalency of 6:1, utilizing a conversion on a 6:1 basis may be misleading as an indication of value.

一桶石油當量(“BOE”)可能會產生誤導,特別是如果單獨使用。英國央行轉換比爲 6 Mcf: 1 Bbl,基於主要適用於燃燒器尖端的能量等效轉換方法,並不代表井口的價值等價物。此外,鑑於基於當前原油價格與天然氣價格的價值比率與 6:1 的能源當量存在顯著差異,因此使用 6:1 的轉換作爲價值指示可能會產生誤導。

It should not be assumed that the net present value of the estimated net revenues of the reserves presented in this news release represent the fair market value of the reserves. There is no assurance that the forecast prices and costs assumptions upon which such estimates are made will be attained and variances could be material. The reserve estimates of Hemisphere's crude oil, natural gas liquids and natural gas reserves and any estimated recovery factors provided herein are estimates only and there is no guarantee that the estimated reserves will be recovered. Actual crude oil, natural gas and natural gas liquids reserves may be greater than or less than the estimates provided herein.

不應假設本新聞稿中公佈的儲備金估計淨收入的淨現值代表儲備金的公允市場價值。無法保證作出此類估算所依據的預測價格和成本假設能夠實現,差異可能很大。半球原油、液化天然氣和天然氣儲量的儲量估算值以及此處提供的任何估計回收係數僅爲估計值,不能保證估計的儲量會被回收。實際原油、天然氣和液化天然氣儲量可能大於或小於此處提供的估計值。

Definitions and Abbreviations

定義和縮寫

bbl barrel Mcf thousand cubic feet
bbl/d barrels per day Mcf/d thousand cubic feet per day
$/bbl dollar per barrel $/Mcf dollar per thousand cubic feet
boe barrel of oil equivalent NGL natural gas liquids
boe/d barrel of oil equivalent per day NPV10 BT Net Present Value discounted at 10%, before tax
$/boe dollar per barrel of oil equivalent IFRS International Financial Reporting Standards
Mboe thousand barrels of oil equivalent WCS Western Canadian Select
MMboe million barrels of oil equivalent US$ United States Dollar
bbl Mcf 千立方英尺
bbl/d 每天桶 mcf/D 每天千立方英尺
$/bbl 每桶美元 美元/立方英鎊 每千立方英尺美元
英國央行 每桶石油當量 NGL 液化天然氣
boe/d 每天一桶石油當量 NPV10 BT 淨現值稅前折扣爲10%
$/英國央行 每桶石油當量美元 國際財務報告準則 國際財務報告準則
Mboe 千桶石油當量 WCS 加拿大西部精選
mmBoe 百萬桶石油當量 美元$ 美國美元

Neither the TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this news release.

多倫多證券交易所風險投資交易所及其監管服務提供商(該術語在多倫多證券交易所風險投資交易所的政策中定義)均不對本新聞稿的充分性或準確性承擔責任。

声明:本內容僅用作提供資訊及教育之目的,不構成對任何特定投資或投資策略的推薦或認可。 更多信息
    搶先評論