Western | Corporate | |||
($ thousands ) | Canada | Quebec | & other | Consolidated |
Assets by operating segment | ||||
Exploration and Evaluation | $ 13,106 | $ – | $ – | $ 13,106 |
Property, Plant & Equipment | 116,695 | – | – | 116,695 |
Other | 4,644 | 7,551 | 28,727 | 40,922 |
Total Assets, December 31, 2024 | $ 134,445 | $ 7,551 | $ 28,727 | $ 170,723 |
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 |
Results by operating segment | ||||
Revenues | $ 34,151 | $ – | $ – | $ 34,151 |
Expenses | (26,972) | (671) | (13,363) | (41,006) |
Other income | – | – | (474) | (474) |
Total Loss, December 31, 2024 | $ 7,179 | $ (671) | $ (13,837) | $ (7,329) |
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) |
December 31, | December 31, | |
($ thousands) | 2024 | 2023 |
Bank balances | $ 10,463 | $ 10,283 |
Short -term bank deposits | 21,328 | 24,755 |
$ 31,791 | $ 35,038 |
December 31, | December 31, | |
($ thousands) | 2024 | 2023 |
Current | $ 3,174 | $ 2,939 |
31 - 60 days | 3 | – |
61 - 90 days | 1 | 46 |
>90 days | 64 | 31 |
$ 3,242 | $ 3,016 |
Less than | Remaining | ||
($ thousands) | one year | years | Total |
Trade and other liabilities | $ 12,496 | $ – | $ 12,496 |
Credit facilities | 49 | – | 49 |
Lease liabilities | 56 | 83 | 139 |
Current portion of asset retirement obligation | 799 | – | 799 |
December 31, 2024 | $ 13,400 | $ 83 | $ 13,483 |
Less than | Remaining | ||
($ thousands) | one year | years | Total |
Trade and other liabilities | $ 9,387 | $ – | $ 9,387 |
Credit facilities | 36 | – | 36 |
Lease liabilities | 58 | 134 | 192 |
Current portion of asset retirement obligation | 184 | – | 184 |
December 31, 2023 | $ 9,665 | $ 134 | $ 9,799 |
December 31, | December 31, | |
($ thousands) | 2024 | 2023 |
Credit facilities | $ 49 | $ 36 |
Cash flow from operating activities | 13,673 | 16,317 |
Shareholders' equity | 138,629 | 143,667 |
December 31, | December 31, | |
($ thousands ) | 2024 | 2023 |
Balance, beginning of year | $ 4,471 | $ 5,796 |
Loss on equity investment | (474) | (1,232) |
Gain (loss) on foreign exchange | 362 | (93) |
Balance, end of the year | $ 4,359 | $ 4,471 |
December 31, | December 31, | |
($ thousands ) (1) | 2024 | 2023 |
Cash and Cash Equivalents | $ 17,763 | $ 20,829 |
Other Current Assets | 585 | 281 |
Current Liabilities | 190 | 124 |
Non -current liabilities | 3,043 | 2,797 |
Net Loss (2) | $ (2,546) | $ (4,549) |
Issued and | Questerre | |
Outstanding | Ownership | |
Common Shares | 321,828 | 132,292 |
Preferred Shares | 1,795 | 288 |
($ thousands ) | Total |
Cost or deemed cost: | |
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 |
Additions including change to asset retirement | 4,000 |
Transfer from exploration and evaluation assets | 8,605 |
Balance, December 31, 2024 | $ 326,926 |
Balance, December 31, 2022 | $ 162,759 |
Depletion and depreciation | 11,890 |
Impairment | 23,737 |
Balance, December 31, 2023 | 198,386 |
Depletion and depreciation | 11,845 |
Balance, December 31, 2024 | $ 210,231 |
($ thousands ) | Total |
Net book value: | |
At December 31, 2023 | $ 115,935 |
At December 31, 2024 | $ 116,695 |
Average | ||||||
Annual % | ||||||
Change | ||||||
2025 | 2026 | 2027 | 2028 | 2029 | Thereafter | |
WTI (US$/barrel) | 71.58 | 74.48 | 75.81 | 77.66 | 79.22 | 2.00 |
AECO ($/MMbtu) | 2.36 | 3.33 | 3.48 | 3.69 | 3.76 | 2.00 |
Five Percent | ||
One Percent | Decrease in the | |
Increase in the | Forward Price | |
($ thousands) | Discount Rate | Estimates |
Impairment charge of property, plant and equipment | $ 5,724 | $ 17,845 |
December 31, | December 31, | |
($ thousands ) | 2024 | 2023 |
Balance, beginning of year | $ 12,287 | $ 14,227 |
Additions | 16,344 | 5,591 |
Transfers to property, plant and equipment | (8,605) | (6,307) |
Undeveloped lease impairments | – | (826) |
Undeveloped lease expiries and farmouts | – | (139) |
Foreign currency translation adjustment - Jordan | 943 | (259) |
Impairment of Jordan asset | (7,863) | – |
Balance, end of period | $ 13,106 | $ 12,287 |
December 31, | December 31, | |
($ thousands) | 2024 | 2023 |
Net loss before taxes | $ (7,329) | $ (23,708) |
Combined federal and provincial tax rate | 23.82% | 23.63% |
Computed 'expected' deferred tax expense (recovery) | (1,746) | (5,602) |
Increase in deferred taxes resulting from: | ||
Non-deductible differences and permanent items | 1,567 | 192 |
Change in deferred tax asset not recognized | 179 | 5,410 |
Deferred tax expense | $ - | $ - |
Petroleum and | Asset | ||||
natural gas | retirement | Non-capital | Capital | ||
($ thousands) | properties | Investments | obligation | losses | losses |
December 31, 2023 | $ 36,811 | $ 4,012 | $ 4,506 | $ 2,479 | $ 4,312 |
Change | 2,641 | 26 | 116 | (2,479) | 33 |
December 31, 2024 | $ 39,452 | $ 4,038 | $ 4,622 | $ – | $ 4,345 |
December 31, | December 31, | |
($ thousands) | 2024 | 2023 |
Petroleum and natural gas properties | $ 165,651 | $ 155,748 |
Investments | 33,908 | 33,955 |
Asset retirement obligation and leases | 19,420 | 19,075 |
Non -capital losses | – | 10,488 |
Capital losses | 36,488 | 36,488 |
Total | $ 255,467 | $ 255,754 |
| 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 - $0.19 | 8,500 | 1.07 | $ 0.18 | 8,500 | 1.07 | $ 0.18 |
$0.20 - $0.25 | 18,850 | 2.51 | 0.23 | 11,171 | 1.62 | 0.22 |
$0.31 - $0.35 | 10,945 | 2.06 | 0.34 | 10,033 | 2.06 | 0.34 |
38,295 | 2.06 | $ 0.25 | 29,704 | 1.61 | $ 0.25 | |
December 31, 2024 | December 31, 2023 | |||
Weighted | Weighted | |||
Number of | Average | Number of | Average | |
Options | Exercise | Options | Exercise | |
(thousands) | Price | (thousands) | Price | |
Outstanding, beginning of period | 38,140 | $ 0.26 | 35,298 | $ 0.28 |
Granted | 6,950 | 0.25 | 6,000 | 0.24 |
Forfeited | (620) | 0.27 | – | – |
Expired | (6,175) | 0.29 | (3,158) | 0.48 |
Outstanding, end of period | 38,295 | $ 0.25 | 38,140 | $ 0.26 |
Exercisable, end of period | 29,704 | $ 0.25 | 28,153 | $ 0.25 |
December 31, | December 31, | |
2024 | 2023 | |
Weighted average fair value per award ($) | 0.19 | 0.18 |
Volatility (%) | 103.47 | 103.83 |
Forfeiture rate (%) | 8.85 | 9.35 |
Expected life (years) | 5.00 | 5.00 |
Risk free interest rate (%) | 3.54 | 3.18 |
December 31, | December 31, | |
($ thousands) | 2024 | 2023 |
Balance, beginning of year | $ 19,064 | $ 19,441 |
Liabilities settled | (49) | (255) |
Revisions due to change in discount rates & estimates | (537) | (878) |
Liabilities incurred | 352 | 73 |
Accretion | 580 | 683 |
Balance, end of year | $ 19,410 | $ 19,064 |
Current portion | 799 | 184 |
Non -current portion | 18,611 | 18,880 |
Balance, end of period | $ 19,410 | $ 19,064 |
December 31, | December 31, | |
($ thousands) | 2024 | 2023 |
Credit Facilities, beginning of year | $ 36 | $ 33 |
Repayment from Credit Facilities | – | 3 |
Standby Fees | 13 | – |
Credit Facilities, end of year | $ 49 | $ 36 |
Number | Amount | |
(thousands) | ($ thousands) | |
Balance, December 31, 2023 and December 31, 2024 | 428,516 | $ 429,878 |
December 31, | December 31, | |
(thousands, except as noted) | 2024 | 2023 |
Net loss | $ (7,329) | $ (23,708) |
Weighted average number of Common Shares beginning and | 428,516 | 428,516 |
| outstanding (basic and diluted) | ||
Basic and diluted net loss per share | $ (0.02) | $ (0.06) |
December 31, | December 31, | |
($ thousands) | 2024 | 2023 |
Oil and liquids | $ 34,148 | $ 36,138 |
Natural gas | 2,699 | 5,438 |
Royalty revenue | 80 | 125 |
$ 36,927 | $ 41,701 |
December 31, | December 31, | |
($ thousands) | 2024 | 2023 |
Salaries, bonuses and other short -term benefits | $ 2,518 | $ 2,245 |
Share based compensation | 1,205 | 1,381 |
$ 3,723 | $ 3,626 |
December 31, | December 31, | |
($ thousands) | 2024 | 2023 |
Salaries, bonuses, director fees and other short -term benefits | $ 2,128 | $ 1,875 |
Share based compensation | 1,296 | 1,480 |
$ 3,424 | $ 3,355 |
December 31, | December 31, | |
($ thousands) | 2024 | 2023 |
Accounts receivable | $ (226) | $ 1,584 |
Deposits and prepaid expenses | 16 | (451) |
Accounts payable and accrued liabilities | 3,109 | (1,337) |
Change in non -cash working capital | $ 2,899 | $ (204) |
Related to: | ||
Operating activities | $ (886) | $ 462 |
Investing activities | 3,785 | (666) |
$ 2,899 | $ (204) |
($ thousands ) | Real Estate | Other | Total |
Cost | |||
Balance, December 31, 2023 | $ 511 | $ 25 | $ 536 |
Additions | – | 8 | 8 |
Balance, December 31, 2024 | $ 511 | $ 33 | $ 544 |
Accumulated Depreciation | |||
Balance, December 31, 2023 | $ 331 | $ 25 | $ 356 |
Depreciation | 56 | 4 | 60 |
Balance, December 31, 2024 | $ 387 | $ 29 | $ 416 |
Carrying value | |||
Balance, December 31, 2023 $ | 180 $ | – | $ 180 |
Additions, net of depreciation | (56) | 4 | (52) |
Balance, December 31, 2024 | $ 124 | $ 4 | $ 128 |
($ thousands ) | |
Balance, January 1, 2023 | $ 250 |
Interest expense | 6 |
Lease payments | (64) |
Balance, December 31, 2023 | $ 192 |
Additional leases acquired during period | 8 |
Interest expense | 4 |
Lease payments | – |
Balance, December 31, 2024 | $ 204 |
Current portion | 56 |
Long term portion | 83 |
Balance, December 31, 2024 | $ 139 |
Amounts related to lease liabilities recognized in profit or loss are as follows: | |
Interest expense on lease liabilities | $ 4 |
($ thousands) | 2025 | 2026 | 2027 | Total |
Transportation and Processing | $ 2,515 | $ 1,566 | $ 545 | $ 4,626 |