Western |
Corporate |
||||
($ thousands ) |
Brazil |
Canada |
Quebec |
& other |
Consolidated |
Assets by operating segment |
|||||
Exploration and Evaluation |
$ – |
$ 5,599 |
$ – |
$ – |
$ 5,599 |
Property, Plant & Equipment |
229,182 |
131,384 |
– |
784 |
361,350 |
Other |
30,853 |
36,282 |
– |
803 |
67,938 |
Total Assets, December 31, 2025 |
$ 260,035 |
$ 173,265 |
$ – |
$ 1,588 |
$ 434,887 |
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 |
Results by operating segment |
|||||
Revenues |
$ 31,883 |
$ 45,463 |
$ – |
$ – |
$ 77,346 |
Expenses |
(25,019) |
(25,082) |
(2,215) |
(29,500) |
(81,816) |
Other income |
(32,716) |
2,909 |
– |
– |
(29,807) |
Total Loss, December 31, 2025 |
$ (25,852) |
$ 23,290 |
$ (2,215) |
$ (29,500) |
$ (34,277) |
Revenues |
$ – |
$ 34,151 |
$ – |
$ – |
$ 34,151 |
Expenses |
– |
(26,972) |
(671) |
(13,363) |
(41,006) |
Other income |
– |
– |
– |
(474) |
(474) |
Total Loss, December 31, 2024 |
$ – |
$ 7,179 |
$ – |
$ (13,837) |
$ (7,329) |
Consideration Transferred | ($ thousands ) |
Pending share issuance for acquisition | $ 4,950 |
Contingent equity consideration | 13,941 |
Obligations related to convertible promissory notes | 15,188 |
Assumed liabilities | 7,572 |
Total consideration transferred | $ 41,651 |
Identifiable Assets Acquired and Liabilities Assumed | ($ thousands ) |
Cash and cash equivalents | $ 1,228 |
Restricted cash | 1,254 |
Accounts receivable | 5,920 |
Prepaid tax contributions | 7,572 |
Inventory | 7,957 |
Deposits and prepaid expenses | 3,351 |
Right-of-use assets | 1,698 |
Property, plant and equipment | 258,274 |
Intangible asset | 5,755 |
Deferred tax assets | – |
Other assets | 709 |
Total assets acquired | $ 293,718 |
Accounts payable and accrued liabilities | $ (15,792) |
Advances from customers | (10,320) |
Tax Contributions | (24,964) |
Lease liabilities | (1,698) |
Provisions | (61,873) |
Contingent consideration for original acquisition of PX Energy | (15,333) |
Secured debt | (17,348) |
Asset retirement obligation | (95,539) |
Total liabilities assumed | $ (242,867) |
Net Identifiable Assets Acquired | $ 50,851 |
($ thousands ) | |
Cash and cash equivalents | $ 10,792 |
Restricted cash | 2,050 |
Other current assets | – |
Property, plant and equipment | 785 |
Asset retirement obligation | (313) |
Net Assets Acquired | $ 13,314 |
December 31, | December 31, | |
($ thousands ) | 2025 | 2024 |
Balance, beginning of year | $ 4,359 | $ 4,471 |
Reclassification on change of control | (6,623) | – |
Gain (loss) on equity investment | 2,388 | (474) |
Gain (loss) on foreign exchange | (124) | 362 |
Balance, end of the year | $ – | $ 4,359 |
December 31, | December 31, | |
($ thousands) | 2025 | 2024 |
Bank balances | $ 10,463 | $ 10,463 |
Short-term bank deposits | 14,956 | 21,328 |
Cash and Cash equivalents | $ 25,419 | $ 31,791 |
Letters of credit | $ 399 | $ |
Restricted Cash though business combination (Note 5) | 3,122 | – |
Restricted Cash and equivalents | $ 3,521 | $ – |
December 31, | December 31, | |
($ thousands ) | 2025 | 2024 |
Finished goods (1) | 2,447 | $ – |
In-process products (2) | 876 | – |
Materials and supplies (3) | 8,833 | – |
Provision for inventory obsolescence | (3,615) | – |
Provision for adjustments to net realizable value | (19) | – |
Balance, end of period | $ 8,522 | $ – |
($ thousands ) | Total |
Cost or deemed cost: | |
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 |
Acquired in business combination (Note 5) | 258,273 |
Asset acquisition (Note 6) | 916 |
Capital expenditures | 9,596 |
Transfer from exploration and evaluation assets | 23,515 |
Changes to asset retirement obligation | (5,257) |
Foreign exchange adjustments | (9,747) |
Balance, December 31, 2025 | $ 604,222 |
Accumulated depletion, depreciation and impairment losses: | |
Balance, December 31, 2023 | $ 198,386 |
Depletion and depreciation | 11,845 |
Balance, December 31, 2024 | 210,231 |
Depletion and depreciation | 33,117 |
Foreign exchange adjustments | (476) |
Balance, December 31, 2025 | $ 242,873 |
($ thousands ) | Total |
Net book value: | |
At December 31, 2024 | $ 116,695 |
At December 31, 2025 | $ 361,350 |
Average |
||||||
Annual % |
||||||
Change |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
Thereafter |
|
WTI (US$/barrel) |
59.92 |
63.82 |
67.55 |
67.79 |
67.78 |
2.00 |
BRENT (US$/barrel) |
63.92 |
67.77 |
71.47 |
71.71 |
71.71 |
2.00 |
AECO ($/MMbtu) |
3.00 |
3.24 |
3.35 |
3.38 |
3.38 |
2.00 |
Five Percent | ||
One Percent | Decrease in the | |
Increase in the | Forward Price | |
($ thousands) | Discount Rate | Estimates |
Impairment charge of property, plant and equipment | $ 5,724 | $ 17,845 |
December 31, | December 31, | |
($ thousands ) | 2025 | 2024 |
Balance, beginning of year | $ 13,106 | $ 12,287 |
Additions | 16,008 | 16,344 |
Transfers to property, plant and equipment | (23,515) | (8,605) |
Foreign currency translation adjustment - Jordan | – | 943 |
Impairment of Jordan asset | – | (7,863) |
Balance, end of period | $ 5,599 | $ 13,106 |
December 31, | December 31, | |
($ thousands) | 2025 | 2024 |
Balance, beginning of year | $ – | $ – |
Software (acquired on close of business combination see Note 5) | 5,755 | – |
Additions | 14 | – |
Depreciation | (85) | – |
Foreign exchange adjustments | (232) | – |
Balance, end of period | $ 5,452 | $ – |
($ thousands ) | ||
Net book value: | ||
Costs | $ 5,536 | $ – |
Accumulated depreciation | (85) | – |
$ 5,452 | $ – |
December 31, |
December 31, |
|
($ thousands) |
2025 |
2024 |
Net loss before taxes |
$ (34,277) |
$ (7,329) |
Combined federal and provincial tax rate |
23.82% |
23.82% |
Statutory tax (recovery) |
(8,165) |
(1,746) |
Increase/(deduction) in tax expense resulting from: |
||
Non-deductible differences and permanent items |
1,567 |
|
Change in deferred tax asset not recognized |
179 |
|
Change in deferred tax asset due to obtaining control of Red Leaf |
||
Difference in jurisdictional tax rates |
||
Other |
||
Total income tax expense |
$ (8,165) |
$ - |
December 31, |
December 31, |
|
($ thousands) |
2025 |
2024 |
Petroleum and natural gas properties |
$ |
$ 165,651 |
Investments |
33,908 |
|
Asset retirement obligation and leases |
19,420 |
|
Tax Reserves |
– |
|
Other |
– |
|
Capital losses |
36,488 |
|
Net deferred income tax asset |
$ – |
$ 255,467 |
December 31, | December 31, | |
($ thousands) | 2025 | 2024 |
Net deferred income tax asset, beginning of year | $ – | $ – |
Recognized in deferred income tax expense/(recovery) | – | – |
Acquired from Forbes/PX Energy Acquisition | – | – |
Change in unrecognized deferred tax assets | ||
Other | ||
Tax charge relating to components of other comprehensive income or | ||
loss | – | – |
Net deferred income tax asset, end of year | $ – | $ – |
December 31, | December 31, | |
($ thousands) | 2025 | 2024 |
Secured bonds | 98,484 | – |
Convertible Promissory notes | 15,188 | – |
Balance, end of year | $ 113,672 | $ – |
Current debt | 15,188 | – |
Long-term debt | 98,484 | – |
Balance, end of year | $ 113,672 | $ – |
December 31, | December 31, | |
($ thousands) | 2025 | 2024 |
Balance, beginning of year | $ 19,410 | $ 19,064 |
Liabilities incurred | 110 | 352 |
Acquired on close of business combination (see Note 3) | 9,200 | – |
Revalue of obligation acquired through a business combination | 2,590 | – |
Acquired on asset acquisition | 313 | – |
Liabilities settled | (1,039) | – |
Revisions due to change in estimates and discount rates | (5,379) | (49) |
Accretion | 5,507 | (537) |
Foreign exchange adjustments | (531) | 580 |
Balance, end of year | $ 30,181 | $ 19,410 |
Current portion | 2,616 | – |
Non-current portion | 27,565 | 799 |
Balance, end of period | $ 30,181 | $ 799 |
December 31, | December 31, | |
($ thousands ) | 2025 | 2024 |
Balance, beginning of year | $ 128 | $ 180 |
Acquired from corporate acquisition | 1,698 | – |
Additions | 6 | 8 |
Depreciation | (285) | (60) |
Currency translation adjustment | (70) | |
Balance, end of year | $ 1,477 | $ 128 |
December 31, | December 31, | |
($ thousands ) | 2025 | 2024 |
Balance, beginning of year | $ 139 | $ 192 |
Additions | 21 | 8 |
Acquired from corporate acquisition | 1,698 | – |
Interest expense | 23 | 4 |
Lease payments | (319) | (65) |
Currency translation adjustment | (69) | – |
Balance, end of year | $ 1,492 | $ 139 |
Current portion | 1,007 | 56 |
Long term portion | 485 | 83 |
Balance, end of year | $ 1,492 | $ 139 |
December 31, | December 31, | |
($ thousands ) | 2025 | 2024 |
Contingent consideration for original acquisition of PX Energy | $ – | $ – |
Assumed liabilities upon business combination with PX Energy | – | |
Provision for contingencies | 57,392 | – |
Taxes and contributions | – | – |
Deferred revenue | – | |
Long term customer financing | – | |
Other Long-term liabilities | – | – |
Less: Current Other liabilities | (28,266) | – |
Other long-term liabilities | $ 29,126 | $ – |
December 31, |
December 31, |
|
($ thousands) |
2025 |
2024 |
Current |
$ 9,089 |
$ 3,174 |
31 - 60 days |
1,931 |
3 |
61 - 90 days |
105 |
1 |
>90 days |
36 |
64 |
$ 11,160 |
$ 3,242 |
Less than |
Remaining |
||
($ thousands) |
one year |
years |
Total |
Accounts payable and accrued liabilities |
$ 32,240 |
$ – |
$ 32,240 |
Advances from customers |
5,329 |
– |
5,329 |
Taxes and Contribution |
988 |
– |
988 |
Share issuance for acquisition |
3,203 |
– |
3,203 |
Lease liabilities |
1,850 |
485 |
2,335 |
Current portion of asset retirement obligation |
2,616 |
27,565 |
30,181 |
SPAC Convertible Notes |
– |
– |
– |
Other current liabilities |
28,266 |
– |
28,266 |
December 31, 2025 |
$ 74,492 |
$ 28,050 |
$ 74,276 |
Less than | Remaining | ||
($ thousands) | one year | years | Total |
Trade and other liabilities | $ 12,496 | $ – | $ 12,496 |
Credit facility | 49 | – | 49 |
Lease liabilities | 56 | – | 56 |
Current portion of asset retirement obligation | 799 | – | 799 |
December 31, 2024 | $ 13,400 | $ – | $ 13,400 |
| 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 | |
$0.18 - $0.20 | 7,775 | 0.07 | $ 0.18 | 14,550 | 0.65 | $ 0.19 |
$0.21 - $0.23 | 11,725 | 3.13 | 0.23 | 6,100 | 3.16 | 0.23 |
$0.24 - $0.26 | 5,950 | 3.10 | 0.25 | 6,700 | 4.10 | |
$0.27 - $0.34 | 10,340 | 1.06 | 0.34 | 10,945 | 2.06 | 0.34 |
35,790 | 1.86 | $ 0.25 | 38,295 | 2.06 | $ 0.25 | |
December 31, 2025 | December 31, 2024 | |||
Weighted | Weighted | |||
Number of | Average | Number of | Average | |
Options | Exercise | Options | Exercise | |
(thousands) | Price | (thousands) | Price | |
Outstanding, beginning of period | 38,295 | $ 0.25 | 38,140 | $ 0.26 |
Granted | 6,675 | 0.23 | 6,950 | 0.25 |
Forfeited | (8,855) | 0.22 | (620) | 0.27 |
Expired | (325) | 0.16 | (6,175) | 0.29 |
Outstanding, end of period | 35,790 | $ 0.25 | 38,295 | $ 0.25 |
Exercisable, end of period | 28,288 | $ 0.26 | 29,704 | $ 0.25 |
December 31, | December 31, | |
2025 | 2024 | |
Weighted average fair value per award ($) | 0.18 | 0.19 |
Volatility (%) | 102.60 | 103.47 |
Forfeiture rate (%) | 8.46 | 8.85 |
Expected life (years) | 5.00 | 5.00 |
Risk free interest rate (%) | 2.91 | 3.54 |
Number | Amount | |
(thousands) | ($ thousands) | |
Balance, December 31, 2024 | 428,516 | 429,878 |
Shares issued for acquisition | 17,248 | 5,347 |
Balance, December 31, 2025 | 445,764 | $ 435,225 |
December 31, | December 31, | |
(thousands, except as noted) | 2025 | 2024 |
Net loss | $ (31,998) | $ (7,329) |
Issued Common Shares at beginning of year | 428,516 | 428,516 |
Shares issued for the acquisition | 17,248 | – |
Weighted average number of Common Shares beginning and | ||
| outstanding (basic and diluted) | 445,763 | 428,516 |
Basic and diluted net loss per share | $ (0.07) | $ (0.02) |
December 31, | December 31, | |
($ thousands) | 2025 | 2024 |
Oil and liquids | $ 39,942 | $ 34,148 |
Natural gas | 4,996 | 2,699 |
Royalty revenue | 525 | 80 |
Total Canada | $ 45,463 | $ 36,927 |
Oil and liquids | 29,870 | – |
Natural gas | 2,013 | – |
Total Brazil | $ 31,883 | $ – |
Total Company | $ 77,346 | $ 36,927 |
December 31, | December 31, | |
($ thousands) | 2025 | 2024 |
Rental income | $ 1,999 | $ – |
Fair value adjustment for contingent consideration | (1,509) | – |
Provision for contingencies | 1,143 | – |
Other | 778 | – |
Currency translation adjustment | – | – |
Balance, end of year | $ 2,412 | $ – |
December 31, | December 31, | |
($ thousands ) | 2025 | 2024 |
Finance Income | ||
Foreign exchange gain (loss) | $ 1,354 | $ – |
Income from financial investments | 563 | 1,145 |
Interest income from leases | 24 | – |
Other finance income | 1,318 | – |
$ 3,259 | $ 1,145 | |
Finance expenses | ||
Accretion expense | $ 5,507 | $ 580 |
Lease finance costs | 41 | 4 |
Interest expenses | 10,144 | – |
Foreign exchange loss | 5,806 | – |
IOF expenses | 86 | – |
Other | 98 | – |
$ 21,682 | $ 584 |
December 31, | December 31, | |
($ thousands) | 2025 | 2024 |
Salaries, bonuses and other short-term benefits | $ 2,694 | $ 2,245 |
Share based compensation | 920 | 1,381 |
$ 3,614 | $ 3,626 |
December 31, |
December 31, |
|
($ thousands) |
2025 |
2024 |
Salaries, bonuses, director fees and other short-term benefits |
$ 2,359 |
$ 1,875 |
Share based compensation |
1,164 |
1,480 |
$ 3,524 |
$ 3,355 |
December 31, | December 31, | |
($ thousands) | 2025 | 2024 |
Accounts receivable | $ (143) | $ (226) |
Deposits and prepaid expenses | 5,953 | 16 |
Inventory | (722) | – |
Other long term assets | (5,282) | |
Accounts payable and accrued liabilities | (1,079) | 3,109 |
Current taxes payable | (21,935) | – |
Contingent liabilities | 10,827 | |
Other current liabilities | 4,551 | – |
Change in non-cash working capital | $ (7,830) | $ 2,899 |
Related to: | ||
Operating activities | $ (7,830) | $ 2,899 |
($ thousands) | 2026 | 2027 | 2028 |
Transportation and Processing | $ 2,219 | $ 1,094 | $ 0 |
Refinery maintenance contract | $ 15,897 | 1,199 | – |
Supply contracts | $ 6,149 | – | – |