CALGARY, AB, April 30, 2024 /CNW/ - Yangarra
Resources Ltd. ("Yangarra" or the
"Company") (TSX: YGR) announces its financial and operating
results for the three months ended March 31,
2024.
During the quarter, Yangarra successfully executed a high-graded
capital program resulting in promising results at West Ferrier and
Chambers. The initial Belly River well was followed up with two
additional Belly River wells. As a result of the high-grade capital
program, the liquids weighting increased from 39% in Q4 2023 to 43%
in Q1 2024, which was all driven by oil volumes.
Yangarra completed eleven stimulations during the quarter with
continued positive results, the chemical mix continues to evolve,
and the Company expects to continue to conduct ten stimulations a
quarter.
Yangarra remains committed to its primary goal of reducing its
bank debt to $80 million and
reaffirms its capital program of $20
– $25 million for the first half of
2024. Yangarra is not currently drilling and expects to re-commence
the drilling program in June.
The Company has completed its annual borrowing base review, and
the syndicated senior credit facility has been confirmed at
$130 million. The term out date has
been extended to May 30, 2025, and
the maturity date has been extended to May
30, 2026. The mandatory quarterly repayments of
$5 million have been removed.
First Quarter Highlights
- Funds flow from operations of $24.3
million ($0.24 per share –
fully diluted), a decrease of 19% from the same period in 2023
- $9.5 million of adjusted net debt
was repaid during the first quarter
- Oil and gas sales were $40.4
million, a decrease of 18% from the same period in 2023
- Adjusted EBITDA was $26.3 million
($0.26 per share - fully
diluted)
- Net income of $9.0 million
($0.09 per share – fully diluted,
$12.1 million before tax), a decrease
of 39% from the same period in 2023
- Average production of 11,183 boe/d (43% liquids) during the
quarter, a 10% decrease from the same period in 2023
- Operating costs were $7.95/boe
(including $1.70/boe of
transportation costs)
- Field operating netbacks were $29.18/boe
- Operating netbacks, which include the impact of commodity
contracts, were $28.53/boe
- Operating margins were 72% and funds flow from operations
margins were 60%
- G&A costs of $1.85/boe
- Royalties were 7% of oil and gas revenue
- All in cash costs were $15.97/boe
- Capital expenditures were $16.0
million
- Adjusted net debt was $109.1
million
- Adjusted net debt to first quarter annualized funds flow from
operations was 1.1 : 1
- Retained earnings of $320.8
million
- Decommissioning liabilities of $16.1
million (discounted)
Annual General Meeting of Shareholders
The Company's Annual General Meeting of Shareholders is
scheduled for 10:00 AM on Wednesday May 1,
2024 in the Tillyard Management Conference Centre, Main
Floor, 715 5th Avenue SW, Calgary,
AB.
Financial Summary
|
|
|
|
|
2024
|
2023
|
|
Q1
|
Q4
|
Q1
|
Statements of Income
and Comprehensive Income
|
|
|
|
Petroleum & natural
gas sales
|
$
40,425
|
$
33,651
|
$
49,055
|
|
|
|
|
Income before
tax
|
$
12,092
|
$
16,106
|
$
19,459
|
|
|
|
|
Net income
|
$
9,030
|
$
12,435
|
$
14,909
|
Net income per share -
basic
|
$
0.09
|
$
0.13
|
$
0.17
|
Net income per share -
diluted
|
$
0.09
|
$
0.12
|
$
0.16
|
|
|
|
|
Statements of Cash
Flow
|
|
|
|
Funds flow from
operations
|
$
24,260
|
$
17,552
|
$
30,068
|
Funds flow from
operations per share - basic
|
$
0.25
|
$
0.19
|
$
0.34
|
Funds flow from
operations per share - diluted
|
$
0.24
|
$
0.18
|
$
0.32
|
Cash flow from
operating activities
|
$
22,124
|
$
16,798
|
$
33,948
|
|
|
|
|
Weighted average number
of shares - basic
|
96,169
|
94,801
|
88,287
|
Weighted average number
of shares - diluted
|
102,720
|
99,534
|
94,110
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2024
|
December 31,
2023
|
Statements of
Financial Position
|
|
|
Property and
equipment
|
$
766,605
|
$
759,967
|
Total assets
|
$
846,617
|
$
835,217
|
Working capital surplus
(deficit)
|
$
5,204
|
$
(735)
|
Adjusted net
debt
|
$
109,148
|
$
118,646
|
Shareholders
equity
|
$
548,954
|
$
536,598
|
|
|
|
Company Netbacks ($/boe)
|
|
|
|
|
2024
|
2023
|
|
Q1
|
Q4
|
Q1
|
|
|
|
|
Sales price
|
$
39.72
|
$
32.85
|
$
43.91
|
Royalty
expense
|
(2.59)
|
(2.47)
|
(4.68)
|
Production
costs
|
(6.25)
|
(6.70)
|
(7.00)
|
Transportation costs
|
(1.70)
|
(1.70)
|
(1.35)
|
Field operating
netback
|
29.18
|
21.99
|
30.88
|
Realized gain
(loss) on commodity contract settlement
|
(0.65)
|
(0.45)
|
(0.04)
|
Operating
netback
|
28.53
|
21.54
|
30.84
|
G&A
|
(1.85)
|
(1.55)
|
(1.41)
|
Cash
finance expenses
|
(2.93)
|
(2.90)
|
(2.56)
|
Depletion
and depreciation
|
(9.53)
|
(9.16)
|
(8.85)
|
Non Cash -
finance expenses
|
(0.59)
|
(0.31)
|
(0.16)
|
Gain on
Settlement of Lawsuit
|
-
|
6.79
|
-
|
Stock-based compensation
|
(0.85)
|
(0.39)
|
(0.41)
|
Unrealized
gain (loss) on financial instruments
|
(0.90)
|
1.71
|
(0.02)
|
Deferred
income tax
|
(3.01)
|
(3.58)
|
(4.07)
|
Net income
netback
|
$
8.87
|
$
12.14
|
$
13.36
|
|
|
|
|
Business Environment
|
|
|
|
|
2024
|
2023
|
|
Q1
|
Q4
|
Q1
|
Realized Pricing
(Including realized commodity contracts)
|
|
|
Light
Crude Oil ($/bbl)
|
$
93.50
|
$
101.92
|
$
100.12
|
NGL
($/bbl)
|
$
48.17
|
$
32.97
|
$
49.85
|
Natural
Gas ($/mcf)
|
$
2.50
|
$
2.36
|
$
3.46
|
|
|
|
|
Realized Pricing
(Excluding commodity contracts)
|
|
|
|
Light
Crude Oil ($/bbl)
|
$
95.28
|
$
103.51
|
$
100.12
|
NGL
($/bbl)
|
$
48.17
|
$
32.96
|
$
49.92
|
Natural
Gas ($/mcf)
|
$
2.57
|
$
2.41
|
$
3.45
|
|
|
|
|
Oil Price
Benchmarks
|
|
|
|
West Texas
Intermediate ("WTI") (US$/bbl)
|
$
78.19
|
$
78.48
|
$
77.45
|
Edmonton
Par ($/bbl)
|
$
91.01
|
$
94.77
|
$
100.88
|
Edmonton
Par to WTI differential (US$/bbl)
|
$
(10.72)
|
$
(8.35)
|
$
(2.82)
|
|
|
|
|
Natural Gas Price
Benchmarks
|
|
|
|
AECO gas
($/mcf)
|
$
2.36
|
$
2.18
|
$
3.32
|
|
|
|
|
Foreign
Exchange
|
|
|
|
Canadian
Dollar/U.S. Exchange
|
0.74
|
0.74
|
0.74
|
|
|
|
|
Operations Summary
Net petroleum and natural gas production, pricing and revenue
are summarized below:
|
|
|
|
|
2024
|
2023
|
|
Q1
|
Q4
|
Q1
|
|
|
|
|
Daily production
volumes
|
|
|
|
Natural
Gas (mcf/d)
|
38,445
|
41,283
|
43,180
|
Light
Crude Oil (bbl/d)
|
2,470
|
1,913
|
2,709
|
NGL's
(bbl/d)
|
2,306
|
2,339
|
2,506
|
Combined
(BOE/d 6:1)
|
11,183
|
11,133
|
12,412
|
|
|
|
|
Revenue
|
|
|
|
Petroleum & natural
gas sales
|
$
40,425
|
$
33,651
|
$
49,055
|
Realized gain (loss) on
commodity contract settlement
|
(665)
|
(460)
|
(40)
|
Total sales
|
39,760
|
33,191
|
49,015
|
Royalty
expense
|
(2,632)
|
(2,529)
|
(5,228)
|
Total Revenue - Net of
royalties
|
$
37,128
|
$
30,662
|
$
43,787
|
|
|
|
|
Working Capital Summary
The following table summarizes the change in adjusted net debt
during the three months ended March 31,
2024 and year December 31,
2023:
|
|
|
|
Three Months
ended
|
Year ended
|
|
March 31,
2024
|
December 31,
2023
|
Adjusted net debt -
beginning of period
|
$
(118,646)
|
$
(134,364)
|
|
|
|
Funds flow from
operations
|
$
24,260
|
99,024
|
Additions to
property and equipment
|
$
(16,011)
|
(93,950)
|
Decommissioning
costs incurred
|
$
-
|
(488)
|
Additions to
E&E Assets
|
$
-
|
(353)
|
Issuance of
shares
|
$
2,093
|
15,988
|
Lease obligation
repayment
|
$
(565)
|
(1,525)
|
Other
|
$
(279)
|
(2,978)
|
Adjusted net debt
- end of period
|
$
(109,148)
|
$
(118,646)
|
|
|
|
Credit facility
limit
|
$
130,000
|
$
135,000
|
Capital Spending
Capital spending is summarized as follows:
|
|
|
|
|
2024
|
2023
|
Cash
additions
|
Q1
|
Q4
|
Q1
|
|
|
|
|
Land, acquisitions and
lease rentals
|
$
68
|
$
72
|
$
128
|
Drilling and
completion
|
14,148
|
14,670
|
25,805
|
Geological and
geophysical
|
323
|
2
|
423
|
Equipment
|
739
|
947
|
5,893
|
Other asset
additions
|
733
|
246
|
241
|
|
$
16,011
|
$
15,937
|
$
32,490
|
|
|
|
|
|
|
|
|
Quarter End Disclosure
The Company's March 31, 2024
unaudited condensed interim consolidated financial statements and
management's discussion and analysis will be filed on SEDAR+
(www.sedarplus.ca) and are available on the Company's website
(www.yangarra.ca).
Oil and Gas Advisories
Natural gas has been converted to a barrel of oil equivalent
(Boe) using 6,000 cubic feet (6 Mcf) of natural gas equal to one
barrel of oil (6:1), unless otherwise stated. The Boe conversion
ratio of 6 Mcf to 1 Bbl is based on an energy equivalency
conversion method and does not represent a value equivalency;
therefore Boe's may be misleading if used in isolation. Figures
that are presented on a boe basis herein are calculated as the
total aggregate amount for the period divided by boe production
volumes for the period. References to natural gas liquids ("NGLs")
in this news release include condensate, propane, butane and ethane
and one barrel of NGLs is considered to be equivalent to one barrel
of crude oil equivalent (Boe). One ("BCF") equals one billion cubic
feet of natural gas. One ("Mmcf") equals one million cubic feet of
natural gas.
This press release contains metrics commonly used in the oil
and natural gas industry which have been prepared by management,
such as "operating netback" and "operating margins". These terms do
not have a standardized meaning and may not be comparable to
similar measures presented by other companies and, therefore,
should not be used to make such comparisons. For additional
information regarding netbacks and operating margins, see "Non-IFRS
Financial Measures".
Management uses these oil and gas metrics for its own
performance measurements and to provide shareholders with measures
to compare Yangarra's operations over time. Readers are cautioned
that the information provided by these metrics, or that can be
derived from metrics presented in this press release, should not be
relied upon for investment or other purposes.
Non-IFRS Financial Measures
This press release contains various specified financial
measures that do not have standardized meanings as prescribed by
International Financial Reporting Standards ("IFRS").
These reported amounts and their underlying calculations are not
necessarily comparable or calculated in an identical manner to a
similarly titled measure of other companies where similar
terminology is used. Readers are cautioned that such
financial measures should not be construed as alternatives to or
more meaningful than the most directly comparable IFRS measures as
indicators of the Company's performance. These measures have
been described and presented in this press release in order to
provide shareholders and potential investors with additional
information regarding the Company's liquidity and its ability to
generate funds to finance its operations and should not be
considered in isolation.
Funds flow from operations
Funds flow from operations ("FFO") should not be considered
an alternative to, or more meaningful than, cash provided by
operating, investing and financing activities or net income as
determined in accordance with IFRS, as an indicator of Yangarra's
performance or liquidity. Management uses FFO to analyze operating
performance and leverage and considers FFO to be a key measure as
it demonstrates the Company's ability to generate cash flow
necessary to fund future capital investments and to repay debt, if
applicable. FFO is calculated using cash flow from operating
activities before changes in non-cash working capital and
decommissioning costs incurred.
The following table reconciles FFO to cash flow from
operating activities, which is the most directly comparable measure
calculated in accordance with IFRS:
|
|
|
|
|
2024
|
2023
|
|
Q1
|
Q4
|
Q1
|
Cash flow from
operating activities
|
$
22,124
|
$
16,798
|
$
33,948
|
Decommissioning costs
incurred
|
-
|
488
|
-
|
Changes in non-cash
working capital
|
2,136
|
266
|
(3,880)
|
Funds flow from
operations
|
$
24,260
|
$
17,552
|
$
30,068
|
|
|
|
|
|
|
|
|
Yangarra presents FFO per share whereby per share amounts are
calculated using weighted average shares outstanding consistent
with the calculation of net income per share.
Funds from operations netback is calculated on a per boe
basis.
Adjusted EBITDA
Yangarra defines Adjusted EBITDA as earnings before
interest, taxes, depletion and depreciation, which represents
EBITDA, excluding changes in the fair value of commodity contracts.
Management believes that Adjusted EBITDA is a useful measure, which
provides an indication of the results generated by the Yangarra's
primary business activities prior to consideration of how those
activities are financed, amortized or taxed. The most directly
comparable IFRS financial measure to Adjusted EBITDA is net income
(loss). The following table provides a reconciliation of Adjusted
EBITDA to net income (loss).
|
|
|
|
|
2024
|
2023
|
|
Q1
|
Q4
|
Q1
|
|
|
|
|
Net income for the
Period
|
$
9,030
|
$
12,435
|
$
14,909
|
Finance
|
3,580
|
3,293
|
3,044
|
Deferred tax
expense
|
3,062
|
3,671
|
4,550
|
Depletion and
depreciation
|
9,701
|
9,385
|
9,891
|
Change in fair value of
commodity contracts
|
914
|
(1,755)
|
22
|
Gain on settlement of
lawsuit
|
-
|
(6,957)
|
-
|
Adjusted
EBITDA
|
$
26,287
|
$
20,072
|
$
32,416
|
|
|
|
|
|
|
|
|
Adjusted Net Debt
Yangarra defines Adjusted net debt as the sum of our existing
credit facilities, trade and other payables, and trade receivables
and prepaids. Yangarra uses Adjusted net debt to assess efficiency,
liquidity and the general financial strength of the Company. The
most directly comparable IFRS financial measure to Adjusted net
debt is Bank Debt. The following table provides a calculation of
adjusted net debt.
|
|
|
|
Mar 31, 2024
|
Dec 31, 2023
|
|
Bank Debt
|
$
117,337
|
$
121,057
|
Accounts
receivable
|
(34,929)
|
30,092)
|
Prepaid expenses and
inventory
|
(9,415)
|
(8,918)
|
Accounts payable and
accrued liabilities
|
36,155
|
36,599
|
Adjusted net
Debt
|
$
109,148
|
$
118,646
|
|
|
|
|
|
|
Adjusted net debt to third quarter annualized FFO
Adjusted net debt to third quarter annualized FFO is a
non-GAAP financial ratio calculated as adjusted net debt divided by
third quarter annualized FFO.
Netbacks
The Company considers corporate netbacks to be a key measure
that demonstrates Yangarra's profitability relative to current
commodity prices. Corporate netbacks are comprised of operating,
field operating, FFO and net income (loss) netbacks.
Yangarra calculates Field Operating netback as the average
sales price of its commodities (including realized gains (losses)
on financial instruments) less royalties, operating costs and
transportation expenses. Operating netback starts with Field
Operating netback and subtracts realized gains (losses) on
financial instruments. FFO netback starts with the Operating
netback and further deducts general and administrative costs,
finance expense and adds finance income. To calculate the net
income (loss) netback, Yangarra takes the Operating netback and
deducts share-based compensation expense as well as depletion and
depreciation charges, accretion expense, unrealized gains (losses)
on financial instruments, any impairment or exploration and
evaluation expense and deferred income taxes.
FFO margins and operating margins
FFO margins and operating margins are calculated as the ratio
of FFO netbacks to sales price and operating netback to sales
price, respectively.
Please refer to the management discussion and analysis for
the three months ended March 31,
2024, for further discussion on the Non-IFRS financial
measures presented in this press release.
Forward Looking Information
This press release contains forward-looking statements and
forward-looking information (collectively "forward-looking
information") within the meaning of applicable securities laws
relating to the Company's plans and other aspects of our
anticipated future operations, management focus, strategies,
financial, operating and production results and business
opportunities. Forward-looking information typically uses words
such as "anticipate", "believe", "continue", "sustain", "project",
"expect", "forecast", "budget", "goal", "guidance", "plan",
"objective", "strategy", "target", "intend" or similar words
suggesting future outcomes, statements that actions, events or
conditions "may", "would", "could" or "will" be taken or occur in
the future, including, but not limited to, statements on potential
completion techniques being considered. Statements relating to
"reserves" are also 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 that the reserves can be profitably
produced in the future.
The forward-looking information is based on certain key
expectations and assumptions made by our management, including
expectations and assumptions concerning prevailing commodity
prices, exchange rates, interest rates, applicable royalty rates
and tax laws; future production rates and estimates of operating
costs; performance of existing and future wells; reserve volumes;
anticipated timing and results of capital expenditures; the success
obtained in drilling new wells; the sufficiency of budgeted capital
expenditures in carrying out planned activities; benefits to
shareholders of our programs and initiatives, the timing, location
and extent of future drilling operations; the state of the economy
and the exploration and production business; results of operations;
performance; business prospects and opportunities; the availability
and cost of financing, labour and services; the impact of
increasing competition; ability to efficiently integrate assets and
employees acquired through acquisitions, ability to market oil and
natural gas successfully and our ability to access capital.
Although we believe that the expectations and assumptions on
which such forward-looking information is based are reasonable,
undue reliance should not be placed on the forward-looking
information because Yangarra can give no assurance that they will
prove to be correct. Since forward-looking information addresses
future events and conditions, by its very nature they involve
inherent risks and uncertainties. Our actual results, performance
or achievement could differ materially from those expressed in, or
implied by, the forward-looking information and, accordingly, no
assurance can be given that any of the events anticipated by the
forward-looking information will transpire or occur, or if any of
them do so, what benefits that we will derive therefrom. Management
has included the above summary of assumptions and risks related to
forward-looking information provided in this press release in order
to provide security holders with a more complete perspective on our
future operations and such information may not be appropriate for
other purposes.
Readers are cautioned that the foregoing lists of factors are
not exhaustive. Additional information on these and other factors
that could affect our operations or financial results are included
in reports on file with applicable securities regulatory
authorities and may be accessed through the SEDAR website
(www.sedar.com).
These forward-looking statements are made as of the date of
this press release and we disclaim any intent or obligation to
update publicly any forward-looking information, whether as a
result of new information, future events or results or otherwise,
other than as required by applicable securities laws.
All reference to $ (funds) are in Canadian dollars.
Neither the TSX nor its Regulation Service Provider (as that
term is defined in the Policies of the TSX) accepts responsibility
for the adequacy and accuracy of this release.
SOURCE Yangarra Resources Ltd.