share_log

Greenfire Resources Announces Q1 2024 Results and Reiterates 2024 Outlook

Greenfire Resources Announces Q1 2024 Results and Reiterates 2024 Outlook

Greenfire Resources公佈2024年第一季度業績並重申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 .

艾伯塔省卡爾加里--(Newsfile Corp.,2024年5月15日)——總部位於卡爾加里的能源公司Greenfire Resources Ltd.(紐約證券交易所代碼:GFR)(“Greenfire” 或 “公司”),一家總部位於卡爾加里的能源公司,專注於加拿大艾伯塔省阿薩巴斯卡地區熱能資源的可持續生產和開發,欣然宣佈其截至2024年3月31日的季度運營和財務業績(“QR” 1 2024”)以及2024年第二季度的運營展望。截至2024年和2023年3月31日的三個月未經審計的簡明中期合併財務報表及其附註以及相關的管理層討論與分析(“MD&A”)將在SEDAR+、EDGAR的www.sec.gov/edgar.shtml和Greenfire的網站上公佈,網址爲。

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.

討論2024年第一季度業績的電話會議定於山地時間2024年5月16日星期四上午7點(美國東部時間上午9點)舉行。電話會議的訪問詳情如下所示。

"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成功鑽探了三口重建填充井(“Refill”)之後,鑑於監管部門推遲重啓演示資產的處置井,該公司將鑽機重新分配給了擴建資產以繼續重建鑽探計劃。Greenfire總裁兼首席執行官羅伯特·洛根說,該計劃預計將具有很高的經濟性,預計將在2024年對Greenfire的瀝青產量產生重大影響,尤其是在持續的不可冷凝氣體(“NCG”)共注活動之後,擴張資產的儲層壓力持續增加的情況下。

"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.

“我們很高興地重申公司先前公佈的2024年展望,預計這將推動產量持續增長,開始償還債務,並積極使公司能夠在跨山擴建項目(“TMX”)於2024年5月投入運營時受益於加拿大重油桶的潛在重新評級。

"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勢尚未對我們的業務產生任何實質性影響。我們已經採取了所有謹慎的措施來最大限度地減少員工和資產面臨的任何風險,但是,如果火災長期延伸到我們的領域,可能會對我們的業務產生負面影響,” 洛根先生總結道。

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

除非另有說明,否則本新聞稿中報告的所有美元金額均以加元計算。

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.

該公司持有Hangingstone擴建設施(“擴張資產”)75%的營運權益,在Hangingstone示範設施(“演示資產” 以及擴張資產一起稱爲 “Hangingstone設施”)中持有100%的營運權益。除非另有說明,否則在本新聞稿中,產量和單位統計數據均以 “總額” 爲基礎,根據National Instrument 51-101——石油和天然氣活動披露標準(即公司扣除特許權使用費前的總營業利息基礎)確定。

Q1 2024 Highlights

2024 年第一季度亮點

  • 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)的合併瀝青產量爲每天19,667桶(“桶/日”),較2023年第四季度的平均17,335桶/日增長了2300桶/日以上。這些結果反映了2023年8月開始的Refill鑽探計劃的強勁生產表現以及擴張資產的地面設施優化,但被部分抵消了這一點先前披露的五起井下溫度傳感器故障造成的計劃外影響。

  • 2024年第一季度調整後的息稅折舊攤銷前利潤(1)爲3,930萬美元(2023年第一季度爲1,330萬美元),2024年第一季度調整後的資金流(1)爲2760萬美元(2023年第一季度爲310萬美元)。該期間調整後的息稅折舊攤銷前利潤(1)和調整後的資金流(1)包括880萬美元(2023年第一季度爲20萬美元)的大宗商品風險管理合約的已實現虧損。

  • 2024年第一季度在不動產、廠房和設備上的投資資本爲3,190萬美元(2023年第一季度爲250萬美元),該期間約三分之二的資本支出分配給Hangingstone設施的補充鑽探活動,其餘資本支出主要用於各種設施項目。

  • 截至2024年3月31日,維持了1.402億美元的可用流動性,其中包括:

    • 9,020萬美元的現金及現金等價物;以及

    • 儲備信貸額度(“優先信貸額度”)下的5,000萬美元可用信貸。

(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) 非公認會計准則指標不具有《國際財務報告準則》(IFRS”)規定的任何標準化含義,可能無法與其他實體提出的類似指標的計算進行比較。有關更多信息,請參閱本新聞稿中 “非公認會計准則和其他財務指標” 標題下的討論。

Financial & Operational Highlights

財務和運營亮點

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

三個月已結束
3月31日

(除非另有說明,否則爲千美元)

2024

2023

瀝青產量-膨脹資產 (bbls/d)

17,361

16,302

瀝青產量-演示資產 (bbls/d)

2,306

4,284

瀝青總產量(桶/天)

19,667

20,586

西德中質原油(美元/桶)

76.96

76.13

WCS 與 WTI 的差額(美元/桶)

(19.31)

(24.88)

WCS(美元/桶)

57.65

51.25

埃德蒙頓冷凝水 (C5+) ($/bbl)

73.31

80.00

AECO 5A ($/GJ)

2.36

3.05

石油銷售

200,990

179,668

石油銷售額(美元/桶)

75.41

64.92

運營淨回值 (1)

44,649

17,352

運營淨回值 (美元/桶) (1)

24.69

9.11

運營費用

36,348

39,764

運營費用(美元/桶)

20.10

20.87

經營活動提供(使用)的現金

17,064

(4,495)

調整後的息稅折舊攤銷前利潤 (1)

39,346

13,266

調整後的資金流 (1)

27,589

3,057

投資活動提供(使用)的現金

(37,681)

(8,521)

資本支出

34,449

2,518

調整後的自由現金流 (1)

(6,860)

539

淨收益(虧損)和綜合收益(虧損)

(46,915)

(16,678)

每股——基本

(0.68)

(0.34)

每股——攤薄

(0.68)

(0.34)

總資產 (2)

1,193,953

1,147,984

非流動金融負債總額 (2)

337,999

205,482

期末已發行普通股

68,973,859

48,911,099

加權平均已發行股票——攤薄

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) 非公認會計准則指標不具有《國際財務報告準則》規定的任何標準化含義,可能無法與其他實體提出的類似指標的計算進行比較。有關更多信息,請參閱本新聞稿中的 “非公認會計准則和其他財務指標”。

(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

流動性和資產負債表

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)

三個月已結束
3月31日
2024

年終了
十二月三十一日
2023

現金和現金等價物

90,234

109,525

可用信貸額度 (1)

5萬個

5萬個

長期債務的面值 (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,公司在優先信貸額度下有5,000萬美元(2023年12月31日爲5,000萬美元)的可用信貸,截至2024年3月31日,其中零(2023年12月31日爲零)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年票據(定義見下文)的面值爲3億美元(2023年12月31日爲3億美元),按期末匯率折算成加元。

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,瀝青合併產量平均約爲18,360桶/日,這反映了擴張資產的暫時生產影響,原因是此前披露的最近鑽探的十口補油井中有五口的第三方井下溫度傳感器出現故障,以及補油井鑽探作業和演示資產處置井持續關閉的產量影響。

  • 爲了應對最近在艾伯塔省北部發生的野火,出於謹慎考慮,Greenfire於5月11日暫時將所有非必要人員從其運營設施中撤離。隨着形勢的持續發展,公司正在積極監控局勢,以確保我們的人員和資產得到保護和安全。

Expansion Asset (75% Working Interest, Operator)

擴張資產(75% 的工作權益,運營商)

  • 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,擴建資產的營運權益瀝青產量平均約爲16,020桶/日:該公司4月份的產量受到此前披露的最近鑽探的十口補油井中有五口第三方井下溫度傳感器出現故障的影響。2024年4月,五口裝有未發生故障的井下溫度傳感器的補油井平均產量約爲1,500桶/日,按100%的營運利率計算。Greenfire已經更換了五口補油井中三口出現故障的井下溫度傳感器,並預計這些補給井的平均生產率將提高,以與溫度傳感器未出現故障的剩餘五口補油井的平均生產率保持一致。

  • 重新部署鑽機以維持再開發鑽探:爲應對演示資產持續的監管延誤,Greenfire重新部署了鑽機,將重點放在擴建資產的重建活動上。該鑽探計劃預計將於2024年第三季度結束,之後該公司計劃將鑽機調回演示資產以鑽探更多的補給井。

  • NCG 共注繼續支持更高的儲層壓力:繼公司於 2023 年下半年採取消除瓶頸舉措後,NCG 共注率持續居高不下,擴張資產的儲層壓力和油井生產率持續提高。Greenfire預計,擴建資產的目標儲層壓力將在2024年中期左右恢復。

Demo Asset (100% Working Interest, Operator)

模擬資產(100% 工作權益,運營商)

  • 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,演示資產的營運利潤瀝青產量平均約爲2340桶/日:該公司4月份的產量受到補油井鑽探作業以及處置井暫時關閉的影響。

  • 受監管部門延遲批准影響的重啓處置井運營的時機:自2023年10月初以來,演示資產的處置井已暫時關閉。所需的修復工作完成後,處置井正在等待監管部門的批准才能重新開始運營。

  • 鑽探了三口補給井;鑽機重新分配到擴建資產:該公司成功鑽探了三口延伸補油井,橫向長度約爲2300米,比Greenfire最近在擴建資產鑽探的補給井長700米。還在 Demo Asset 鑽探了第二口處置井,該資產正在等待監管部門的批准才能開始運營。

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

重申2024年展望並重申優先償還短期債務的承諾

  • 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重申了先前公佈的2024年展望,包括預測的產量和資本支出區間,該範圍以公司的產量增長計劃爲基礎,假設大宗商品價格持續強勁,特別是重油定價,預計將在2024年剩餘時間內產生有意義的調整後自由現金流。艾伯塔省北部不斷變化的野火局勢對公司的2024年展望構成了風險。

  • 公司仍然致力於優先償還債務,並打算在短期內使用75%的超額現金流(定義見公司2028年到期的優先擔保票據契約,“2028年票據”),每半年贖回2028年票據的一部分,直到總負債低於1.5億美元。

    • 假設2024年第一季度末的美元兌加元匯率,2028年票據的未償本金爲3億美元,約合4.07億美元。

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

年平均產量

22,000-25,000 磅/天

產量比 2023 年全年增長

25%-40%

資本支出

70-9000 萬美元

  • 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年調整後資金流對與2024年展望和上述大宗商品價格情景相關的特定市場變量的敏感度,包括Greenfire現有的2024年套期保值計劃(“2024年對沖計劃”)。

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

對2024年調整後資金流的敏感度 (1) (2)
變量

範圍

2024 年調整後基金
流量靈敏度

瀝青淨產量

+/-1,000 bbls/d

+/-2,400 萬美元

WCS 與 WTI 的差異

+/-1.00 美元/桶

+/-1200 萬美元

與 WTI 的冷凝水差額

+/-1.00 美元/桶

+/-400 萬美元

AECO 天然氣

+/-加元 $0.25/GJ

+/-300 萬美元

匯率加元/美元

+/-0.01 美元

+/-300 萬美元

WTI

+/-1.00 美元/桶

+/-2 萬美元

權力

+/-25加元/兆瓦時

+/-2 萬美元

(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年調整後資金流敏感度的基本情況假設2024年展望產量區間的中點爲23,500桶/日,WTI爲80美元/桶,WCS差額爲15美元/桶,AECO價格爲2.00美元/吉焦耳,匯兌匯率爲1.35加元/美元,凝析油以WTI的100%購買以及每1.45桶稀釋瀝青中每桶一桶瀝青已出售。

(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) 非公認會計准則指標不具有《國際財務報告準則》規定的任何標準化含義,可能無法與其他實體提出的類似指標的計算進行比較。有關更多信息,請參閱本新聞稿中的 “非公認會計准則和其他財務指標”。

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

Greenfire的增長導向戰略以集中的一級SAGD資產爲支撐

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擁有龐大、壽命長、衰減相對較低的一級油砂資源基礎,在Hangingstone設施有兩項生產和相鄰的SAGD資產,擴張資產有可擴展的管道基礎設施,用於稀釋瀝青和稀釋劑。該公司從其位於Hangingstone設施的一級SAGD儲層中獲得的結構性成本優勢,加上由於其預計的多年補給井目標庫存而預測的資本支出狀況相對較低,預計將導致短期產量持續增長和潛在的有意義的自由現金流的產生。該公司認爲,Hangingstone設施爲創造額外價值提供了充足的機會。除了Greenfire現有的償還債務承諾外,公司還打算正式制定並啓動一項政策,逐步向股東返還資本。Greenfire還計劃評估和考慮進一步產量增長的其他潛在前景,包括與其現有一級SAGD資產的預期回報相競爭的外部收購,前提是該公司認爲這些收購可以增加Greenfire的股東。

Conference Call Details

電話會議詳情

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計劃于山地時間2024年5月16日星期四上午7點(美國東部時間上午9點)舉行電話會議,屆時公司執行團隊成員將討論其2024年第一季度的業績,並與投資者舉行問答會議。

  • 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

  • 時間:山地時間上午 7:00(東部時間上午 9:00)

  • 撥入:

    • 北美:1-844-763-8274

    • 國際:+1-647-484-8814

Non-GAAP and Other Financial Measures

非公認會計准則和其他財務指標

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.

本新聞稿中的某些財務指標,包括調整後的息稅折舊攤銷前利潤(總額和每桶)、運營淨回值(總額和每桶)、調整後的資金流、調整後的自由現金流),均爲非公認會計准則財務指標或比率、補充財務指標或比率以及資本管理指標。這些衡量標準不在《國際財務報告準則》中定義,因此可能無法與其他公司提供的類似衡量標準相提並論。不應孤立地考慮這些非公認會計准則和其他財務指標,也不應將其作爲根據《國際財務報告準則》編制的業績衡量標準的替代方案。

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.

有關這些非公認會計准則財務指標或比率的更多詳情,請參閱公司截至2024年3月31日的三個月的MD&A,該報告可在公司網站上查閱,也可在EDGAR和SEDAR+網站上查閱。

Non-GAAP Financial Measures

非公認會計准則財務指標

Adjusted EBITDA

調整後 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.

淨收益(虧損)和綜合收益(虧損)是調整後息稅折舊攤銷前利潤的最直接可比的GAAP指標,這是一項非公認會計准則的衡量標準。調整後的息稅折舊攤銷前利潤計算爲扣除利息和融資、所得稅、損耗、折舊和攤銷、公司與M3-Brigade Acquisition III Corp. 業務合併的交易和融資成本影響以及債券再融資前的淨收益(虧損),並針對某些非現金項目或其他不被視爲正常業務運營一部分的項目進行調整。調整後的息稅折舊攤銷前利潤用於衡量Greenfire在基礎資產基礎上的持續盈利能力。根據國際財務報告準則,該衡量標準無意代表淨收益(虧損)和綜合收益(虧損)。

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

下表是淨收益(虧損)淨收益(虧損)和綜合收益(虧損)與調整後息稅折舊攤銷前利潤(1)的對賬。

Adjusted EBITDA(1)

調整後的息稅折舊攤銷前利潤 (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日的三個月

(千美元)

2024

2023

淨收益(虧損)

(46,915)

(16,678)

加(扣除):

所得稅支出(恢復)

-

(3,613)

未實現(收益)損失風險管理合同

38,737

(5,023)

基於股票的薪酬

852

325

融資和利息

15,456

15,316

損耗和折舊

18,003

20,915

交易成本

-

2,327

認股權證重估的收益

6,379

-

外匯損失(收益)

8,275

(303)

其他(收入)和支出

(1,441)

-

調整後的息稅折舊攤銷前利潤 (1)

39,346

13,266

淨收益(虧損)(美元/桶)

(25.94)

(8.75)

加(扣除):

所得稅退稅(費用)(美元/桶)

-

(1.90)

未實現(收益)損失風險管理合約(美元/桶)

21.42

(2.64)

基於股票的薪酬(美元/桶)

0.47

0.17

融資和利息(美元/桶)

8.55

8.04

損耗和折舊(美元/桶)

9.96

10.98

交易成本(美元/桶)

-

1.22

認股權證重估收益(美元/桶)

3.53

-

外匯損失(收益)(美元/桶)

4.58

(0.16)

其他(收入)和支出(美元/桶)

(0.80)

-

調整後的息稅折舊攤銷前利潤 (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) 非公認會計准則指標不具有《國際財務報告準則》規定的任何標準化含義,可能無法與其他實體提出的類似指標的計算進行比較。有關更多信息,請參閱本新聞稿中的 “非公認會計准則和其他財務指標”。

Operating Netback

運營淨回報

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.

石油銷售是衡量運營淨回值的最直接可比的GAAP指標,這是一項非公認會計准則的衡量標準。該指標無意代表根據國際財務報告準則計算的石油銷售、淨收益或其他財務業績指標。運營淨回值包括石油銷售、減去稀釋劑支出、特許權使用費、運營費用、運輸和營銷費用,並酌情根據已實現的大宗商品風險管理收益或損失進行調整。運營淨回值是石油和天然氣行業廣泛使用的財務指標,是衡量公司爲償還債務、資本支出或其他用途創造現金流的效率和能力的補充指標。

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

下表是石油銷售與營業淨回值的對賬情況。

Operating Netback(1)

運營淨回值 (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日的三個月

(除非另有說明,否則爲千美元)

2024

2023

石油銷售

200,990

179,668

稀釋劑費用

(91,682)

(101,856)

運輸和營銷

(13,199)

(16,014)

特許權使用費

(6,315)

(4,502)

運營費用

(36,348)

(39,764)

運營淨回值 (1),不包括已實現收益(虧損)風險管理合同

53,446

17,532

已實現收益(虧損)風險管理合同

(8,797)

(180)

運營淨回值 (1)

44,649

17,352

石油銷售(美元/桶)

75.41

64.92

稀釋劑費用(美元/桶)

(14.97)

(24.08)

運輸和營銷(美元/桶)

(7.30)

(8.40)

特許權使用費(美元/桶)

(3.49)

(2.36)

運營費用(美元/桶)

(20.10)

(20.87)

營業淨回值 (1),不包括已實現收益(虧損)風險管理合約(美元/桶)

29.55

9.21

已實現收益(虧損)風險管理合約(美元/桶)

(4.86)

(0.09)

運營淨回值 (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) 非公認會計准則指標不具有《國際財務報告準則》規定的任何標準化含義,可能無法與其他實體提出的類似指標的計算進行比較。有關更多信息,請參閱本新聞稿中的 “非公認會計准則和其他財務指標”。

Adjusted Funds Flow and Adjusted Free Cash Flow

調整後的資金流和調整後的自由現金流

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.

經營活動提供(使用)的現金是調整後資金流和調整後自由現金流(非公認會計准則衡量標準)的最直接可比的GAAP指標。這些衡量標準無意代表根據國際財務報告準則計算的經營活動提供(使用)的現金。

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.

調整後的資金流衡量標準允許管理層和其他人評估公司利用持續經營相關活動內部產生的現金流爲其資本計劃提供資金和履行持續財務義務的能力。我們將調整後的資金流計算爲經營活動提供(使用)的現金,不包括非現金營運資金變動的影響,減去交易成本。

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.

管理層使用調整後的自由現金流作爲其業務效率和流動性的指標,衡量資本投資後的資金,這些資金可用於管理債務水平和向股東返還資本。通過從調整後的自由現金流中消除當期資本支出的影響,管理層監控其調整後的自由現金流,爲其資本配置決策提供依據。我們將調整後的自由現金流計算爲經營活動提供(使用)的現金,不包括非現金營運資本變動的影響,減去交易成本和資本支出。

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

下表是經營活動提供(使用)的現金與調整後的資金流和調整後的自由現金流的對賬情況。

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

調整後的資金流 (1) 和調整後的自由現金流 (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日的三個月

(千美元)

2024

2023

經營活動提供(使用)的現金

17,064

(4,495)

交易成本

-

2,327

非現金營運資金的變化

10,525

5,225

調整後的資金流 (1)

27,589

3,057

財產、廠房和設備支出

(31,920)

(2,518)

收購

(2,529)

-

調整後的自由現金流 (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) 非公認會計准則指標不具有《國際財務報告準則》規定的任何標準化含義,可能無法與其他實體提出的類似指標的計算進行比較。有關更多信息,請參閱本新聞稿中的 “非公認會計准則和其他財務指標”。

Non-GAAP Financial Ratios

非公認會計准則財務比率

Adjusted EBITDA ($/bbl)

調整後的息稅折舊攤銷前利潤(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.

淨收益(虧損)和綜合收益(虧損)是調整後息稅折舊攤銷前利潤(美元/桶)中最直接可比的GAAP指標,這是一項非公認會計准則指標。調整後的息稅折舊攤銷前利潤(美元/桶)用於衡量Greenfire在基礎資產基礎上的持續盈利能力。根據國際財務報告準則,該衡量標準無意代表淨收益(虧損)和綜合收益(虧損)。調整後的息稅折舊攤銷前利潤(美元/桶)的計算方法是將調整後的息稅折舊攤銷前利潤除以公司在指定時期內的總銷售量。

Operating Netback ($/bbl)

運營淨回報(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.

石油銷售額(美元/桶)是使用石油銷售計算得出的比率,這是衡量運營淨回值的最直接可比的GAAP指標。運營淨回值是用於計算運營淨回值(美元/桶)的非公認會計准則財務指標,即非公認會計准則財務比率。該指標無意代表根據國際財務報告準則計算的石油銷售、淨收益或其他財務業績指標。營業淨回值(美元/桶)的計算方法是將營業淨回值除以公司在指定時期內的石油總銷量。運營淨回值(美元/桶)是一種非公認會計准則財務比率,廣泛用於石油和天然氣行業,作爲衡量公司在指定時期內爲償還債務、資本支出或其他用途產生現金流的效率和能力的補充指標,不考慮石油銷售量變化的影響。

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