吉星新能源年报2023

3395 * *Persta Resources Inc.Alberta FoothillsPeace River 目 錄 234561140577398102104105106107 (2)202212311,57520233272602023202420231219202520231231202312313002022500 (3) 202312312024320GLJGLJGLJ202320221231GLJ 2023*2023 20231.111,0001,1101900.243,0007201203,0002024287201303,000 20233 271,5001,1401,1509.25%48 202312311,35620222,68049%202330% 20240.223,300726120202441190Basing2024 2024418 * 20231231 69201912 182024214 CCJGSA202022CCJGSACCJGSACCJGSA 5720191220203 420207 120242 14 20061020084 3119881998198872002619882006 1988720138APEGA 542009620143 3120205 13120242 14 2005520095199220031220052 1992720081120093APEGA2009420095 Larry Grant Smith70 SmithSmithCrest Consultants PartnershipCrest Consultants PartnershipCrest Energy Consultants Inc.Smith Smith19797APEGA19775Smith1974 68312014201620166 19807(i) 20147(ii) 20041(iii) 20048(iv) 2004920061(v) 20166 2017121608201811 2566720192223662201912139932021716172520203 187512024412193 20227 182318601318 6000265920151020181080920151020181020079201812388920145201510 1985719867 5720191220203 420207 120242 14 692024214 542009620143 3120205 12920242 14 Tara Leray45Leray20228Meidl20228 15LerayLeray18 LerayXACT Downhole Telemetry Inc.XACT20189 XACTLeray20227 Leray200142008 MD&A*Persta Resources Inc.20231231202212312024418 MD&A * IASBIFRSGAAP MD&A 20062018FoothillsDawsonBasingVoyagerKaydee90%BasingVoyagerBasing30 20232023202220242025 202319020222024220231130,000,000128202430.2233,000,000125 20233 2780035048 (2)202212311,57520233272602023202420231219202520231231202312313002022500 (3) 5 520236 202120222021202252018201911020224147FT-R2020VoyagerVoyager262022Voyager 2023PNGE&E6,3203,998 202220212020201920202019 (2)202212311,575202332726020233 17202420231219202520236 304402023630202363093019020246202312192025 (3) 103 202220222022202220222023Basing 2023 2023202220222022202220222022 Boe6:1boe61boe6:16:1 2023123110%2023202363030%2023123120228% 20232022202320221%2% NGLsNGL2023123120221231NGL0.01% 20231231202220%20231231202210%2022 20231231202252%49%12NGLs20231231 2023123120222023123120232 20231231AECO202259%103AECO20231231AECO 20231231202252%AECOAECO 2023123120221231 NGLNGLNGLNGLNGLNGL 20231231 2023202212315%26%NGL30%40% 202312 311420232022 20231231NGLsOpex202222%11%2023123120232023123120226%28% 20231231G&A202250%45%26 20231231202220231231202211.8G&A 2023123120225001,50012%10%202339.25% 20231231202212312023320233 20231231 DD&A 20231231DD&A2022 20231231E&EDawsonCGU202212 31Voyager 1231Basing CGU400 20231231BasingVoyager CGUPP&EBasingVoyager CGU133 2023123110%202212%Basing CGU2022123120221220223312022630410420 2023123112%202214%Voyager CGUCGU60 20231231202238% 202312312022491%CGU 20231231PP&E3050202251062020231231Voyager CGU2023123110304 3 12320231231459,886,5203780.52800.482023123145 2022123115752023326020232023122025 (PSG) 20184 25EDCPSG2023123120221231155PSGEDCL/CEDCPSGPSG12EDC20231231PSG PSG122024930PSG 6520253 168.3202412 30 20219 1300202115015020221027202212312021299.8220231 20224 290.8035002800448 20225 51.001,70014A20227181,700275 202211 181.111,00020238111,110190 202311 200.243,000202428720130 80035020233271,5751.16489.25%200,031.36 489.25%87,513.72Voyager 12311,3101,150 20224 290.8035002800448 20225 51.001,70014A2022718430 202211 181.111,00020238111,110190 202311 200.243,000202428720130 20231231459,886,520489,886,520 2018813800753.1652022930202293020229 30800202280020202023123113800202280.5816 2023327 20186820205 183780.525202211 30800.4853202312314582022458308 2128 202320221231 13,1926 202320221231 20231231 20231231 D232(4)32(9) 20242 80.2430,000,000202311 202023111213020242812 20243 140.2233,000,0002024418 E&E 20242 27190Basing CGU202441190 202327 202320221231202312312822022202312315192022 20231231520226202312311002022150 5 202311202312314(r)4(s) 20231 120231231Tara LerayDC&P(i)(ii) 20231 120231231Tara LerayICFR 20231 120231231 20231231ICFRDC&P2013 • • • • • 20231231AIFwww.jxenergy.cawww.sedar.com EBITDA(EBITDA) 2023123120231231202312 31BDO Limited (i)(ii) 2023123120221231 3202312 311,310202312 312,1103 Bbls/d or Bbl/dBbls or BblBoeBoe/dC$/BblC$/BoeMbbls or MbblMboeMbpdMMbblsMMbbls/dMMboeMMboe/dUS$/Bbl BcfBcmCfC$/McfC$/MMbtuGJGJ/dMcfMcf/dMcfeMcfe/dMMbtuMMcfMMcf/dMMcfeMMcfe/dtcfUS$/MMbtu kmkm2mm3mgOC = 0.1590(m3)= 0.0283(103m3)= 0.4047= 1054.615(J)(ft) = 0.3048(m)= 1.6093(Lb)= 0.4536(kg) 20231231 C1 20231231 2023 •••••••• 20242 142024214 Richard Dale Orman20238 1Peter David Robertson20238 1Larry Grant Smith202381202381 (i)3.09D202381202381202427(ii) 202312313.10(1)3.10(2)Peter David Robertson3.10(2) 13.92 20241231 1 2023123120241231 2023123123 C.1.4 CEOC.2.120242142024214C.2.1 202371202371 2024214 Richard Dale OrmanPeter David Robertson20172262020226202381 Larry Grant Smith20201242023124 202381 202071202371330,0001,914,15320242 14 50%90 143 20231231 7/99/9Richard Dale Orman20238 15/5Peter David Robertson