吉星新能源年报2024

3395 2024 * *Persta Resources Inc.Alberta FoothillsPeace River 234561140577497102104105106107 (1) (2)202412312402025202312 31300202312 315002022202212311,57520233 27260202320227,500202332726020232024202312192025 (3) (4)20241231202420231231 202412312025320GLJGLJGLJ202420231231GLJ 2024*20242024910 20240.220.246,3001,4502501602181,24912%0.200.025582025715 20245102024112024123150020231,36063% 202512025 1522101,1309%0.2010.0257120251210 2025328 * 20241231 69201912182024214 CCJGSA202022CCJGSACCJGSA 552009620143 3120205 13220242 14 2005520095199220031220052 1992720081120093APEGA2009420095 Larry Grant Smith70Smith20241224 SmithSmithCrest Consultants PartnershipCrest Consultants PartnershipCrest Energy Consultants Inc. Smith19797APEGASmith19775Smith1974 6920241224 312014201620166 19807(i)20147(ii)20041(iii)20048(iv)2006 1(v)20166 201712160820181125667201922236622019121399320191213993201922236622019121399320217 16172520203 187512024412193 20227 182318601318 6120151020181080920079201812388920145201510 1985719867 5520241224 202412 3202211301591 2020191220211Tyrone Chiu C.P.A. Limited200592019111189 20241231591 5320241224 152019201220182011200220111998200219931998 1993 692024214 552009620143 3120205 12920242 14 Tara Leray46Leray20228Meidl20228 15LerayLeray19 LerayXACT Downhole Telemetry Inc.XACT20189 XACTLeray20227 Leray200142008 *MD&A2024202312 312025328 IASBIFRSGAAP MD&A 20062018FoothillsDawsonBasing, VoyagerKaydee90%BasingVoyagerBasing30 202420232024202220252026 20253 191509%202512 100.20 20247 2416012%20257 240.20 202452024333,000,000126 20242 27190Basing CGU202441190 2024220231130,000,000128 20231902022 20233 2780035048 (1) (2)202412312025240202312312023123130020225002022123120233271,57520232602024202312192025 (4)202412312024123120231231 5 5202420236 2023E&E6,3203,998 202120222021202252018201911020224147FT-R2020VoyagerVoyager262022Voyager 2022202120202020 103 20241202410202512025 202220222023Basing 2023 20242023 boe6:1boe61boe6:16:1 2024123158%63%2024610 20242023 202420232%1.8% NGLNGL202412 31202312 311.6%1.4% 20241231202353%43% 2024123120241231202320241231 2024123120252 20241231202317%AECOAECO 103AECO202420241231AECO2023AECO 202412 3120231231 NGLNGLNGL20241231NGL NGLNGLNGL 20241231 2024202312315%26%NGL30%40% 20241231NGLopex20238%4%20241231202412312024 20241231$ 0.07 202412 312024238.5 2024123120232023 20241231202320241231202412312023 20241231202333112%202339.25%20241120254272025427 20241231202312312023320233 20241231 DD&A 20241231DD&A 2024123120231231E&EDawsonCGU20241231PP&EVoyager 20231231Basing CGUE&E400202441E&E2023E&E 20241231BasingVoyager CGUPP&EBasingVoyager CGU133 2024123110%202310%Basing CGUBasing CGU4102023690 2024123112%202312%Voyager CGUVoyagerCGU20202360 20241231202338%4%2024 20241231432023610202330 2024123120231231E&E2Basing CGU202441E&E 20231231PP&EDawson CGUVoyager CGU2023 12 3 12320241231522,886,5202280.52800.48202412314562024123165,839,108 PSG 20184 25EDC440PSG20207 30PSG185202210 17PSG155PSGEDCL/CEDCPSGPSG12EDC20241231PSG 82,000EDCEDC 20241231PSG10202310 PSG122025831PSG 202311 200.243,000202428720130 20243 70.223,3002024529730130 20247 2416012%20257 240.200.02558 202429920242024 80035020233271,5751.16489.25%200,031 489.25%87,514Voyager 20241120254272025427 202412311,630$ 1,150 202211 181.111,00020238111,110190 202311 200.243,000202428720130 20243 70.223,3002024529730130 20241231522,886,520 20188 13800753.16520202023123113800202280.5816 2023327 20247 2416012%20257 240.200.0255813 2024123110 70,054,730 20186820205 183780.525202211 30800.4853202412313082023458 28 202420231231 131926 202420231231 $5202023520 20241231 20241231 D232(4)32(9) 20253 191502109%202512 1020241231 0.200.02571 27 20242023123120241231113202352 20241231320235202412311310039202319100 5 20241120241231 20241 120241231Tara Leray(i)(ii) 20241 120241231Tara LerayICFR 20241 120241231 20241231ICFRDC&P2013 • • • • 20241231AIFAIFwww.jxenergy.cawww.sedarplus.ca EBITDAEBITDA (www.hkexnews.hk)SEDAR+(www.sedarplus.ca)(www.jxenergy.ca) Bbls/d or Bbl/dBbls or BblBoeBoe/dC$/BblC$/BoeMbbls or MbblMboeMbpdMMbblsMMbbls/dMMboeMMboe/dUS$/Bbl BcfBcmBtuCfC$/McfC$/MMbtuGJGJ/dMcfMcf/dMcfeMcfe/dMMbtuMMcfMMcf/dMMcfeMMcfe/dtcfUS$/MMbtu kmkm2mm3mg°C = 0.1590(m3)= 0.0283(103m3)= 0.4047= 1054.615(J)(ft) = 0.3048(m)= 1.6093(Lb) = 0.4536(kg) 20241231 C1 20241231C.2.1 2024 •••oooo ICEO20242 14ICEO20242 142024214 Larry Grant Smith2024 12 24202412242024122420241224 (i)202412243.09D(ii) 202412313.10(1)3.10(2)3.10(2) 13.92 202412 24 1 20241231 2024123112 C.1.4 Larry Grant Smith CEOC.2.1202421420242 14C.2.1 20237 1 2024214 1224 Larry Grant Smith2020124202312420241224 20238120241224 20207120237 1330,0001,914,1532024214 50%90 143 20241231 2024214Larry Grant Smith202412 24202412242024122420241224 20241231 20241231 C3 (a)(b)(c)(d) (e) 20241231 202412 2420241224Larry Grant Smith202412