吉星新能源：截至2025年6月30日止三个月及六个月之未经审核业绩公告

3395 2025630 13.49(6) *2025630 202563013.49(6) * 20258132025814 3395 20252024630 51-1024.33(a)* 2025630 20252024630 20252024630 20252024630 1 *JX2005JX15th Floor, Bankers Court, 850-2nd Street SW, Calgary, Alberta, T2P 0R8, CanadaSuite 900, 717-7th Avenue SW, Calgary, Alberta, T2P 0Z3, Canada 2017310339520181022022622Persta Resources Inc.JX Energy Ltd. 2 34 20241231202412312025813 3 20256302,4002025630530780 198,621691,842–488 (a) 202563020241231 1133 25 (b) 202563020241231 PP&E 202563020241231BasingVoyagerDawson 202563020241231 202441190Basing2023123120241231 2025630G&APP&E20256302024123124015 2025630PP&EG&A 520246 PP&E20256301,17020241,1704 2025630 202563020241231Basing202412202563020241231123720244420241231210 2025630202412312025630 202563020241231 2025630202412311367,300617,98113374,794305,839412591,315982,50012206,464247,1482149,04879,859 202563020241231 2023327CIMC Leasing USA, Inc.350470CIMC489.25%202342787,514 Voyager26CIMC Leasing USA, Inc.CIMCCIMC 202411252024112720254252025630816070 (b) 2025630120 2024123120191320261223 20241231202013202662 20242992024202429202489.1%4%5.1%0.0116 20233278001,080489.25%2023427200,031 2023327Voyager202312319.4%48510 2025630GHCA230460202563080GHCA2025630GHCA28202563064 630GHCA9.36% 202563020241231 202411 20241231 202511 2025630 2025630Black-Scholes19(f)20256300.39 20253191529%20251210202472416012%2025724 0.200.0255870.0257112 202514921035121572203420256300.5 2025630JX Energy 11 14 2025630160202415020252072205020256303.19%20243.32%2.0%20243.32% 12 (a) (b) 202411 202412312025630 (c) 20186810%1/3 2025515230 202563020256300.160.153 202563020241231 (d) 20256302024123110 25 2025202463010%202563070%71%202424%61%13%14%202428%20% 20252024630 14 (1)20252024630PSG19(e) (2)20256302024630 15 202563023%202423%20256301.665,6002037 16 (1)104,577,304 2025630802024630308 17 20252024630 18 (a) 2024630 (b) 202563030.52024122520241219202422 202563039202446 2025630120 26 19 (a) 202563020202463012 2520256302024123120256302024123120256302024123190 (b) 253 2025630 (1)10 (2)10 (3)10 (4)10 (c) 20252024630 202520246301220252024630202520246301% 202563010%20256 30+/- 0.0110 202563020241231 (d) 101010101 1) (e)PSG 2018425EDC440PSG2020730PSG18520221017PSG1552025225PSG78PSGEDCEDCPSG PSG12EDC2025630PSG 2026316 650,000 20256308PSG202556EDC PSG122025831PSG (f) 20256301% 20 2025630 (2)26 201812120261130 21 20258162,548,866202572416012%202572419.2 20258140.4367,775,884594,139.00 3395 20252024630 *JXJX EnergyMD&A2024202312 3120252024630MD&A2025813 MD&AMD&A IFRS IASBIFRSMD&AGAAP MD&AIFRSIFRSEBITDA 20062018BasingVoyagerKaydeePeace RiverDawson90%BasingVoyagerBasing30 2024202520252024202220262027 20257259.6EPCEPC584 EPC20256302 20253191509%0.2042,028,438 202472416012%20257240.2062,548,866202420258162,548,86612%20257240.192 2024533,000,00020243126 2024227190Basing CGU202441190 2024230,000,000202311128 (2)20256301,0701020256302024630200202662025620249301,100 (3) (4)EBITDAEBITDAIFRS 202526720251202442025 20252Voyager CGU240 2024120244202410 20242023 6:1boe61boe6:16:1 2025630429%86%2024220251 20252024630 202563020246300.5%1.9% NGLNGL20256302024630NGL5.1%6.4% 20256302024630202414%20% 20256302024678%66% 202563020256302024 2025630NGL2024127%30% 2025630202439%BtuAECO AECO20246302024AECOAECO 20252024630 NGLNGL2025630NGLsNGLs 202520246305%26%NGL30%40% 2025630NGLsOPEX202424%2025630OPEX NGLsOPEX262025630J23861%47759%202420364%40661%101326 2025630OPEX51%39%2025630OPEXOPEX 20256300.39 202563020242024630 2025630202420252202520246 3020256302024 G&AG&A 2025630 2025202463020233 202563010 2025630DD&A 20252024630PP&E 20256302025630Voyager CGU 202441Basing CGU2023202463020232024630 2025630202438%2025630202422%2024 20256304350202436 2024630PP&EVoyager CGU202312202441 3 (1)(1)(6)(2)(2) (3) 20,16923,981 246%189% 1232025630522,886,520800.4820256304562025630104,577,30420258162,548,866160 PSG 2018425EDC440PSG2020730PSG18520221017PSG1552025225PSG78PSGEDCEDCPSG PSG12EDC2025630PSG 2026316 650,000 20256308PSG20255EDC2025630EDC PSG122025831PSG 2025630120 20253191509%20251210 202472416012%20257 24 2024370.2233,000,00020245297,300,0001,300,000 2024290.092024 2023327800350489.25%200,031 489.25%87,514Voyager 202411202542720254272025425 20256302,4002025630530780 1202412312202412312 100%1.261.26– 100%1.261.26– (1)2024315(2)202432024529 202311 1202412312202412312 100%1.201.20– 100%1.201.20– (1)20231120(2)202311202428 20258162,548,86620257241,600,000 2024370.223,30020245297,300,0001,300,000 202311200.243,0002024287,200,0001,300,000 2025630522,886,520585,435,386 16012% 20253191509%20251210 1013 202563023 20186820205183780.52520221130800.48532025630802024308 2028 20252024630 101820131926 20252024630 5202024520 2025630 D232(4)32(9) 20258162,548,8662025716012%202572470.192 20258140.4367,775,88454 1927 41927 202520246