吉星新能源：截至2025年12月31日止年度之的年度业绩公告

3395 20251231 13.49(1)13.49(2) 1231 202512312026326 20263272026327 20251231 20251231 23–– (23,467,769)(20,267,110) 24(0.04)(0.04) 20251231 20251231 1 JXJX Energy2005JX15 Floor, Bankers Court, 850-2nd Street SW, Calgary, Alberta, T2P 0R8, CanadaSuite 900, 717-7th Avenue SW, Calgary, Alberta, T2P 0Z3, Canada 201731033952018102 2 (a) 202412314(m) (b) 4 (c) C$ (d) (IFRS) 5 3 2025123123,467,7692025123130,972,58132,996,69483,758 2025123112 •108148 •384749•2,726•••• 2025123112 12 •••••• (a) ••• (b) (c) 15 •• 9ECLECL 12(ECL)(ECL)(ECL) 12 30 90 12 FVTPL (i)(ii)(iii) 7 (i)(ii)(iii) 12 9(FVTPL) (d) E&EG&A CGU (e) PP&E (f) FVLCD •• (FVLCD) • •••(i) (CGU) (g) (h) (i) (1) (i)(ii)(iii) (2) (i)(ii)(iii)(iv)(v)(vi)(1)(vii)(1)(i)(viii) (j) 125,000 (k) (CPP)5.25%292,000CPP (l) 19JX (IFRS)202511 21 2025123120251231 (n)(IFRS) (IFRS) 97197111118210283212 (1)202611(2)202711(3) (IFRS) 18 ••• 18111818202711 IFRS 18 •• 5 (i) (CGUs) (ii) (i) (NGLs)(i)(ii)(iii)JX51-101JX (ii) 12312,005,97420241,451,965 (iii) 20251231123,47920243,884,95016,228,650202420,660,09128,9252024196,945 (iv) 3 (v) 202520241231 6 (a) 2025123120241231 1,318,865691,842–488 1,318,865692,330 202411829,041 1231(GST) (a) 1133 25 (b) 20251231202427(a) 18 Basing CGUVoyager CGUDawson CGU E&EPP&E 20251231BasingVoyagerDawsonCGUs 18202512312024 202520241231 20251231 202412311,900,000Basing CGU20244120241231 20251231Voyager CGU2024Dawson CGUE&E3,763,8312024148,33618 PP&E202520241231BasingVoyagerDawson CGUs2025123110202410 2025123152220245221313 2025123150Dawson CGU 202512311820241818 11 (a) 3202436 2025123123,8032024 (b) 3.99%9.25%20245.90%12.00% 727(b) 202512313 (a) 113412122 3090 (b)202520241231 (c)2025202412312022Voyager(CGU)2017123190(i) 15%(ii) 35%(iii) 50%904.24%20251231712024221 20231231 2025123120251231 202512312024 1231400,215152024 (e)2025123120261145010 1939202444 20241231211202531913 13 202520241231 (b)(a) (a) 2023327350480489.25%10202342787,514 Voyager26GHCA 2024112520241127202542513(b)2025123125,88899,249 2025123120243842802024866016812320243826 (b) 2019202020242025 20191223682019201912(c)2019201912312019615.97%4%1.97%CDOR716(d)2022311201920241223202312192019202512232024123120192026122320251231 2020622002020202020206220201844%CDOR4.28%4%0.28% CDOR1616(d)2023311202020246220231219202020256220241231202020266220251231 20233278001,098489.25%2023427200,0312025123159,172228,41320251231771562202478654613(a) 202429920242024202429202489.1%4%IRROC5.1%1202412 3116(d)202512 31 202512 311782025202520251231 20251031(i)3,838,150(ii)33,157,6780.30210,000,0007,494,290 20263220192020202420253,838,150 20251132026129202632 16(d)22 GHCA26 (b)20251231GHCAGST9932024821GHCA 20251231140202417616(d)20251231 20251231GHCA9.43%9.69%20249.19%9.43% 2025123173813(b)202464 2025123126(b)GHCA26(b) 20241122 20251231 2024725202472620254112025514 202472416021812%202572470.200.02558 20257715721335 720241231202412316,49027(f)202412310.19 762,548,8667160218192615 20253191522119%20251210120.200.02571 121381911420 12 122025123120251231538,42527(f)202512310.28 20263242,028,4381210814844601014 73 123 27(f) 14 20251231230202415520262046202420252072202920242050202512313.80%20243.32%2.10%20243.32% 15 2025123120241231 400,215– 20251125101415%2026525 20251231719269%20261210 2025123112534,3439%20261210 27(c) 16 (a)(b) 202510100.311,1163466220251130.3250.01531716(d) 2025950.331,2894257520259190.380.050116416(d) 20258140.4367783395920259190.380.05684416(d) 2025811602180.200.025580.440.2402641,50116(d) 20243 140.223,30072612620245290.1880.0321910616(d) 202311200.243,000720128202312311282024283,0000.2160.024127216(d) (c) 201868 10% 121%1% 2% (i)(ii)5 10201868202867 20205183,780,0000.525 20221130800,2000.485 202211302020518–2,640,000800,2001,140,000800,2003,780,000 –– 2020518202211300.080.08 202520241231 202512315,927202416,00416(d) 202512312024 20251231800,2002,280,000366,4162024 (d) 2025202412311313(a)c 17 CODMCODM202520241231 202520241231 25 2025123115121 10% ABCD 10% 20251231ABD71%12%16%100% 20241231ABC62%18%16%100% 2025202412315% 18 91010 (CGUs)3BasingVoyagerDawson FVLCD(FVLCD)(FVLCD)GLJ Ltd.GLJ202520241231FVLCDGLJ10%12%(CGU) 13 E&E E&EVoyager2024Dawson20251231 202512312024 20251231BasingVoyagerDawson2024 20251231Dawson2024Dawson2024 10%12%GLJBasingVoyager2024 FVLCD (1) (1) 20251231BasingVoyagerCGU 202016 (c)20 1011(a)11(c) 20251231102024$10902024110 2025123126(b)GHCA52024152025123140 2024123139435 Canadian Pension Plan 2017310201622611123120161060%2023 11.546202412 202412312025123120242 201912366202412311413662025123139202444 622383(1)2 (1)202071202421420241231 (2)26(b)202421420251024(3)2024214202412312120251031(4)104161.519202412312(5)2023814(6)Larry Smith20241224Smith16202412244 20252024123121202520241231 21 2024202024 1 2024 – 1,000,0000176,1001,