SURGE ENERGY INC. ANNOUNCES FOURTH QUARTER AND YEAR END FINANCIAL RESULTS FOR 2025; STRONG 2025 YEAR END RESERVE ADDITIONS; OPERATIONAL UPDATES; AND APPOINTMENT TO THE BOARD OF DIRECTORS
Select financial and operating information is outlined below and should be read in conjunction with the Company's audited financial statements and management's discussion and analysis for the three months and the year ended December 31, 2025, available at www.sedarplus.ca and on Surge's website at www.surgeenergy.ca.
2025 HIGHLIGHTS
Based on the Company's disciplined capital allocation model, combined with continued strong drilling and waterflood results in Surge's Sparky and
In 2025, capital expenditures were reduced by more than
During 2025 West Texas Intermediate ("WTI") crude oil prices decreased by nearly
As a result of much lower capital spending in 2025, together with lower net operating expenses1, Surge generated meaningfully higher free cash flow ("FCF")1 in 2025 as compared to 2024, despite WTI crude oil prices declining 14 percent (approximately
In 2025, the Company returned a total of
-
$51.7 million from Surge's monthly base dividend ($0.52 per share, per annum); -
$8.7 million in share buy backs under the Company's Normal Course Issuer Bid ("NCIB"), repurchasing 1,504,700 shares; and -
$26.5 million reduction in net debt1, from$247.1 million as atDecember 31, 2024 to$220.6 million as atDecember 31, 2025 .
Surge strategically allocated the majority of remaining FCF to a combination of decommissioning expenditures, cash settlement of dilutive instruments, and small core area "tuck-in" acquisitions.
In 2025, the Company generated its strongest finding and development ("F&D") costs, including changes in future development costs ("FDC"), in the past three years. Surge delivered a 2025 Total Proved & Probable ("TPP") F&D of
In 2025, the Company achieved a 136 percent
FOURTH QUARTER AND YEAR END 2025 FINANCIAL AND OPERATIONAL HIGHLIGHTS
- Exceeded budgeted 2025 production estimates by nearly 1,000 boepd, producing an average of 23,491 boepd in 2025 compared to initially budgeted production of 22,500 boepd;
- Generated
$119.5 million in FCF in 2025 (WTI:US$64.77 /bbl), a 21 percent increase from$99.0 million in 2024 (WTI:$75.72 /bbl); - Distributed cash dividends to shareholders in the amount of
$51.7 million in 2025, representing less than 19 percent of 2025 AFF of$279.2 million ; - Returned an additional
$8.7 million to shareholders through the Company's ongoing NCIB, repurchasing over 1.5 million shares in 2025; - Reduced net debt by
$26.5 million in 2025 to$220.6 million as atDecember 31, 2025 , a decrease of over 10 percent as compared to$247.1 million as atDecember 31, 2024 ; - On a combined basis, Surge provided total returns of approximately
$86.9 million to shareholders in 2025 through the base dividend, share repurchases, and net debt reductions. This represents more than 31 percent of 2025 AFF returned to shareholders; - Reduced net operating expenses1 by
$2.11 per boe during 2025, to$17.91 per boe in 2025 from$20.02 per boe in 2024. This represents a decrease in net operating expenses of 11 percent year over year; - Maintained an undrawn
$250 million first lien credit facility; - Replaced 136% of 2025 production on a TPP reserves replacement basis (excluding A&D);
- Reported a year end 2025 TPP F&D, inclusive of changes in FDC, of
$14.87 /boe and a 2.4x recycle ratio; - Exceeded the Company's budgeted 2025 2H/25 production guidance of 22,500 boepd, with Q4/25 production averaging 23,186 boepd;
- Generated Q4/25 cash flow from operating activities of
$59.7 million and AFF of$56.2 million ; - Annualized Q4/25 AFF represented 0.98 times net debt as at
December 31, 2025 ; - Paid
$12.9 million in dividends to shareholders in Q4/25, which represents only 23 percent of Q4/25 AFF of$56.2 million ; and - Returned an additional
$0.8 million to shareholders in Q4/25 through Surge's ongoing NCIB, repurchasing 106,800 shares.
FINANCIAL AND OPERATING HIGHLIGHTS
|
FINANCIAL AND OPERATING HIGHLIGHTS |
Three Months Ended |
Years Ended |
||||
|
($000s except per share and per boe) |
2025 |
2024 |
% Change |
2025 |
2024 |
% Change |
|
Financial highlights |
|
|
|
|
|
|
|
Oil sales |
121,211 |
158,405 |
(23) % |
556,350 |
635,618 |
(12) % |
|
NGL sales |
2,493 |
3,378 |
(26) % |
8,042 |
14,218 |
(43) % |
|
Natural gas sales |
2,677 |
1,389 |
93 % |
7,227 |
6,867 |
5 % |
|
Total oil, natural gas, and NGL revenue |
126,381 |
163,172 |
(23) % |
571,619 |
656,703 |
(13) % |
|
Cash flow from operating activities |
59,697 |
64,838 |
(8) % |
265,903 |
278,647 |
(5) % |
|
Per share - basic ($) |
0.60 |
0.64 |
(6) % |
2.68 |
2.76 |
(3) % |
|
Per share - diluted ($) |
0.59 |
0.64 |
(8) % |
2.64 |
2.72 |
(3) % |
|
Adjusted funds flowa |
56,242 |
76,121 |
(26) % |
279,155 |
294,123 |
(5) % |
|
Per share - basic ($)a |
0.57 |
0.75 |
(24) % |
2.81 |
2.92 |
(4) % |
|
Per share - diluted ($) |
0.55 |
0.75 |
(27) % |
2.77 |
2.87 |
(3) % |
|
Net income (loss)b |
(7,093) |
(2,656) |
nmc |
40,259 |
(53,716) |
nm |
|
Per share - basic ($) |
(0.07) |
(0.03) |
nm |
0.41 |
(0.53) |
nm |
|
Per share - diluted ($)d |
(0.07) |
(0.03) |
nm |
0.40 |
(0.53) |
nm |
|
Expenditures on property, plant and equipment |
41,672 |
58,277 |
(28) % |
159,706 |
195,103 |
(18) % |
|
Net acquisitions and dispositions |
— |
(8,868) |
nm |
5,661 |
(42,389) |
nm |
|
Net capital expenditures |
41,672 |
49,409 |
(16) % |
165,367 |
152,714 |
8 % |
|
Net debta, end of period |
220,569 |
247,126 |
(11) % |
220,569 |
247,126 |
(11) % |
|
|
|
|
|
|
|
|
|
Operating highlights |
|
|
|
|
|
|
|
Production: |
|
|
|
|
|
|
|
Oil (bbls per day) |
19,746 |
20,675 |
(4) % |
20,241 |
20,228 |
— % |
|
NGLs (bbls per day) |
673 |
777 |
(13) % |
522 |
818 |
(36) % |
|
Natural gas (mcf per day) |
16,599 |
17,199 |
(3) % |
16,366 |
18,672 |
(12) % |
|
Total (boe per day) (6:1) |
23,186 |
24,319 |
(5) % |
23,491 |
24,158 |
(3) % |
|
Average realized price (excluding hedges): |
|
|
|
|
|
|
|
Oil ($ per bbl) |
66.72 |
83.28 |
(20) % |
75.30 |
85.85 |
(12) % |
|
NGL ($ per bbl) |
40.29 |
47.26 |
(15) % |
42.25 |
47.49 |
(11) % |
|
Natural gas ($ per mcf) |
1.75 |
0.88 |
99 % |
1.21 |
1.00 |
21 % |
|
|
|
|
|
|
|
|
|
Netback ($ per boe) |
|
|
|
|
|
|
|
Petroleum and natural gas revenue |
59.25 |
72.93 |
(19) % |
66.67 |
74.27 |
(10) % |
|
Realized gain (loss) on commodity and FX contracts |
1.36 |
(0.12) |
nm |
1.64 |
(0.40) |
nm |
|
Royalties |
(9.82) |
(13.27) |
(26) % |
(11.52) |
(13.56) |
(15) % |
|
Net operating expensesa |
(18.09) |
(19.12) |
(5) % |
(17.91) |
(20.02) |
(11) % |
|
Transportation expenses |
(1.05) |
(1.39) |
(24) % |
(1.04) |
(1.29) |
(19) % |
|
Operating netbacka |
31.65 |
39.03 |
(19) % |
37.84 |
39.00 |
(3) % |
|
G&A expense |
(2.60) |
(2.33) |
12 % |
(2.58) |
(2.34) |
10 % |
|
Interest expense |
(2.68) |
(2.68) |
— % |
(2.72) |
(3.40) |
(20) % |
|
Adjusted funds flowa |
26.37 |
34.02 |
(22) % |
32.54 |
33.26 |
(2) % |
|
|
|
|
|
|
|
|
|
Common shares outstanding, end of period |
98,877 |
100,382 |
(1) % |
98,877 |
100,382 |
(1) % |
|
Weighted average basic shares outstanding |
98,947 |
101,142 |
(2) % |
99,321 |
100,832 |
(1) % |
|
Stock-based compensation dilutiond |
2,594 |
745 |
248 % |
1,590 |
1,568 |
1 % |
|
Weighted average diluted shares outstanding |
101,541 |
101,887 |
— % |
100,911 |
102,400 |
(1) % |
|
|
|
|
|
|
|
|
|
a This is a non-GAAP and other financial measure which is defined in Non-GAAP and Other Financial Measures. |
||||||
|
b The twelve months ended |
||||||
|
c The Company views this change calculation as not meaningful, or "nm". |
||||||
|
d Dilution is not reflected in the calculation of net loss for the three months ended |
||||||
OPERATIONS UPDATE
2025 Operations Overview
In 2025, Surge successfully drilled a total of 58 gross (48.8 net) wells, spending a total of
In 2025, Surge drilled 17 gross (17 net) multi-lateral wells utilizing the application of modern open hole drilling technology in its Sparky core area, all of which were drilled at the Company's
At Surge's 100 percent owned and operated
As at
Additionally, over the past 15 months the Company has drilled 20 gross (20 net) single lateral multi-frac wells in the Sparky core area where Surge has successfully implemented high-density frac technology. This approach has doubled the number of frac stages per 1,400m lateral; increasing from 26 stages per well, to 52 stages per well. This strategic modification to Surge's frac design has resulted in a 50 percent increase in IP90 average production rates4 as compared to Surge's previous single lateral Sparky wells, for a modest additional cost increase of approximately 15 percent (
Surge's 2025
In 2025, Surge drilled two (1.8 net) 8 leg OHML wells in the
A 4 leg multi-lateral well (0.8 net) was drilled in the
2026 Operations Update
Surge's 2026 capital program remains focused in the Company's Sparky and
Sparky (
Surge's 2026 capital program in the Sparky core area (>85 percent liquids; 22° API average crude oil gravity) is focused on development drilling, consisting of 10 gross (10.0 net) single-leg fracked Sparky horizontal wells, 16 gross (16.0 net) multi-leg
Surge views the Nipisi Clearwater development as a strong technical analog for its
SE Saskatchewan
In the Company's
Over the past four years, the Company has strategically endeavored to optimize reservoir contact by drilling two and three leg vertically stacked multi-lateral wells within the
2025 YEAR END RESERVES HIGHLIGHTS
Surge is pleased to announce the results of the independent reserves evaluation of the Company's crude oil and natural gas assets, dated
Building on the successful 2025 drilling program in the Sparky and
With Surge's
- Reported the Company's strongest F&D costs, including changes in FDC in the past three years:
$14.87 /boe forTPP reserves;$19.11 /boe for Total Proved ("TP") reserves; and$19.77 /boe for Proved Developed Producing ("PDP") reserves.
- Generated the following F&D recycle ratios based on a 2025 operating netback of
$36.23 /boe (before realized gains on commodity and FX contracts), illustrating the strength of the Company's drilling and waterflood activity in 2025:TPP recycle ratio of 2.4x;- TP recycle ratio of 1.9x; and
- PDP recycle ratio of 1.8x.
- Increased TPP reserves by 6 percent or 5.5 million boe, from 90.2 million boe at
December 31, 2024 to 95.7 million boe as atDecember 31, 2025 ; - Organically achieved a 136 percent TPP reserves replacement ratio2 (excluding acquisitions and divestitures), a 102 percent TP reserves2 replacement ratio and a 94 percent PDP replacement ratio;
- Reported a NAV per basic share, inclusive of net debt, of
$13.06 per shareTPP ,$7.62 per share TP, and$3.97 per share PDP; - 392 gross (360.6 net) booked
TPP drilling locations and 309 gross (282.3 net) TP drilling locations4; over 90 percent of these booked drilling locations are located in the Company's Sparky andSE Saskatchewan core areas4; - Liquids weighting of 90 percent (oil and natural gas liquids) in all reserve categories; and
- Reported a strong reserve life index of 11.4 years on TPP reserves and 8.0 years on TP reserves.
2025 YEAR-END RESERVES DETAILS
The Company's reserves were independently evaluated by GLJ in accordance with NI 51-101, effective
The following tables summarize Surge's working interest in oil, natural gas liquids and natural gas reserves and the net present values ("NPV") of future net revenue for these reserves (before taxes) using forecast prices and costs as evaluated in the Reserves Report. The evaluation is based on the three consultant's average (GLJ, McDaniel & Associates
RESERVES SUMMARY AND NET PRESENT VALUE
|
Gross Reserves (a) |
Crude Oil and NGLs (Mbbl) (b) |
Natural (MMcf) (c) |
Oil Equivalent (Mboe) |
Before Tax NPV of |
|||
|
5% ($MM) |
10% ($MM) |
15% ($MM) |
|||||
|
Proved: |
|
|
|
|
|
|
|
|
|
Proved Producing |
34,269 |
22,149 |
37,961 |
650 |
613 |
558 |
|
|
Proved Non-Producing |
1,200 |
1,299 |
1,417 |
24 |
21 |
19 |
|
|
Proved Undeveloped |
25,209 |
14,889 |
27,691 |
457 |
340 |
257 |
|
Total Proved |
60,679 |
38,337 |
67,068 |
1,131 |
974 |
833 |
|
|
|
Probable |
25,200 |
20,629 |
28,638 |
720 |
538 |
421 |
|
Total Proved Plus Probable |
85,879 |
58,966 |
95,706 |
1,851 |
1,512 |
1,254 |
|
|
a) |
Amounts may not add due to rounding. |
|
b) |
Includes light, medium, heavy and natural gas liquids. |
|
c) |
Includes non-associated and natural gas, solution gas and coal bed methane. |
|
d) |
Total ADR (Abandonment, Decommissioning, Reclamation) costs for active and inactive wells, facilities and pipelines is included in the reserves report, as it is best practice as stated in the COGE Handbook. |
FUTURE
|
|
|
Total Proved |
Total Proved |
|
|
|
($MM) |
($MM) |
|
2026 |
|
122 |
160 |
|
2027 |
|
128 |
142 |
|
2028 |
|
129 |
157 |
|
2029 |
|
130 |
176 |
|
2030 |
|
70 |
93 |
|
Remaining |
|
17 |
27 |
|
Total (Undiscounted) |
|
596 |
755 |
|
Total (Discounted at 10%) |
|
480 |
602 |
F&D AND FD&A COSTS
|
|
2025 |
3-Year Average |
|
F&D Costs, including total change in FDC (a) Proved Developed Producing |
|
|
|
Total Proved |
|
|
|
Total Proved + Probable |
|
|
|
FD&A Costs, including total change in FDC (b) Proved Developed Producing |
|
|
|
Total Proved |
|
|
|
Total Proved + Probable |
|
N/A (c) |
|
a) |
2025 F&D costs calculated using capital of |
|
b) |
2025 FD&A costs calculated using capital of |
|
c) |
Not meaningful due to 2025 non-core dispositions; negative 2025 FD&A costs and negative reserve adds (-18 mmboe TPP). |
NET ASSET VALUE
|
|
PDP |
TP |
|
|
|
Reserve Value NPV10 BT ($mm) |
613 |
974 |
1,512 |
|
|
Net Debt ($mm) |
(221) |
(221) |
(221) |
|
|
Total Net Assets ($mm) |
393 |
754 |
1,292 |
|
|
Basic Shares Outstanding (mm) |
98.9 |
98.9 |
98.9 |
|
|
Estimated NAV per Basic Share ($/share) |
3.97 |
7.62 |
13.06 |
|
|
|
|
|
|
|
SUMMARY OF PRICING AND INFLATION RATE ASSUMPTIONS
As at
|
|
|
Canadian Light
|
|
Natural Gas |
|
|||||
|
|
WTI |
Sweet Crude |
Select (WCS) Crude |
AECO-C |
Exchange Rate |
|||||
|
|
|
40° API |
20.5 API |
Spot |
||||||
|
Forecast(a) |
($US/bbl) |
($Cdn/bbl) |
($Cdn/bbl) |
($Cdn/mmbtu) |
($US/$Cdn) |
|||||
|
Year |
2025 (b) |
2024 (c) |
2025 (b) |
2024 (c) |
2025 (b) |
2024 (c) |
2025 (b) |
2024 (c) |
2025 (b) |
2024 (c) |
|
Forecast |
|
|
|
|
|
|
|
|
|
|
|
2026 |
|
|
|
|
|
|
|
|
0.728 |
0.725 |
|
2027 |
|
|
|
|
|
|
|
|
0.737 |
0.750 |
|
2028 |
|
|
|
|
|
|
|
|
0.740 |
0.750 |
|
2029 |
|
|
|
|
|
|
|
|
0.740 |
0.750 |
|
2030 |
|
|
|
|
|
|
|
|
0.740 |
0.750 |
|
2031 |
|
|
|
|
|
|
|
|
0.740 |
0.750 |
|
2032 |
|
|
|
|
|
|
|
|
0.740 |
0.750 |
|
2033 |
|
|
|
|
|
|
|
|
0.740 |
0.750 |
|
2034 |
|
|
|
|
|
|
|
|
0.740 |
0.750 |
|
2035 |
|
|
|
|
|
|
|
|
0.740 |
0.750 |
|
a) |
Prices escalate at two percent after 2035, with the exception of foreign exchange which stays flat. |
|
b) |
Three Consultant Average Price Deck |
|
c) |
|
APPOINTMENT OF BOARD MEMBER
Surge is pleased to announce the appointment of Mr.
Surge welcomes
OUTLOOK: PREMIUM ASSET QUALITY DRIVES SUPERIOR RETURNS
Surge's premium, conventional crude oil asset base is now more than 92 percent focused in two of the top four crude oil plays in
In light of ongoing geopolitical uncertainty, pursuant to the Company's ongoing, systematic, hedging program, Surge has been strategically locking in crude oil hedge positions for the balance of 2026 at progressively higher crude oil prices, to protect the Company's 2026 capital program and dividend.
Surge intends to continue to deliver attractive shareholder returns in 2026 and beyond based on the key corporate fundamentals set forth below:
- Estimated 2026 average production of 23,000 boepd (88 percent liquids);
- Estimated 2026 AFF of
$265 million 6 ($2.68 per share); - Estimated 2026 cash flow from operating activities of
$245 million 6 ($2.47 per share); - A
$51.5 million annual base cash dividend ($0.52 per share annual dividend, paid monthly), which represents less than 20 percent of the Company's forecasted 2026 AFF of$265 million ; - A TPP NAV per share of
$13.06 ; - An undrawn
$250 million first lien credit facility as atDecember 31, 2025 ; - An internally estimated 25 percent annual corporate decline;
- More than 900 (net) internally estimated drilling locations, providing a 12 year drilling inventory4; and
-
$1.2 billion in tax pools (representing an estimated 6 year tax horizon)6.
|
1. This is a non-GAAP and other financial measure which is defined under Non-GAAP and Other Financial Measures. |
|
2. See Oil & Gas Advisories. |
|
3. Per GeoScout data for all SE Saskatchewan Frobisher wells with an on-production date from |
|
4. See Drilling Inventory. |
|
5. Source: |
|
6. Based on the following pricing assumptions: |
FORWARD LOOKING STATEMENTS:
This press release contains forward-looking statements. The use of any of the words "anticipate", "continue", "estimate", "expect", "may", "will", "project", "should", "believe" and similar expressions are intended to identify forward-looking statements. These statements involve known and unknown risks, uncertainties and other factors that may cause actual results or events to differ materially from those anticipated in such forward-looking statements.
More particularly, this press release contains statements concerning: Surge's declared focus and primary goals; management's 2026 budgeted average production guidance; crude oil fixed price hedges protecting the Company's 2026 free cash flow profile; share repurchases under the Company's NCIB; the repeatability and consistency of drilling results at
The forward-looking statements are based on certain key expectations and assumptions made by Surge, including expectations and assumptions regarding the performance of existing wells and success obtained in drilling new wells; anticipated expenses, cash flow and capital expenditures; the application of regulatory and royalty regimes; prevailing commodity prices and economic conditions; development and completion activities; the performance of new wells; the successful implementation of waterflood programs; the availability of and performance of facilities and pipelines; the geological characteristics of Surge's properties; the successful application of drilling, completion and seismic technology; the determination of decommissioning liabilities; prevailing weather conditions; exchange rates; licensing requirements; the impact of completed facilities on operating costs; the availability and costs of capital, labour and services; and the creditworthiness of industry partners.
Although Surge believes that the expectations and assumptions on which the forward-looking statements are based are reasonable, undue reliance should not be placed on the forward-looking statements because Surge can give no assurance that they will prove to be correct. Since forward-looking statements address future events and conditions, by their very nature they involve inherent risks and uncertainties. Actual results could differ materially from those currently anticipated due to a number of factors and risks. These include, but are not limited to, risks associated with the condition of the global economy, including trade, public health and other geopolitical risks; risks associated with the oil and gas industry in general (e.g. operational risks in development, exploration and production; delays or changes in plans with respect to exploration or development projects or capital expenditures; the uncertainty of reserve estimates; the uncertainty of estimates and projections relating to production, costs and expenses, and health, safety and environmental risks); commodity price and exchange rate fluctuations and constraint in the availability of services, adverse weather or break-up conditions; the imposition or expansion of tariffs imposed by domestic and foreign governments or the imposition of other restrictive trade measures, retaliatory or countermeasures implemented by such governments, including the introduction of regulatory barriers to trade and the potential effect on the demand and/or market price for Surge's products and/or otherwise adversely affects Surge; uncertainties resulting from potential delays or changes in plans with respect to exploration or development projects or capital expenditures; and failure to obtain the continued support of the lenders under Surge's bank line. Certain of these risks are set out in more detail in Surge's AIF dated
The forward-looking statements contained in this press release are made as of the date hereof and Surge undertakes no obligation to update publicly or revise any forward-looking statements or information, whether as a result of new information, future events or otherwise, unless so required by applicable securities laws.
Oil and Gas Advisories
Barrel of Oil Equivalency
The term "boe" means barrel of oil equivalent on the basis of 1 boe to 6,000 cubic feet of natural gas. Boe may be misleading, particularly if used in isolation. A boe conversion ratio of 1 boe for 6,000 cubic feet of natural gas is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead. "Boe/d" and "boepd" mean barrel of oil equivalent per day. Bbl means barrel of oil and "bopd" means barrels of oil per day. NGLs means natural gas liquids.
Oil and Gas Metrics
This press release contains certain oil and gas metrics and defined terms which do not have standardized meanings or standard methods of calculation and therefore such measures may not be comparable to similar metrics/terms presented by other issuers and may differ by definition and application. All oil and gas metrics/terms used in this document are defined below:
"Acquisition capital" is a non-GAAP financial measure used in the determination of FD&A costs, which is a non-GAAP ratio. The most directly comparable GAAP measure to acquisition capital is expenditures on acquisitions. For property acquisitions and dispositions, acquisition capital is the net purchase price of assets acquired (and net proceeds of assets disposed). For corporate acquisitions, it is the purchase price (cash and/or shares plus assumed bank debt, if applicable) including any estimated working capital surplus or deficit rather than the amounts allocated to property, plant and equipment for accounting purposes. The following table details the calculation of Acquisition capital for the periods indicated:
|
|
Years Ended |
||
|
($000s) |
2025 |
2024 |
2023 |
|
Expenditures on acquisitions |
5,777 |
3,535 |
4,240 |
|
Less: cash from dispositions |
(116) |
(45,924) |
(2,570) |
|
Acquisition capital |
5,661 |
(42,389) |
1,670 |
"Capital payout" or "payout per well", is the time period for the operating netback of a well to equate to the individual cost of drilling, completing and equipping the well. Management uses capital payout and payout per well as a measure of capital efficiency of a well to make capital allocation decisions.
"Development capital" is used in the determination of FD&A costs, which is a non-GAAP ratio. Development capital is the Company's expenditures on property, plant, and equipment. Development capital means the aggregate exploration and development costs incurred in the financial year on reserves that are categorized as development.
"Original oil in place (OOIP)" refers to the initial volume of oil present in the reservoir at the time of its formation.
"FDC (Future Development Costs)" is the best estimate of the capital costs required to develop and produce reserves.
"F&D (Finding & Development) Costs including total change in FDC" is calculated as the sum of capital spent in 2025 for development of all properties (excluding those Acquired or Disposed of in 2025) and the change in FDC from YE2024 to YE2025, divided by the sum of all reserve additions other than those from Acquisitions & Dispositions. Management uses F&D as a measure of capital efficiency for organic reserves development.
"Finding, Development and Acquisition (FD&A) Costs including total change in FDC" is the sum of the capital spent in 2025 for development of all properties (including those Acquired or Disposed of in 2025), Acquisition & Divestiture capital, and the change in FDC from YE2024 to YE2025, divided by the sum of all reserve additions including those from Acquisitions & Dispositions. Acquisition and Divestiture capital is a non-GAAP financial measure used as a component of FD&A costs. Management uses FD&A costs as a measure of capital efficiency for organic and acquired reserves development.
"Recycle ratio" is calculated by dividing operating netback per boe by F&D costs for the year. Operating netback per boe is a non-GAAP ratio that uses operating netback, a non-GAAP financial measure, as a component. Acquisition capital, a non-GAAP financial measure, is used as a component of F&D costs. Management uses the recycle ratio to relate the cost of adding reserves to the expected cash flows to be generated.
"Net Asset Value (NAV)" is calculated as reserve value discounted at 10% on a BTax basis, less the Company's net debt, a non-GAAP financial measure, at
"Reserve Life Index" is calculated as total Company share reserves divided by Surge's estimated average 2026 production (23,000 boepd).
"Reserves Replacement Ratio" is the ratio of reserves booked through acquisitions, dispositions, discoveries, infills, extensions, economic factors, technical revisions, and improved recovery to production for the period.
"Organic Reserves Replacement Ratio" is the reserves replacement ratio excluding the effect of acquisitions and dispositions.
"Decline" is the amount existing production decreases year over year (March to March), without new drilling. GLJ's 2025YE reserves have a PDP decline of 25 percent and a P+PDP decline of 23 percent.
Management uses these oil and gas metrics for its own performance measurements and to provide shareholders with measures to compare our operations over time. Readers are cautioned that the information provided by these metrics, or that can be derived from the metrics presented in this press release, should not be relied upon for investment or other purposes.
Drilling Inventory
This press release discloses drilling locations in two categories: (i) booked locations; and (ii) unbooked locations. Booked locations are proved locations and probable locations derived from an external evaluation using standard practices as prescribed in the Canadian Oil and Gas Evaluations Handbook and account for drilling locations that have associated proved and/or probable reserves, as applicable.
Unbooked locations are internal estimates based on prospective acreage and assumptions as to the number of wells that can be drilled per section based on industry practice and internal review. Unbooked locations do not have attributed reserves or resources. Unbooked locations have been identified by Surge's internal Engineers and Geologists (and have been reviewed by Surge's Qualified Reserve Evaluators) as an estimation of our multi-year drilling activities based on evaluation of applicable geologic, seismic, engineering, production and reserves information. There is no certainty that the Company will drill all unbooked drilling locations and if drilled there is no certainty that such locations will result in additional oil and gas reserves, resources or production. The drilling locations on which the Company actually drills wells will ultimately depend upon the availability of capital, regulatory approvals, seasonal restrictions, oil and natural gas prices, costs, actual drilling results, additional reservoir information that is obtained and other factors. While certain of the unbooked drilling locations have been de-risked by drilling existing wells in relative close proximity to such unbooked drilling locations, the majority of other unbooked drilling locations are farther away from existing wells where Management has less information about the characteristics of the reservoir and therefore there is more uncertainty whether wells will be drilled in such locations and if drilled there is more uncertainty that such wells will result in additional oil and gas reserves, resources or production.
Assuming a
Assuming a
Assuming a
Assuming a
Surge's internally used type curves were constructed using a representative, factual and balanced analog data set, as of
Over the past 15 months the Company has successfully implemented high-density frac technology (doubling the stages per well), drilling 20 gross (20 net) single lateral multi-frac wells in the Sparky core area. In Provost, this strategic modification to Surge's frac design has resulted in a >50 percent increase in IP90 average production rates (from 94 bopd to 211 bopd on a 1P basis, and from 118 bopd to 210 bopd on a 2P basis) and a >20 percent increase in average oil EUR bookings (from 82 Mstb to 107 Mstb on a 1P basis, and from 110 Mstb to 148 Mstb on a 2P basis). The cost increase associated with this is approximately 15 percent (
Non-GAAP and Other Financial Measures
This press release includes references to non-GAAP and other financial measures used by the Company to evaluate its financial performance, financial position or cash flow. These specified financial measures include capital management measures, non-GAAP financial measures and non-GAAP ratios and are not defined by IFRS and therefore are referred to as non-GAAP and other financial measures. Certain secondary financial measures in this press release are not prescribed by GAAP. These non-GAAP and other financial measures are included because Management uses the information to analyze business performance, cash flow generated from the business, leverage and liquidity, resulting from the Company's principal business activities and it may be useful to investors on the same basis. None of these measures are used to enhance the Company's reported financial performance or position. The non-GAAP and other financial measures do not have a standardized meaning prescribed by IFRS and therefore are unlikely to be comparable to similar measures presented by other issuers. They are common in the reports of other companies but may differ by definition and application. All non-GAAP and other financial measures used in this document are defined below, and as applicable, reconciliations to the most directly comparable GAAP measure for the quarter and year ended
Acquisition capital is a non-GAAP financial measure and FD&A costs and recycle ratio are non-GAAP ratios. See "Oil and Gas Advisories".
Adjusted Funds Flow & Adjusted Funds Flow Per Share
Adjusted funds flow is a capital management measure. The Company adjusts cash flow from operating activities in calculating adjusted funds flow for changes in non-cash working capital, decommissioning expenditures, and cash settled transaction and other costs (income). Management believes the timing of collection, payment or incurrence of these items involves a high degree of discretion and as such may not be useful for evaluating Surge's cash flows.
Changes in non-cash working capital are a result of the timing of cash flows related to accounts receivable and accounts payable, which management believes reduces comparability between periods. Management views decommissioning expenditures predominately as a discretionary allocation of capital, with flexibility to determine the size and timing of decommissioning programs to achieve greater capital efficiencies and as such, costs may vary between periods. Transaction and other costs represent expenditures associated with property acquisitions and dispositions, debt restructuring and employee severance costs, which management believes do not reflect the ongoing cash flows of the business, and as such reduces comparability. Each of these expenditures, due to their nature, are not considered principal business activities and vary between periods, which management believes reduces comparability.
Adjusted funds flow per share is a supplementary financial measure, calculated using the same weighted average basic and diluted shares used in calculating income (loss) per share.
The following table reconciles cash flow from operating activities to adjusted funds flow and adjusted funds flow per share:
|
|
Three Months Ended |
Years Ended |
||
|
($000s except per share) |
2025 |
2024 |
2025 |
2024 |
|
Cash flow from operating activities |
59,697 |
64,838 |
265,903 |
278,647 |
|
Change in non-cash working capital |
(7,158) |
5,303 |
— |
(7,191) |
|
Decommissioning expenditures |
4,463 |
5,535 |
14,099 |
15,175 |
|
Cash settled transaction and other costs (income) |
(760) |
445 |
(847) |
7,492 |
|
Adjusted funds flow |
56,242 |
76,121 |
279,155 |
294,123 |
|
Per share - basic ($) |
0.57 |
0.75 |
2.81 |
2.92 |
|
Per share - diluted ($) |
0.55 |
0.75 |
2.77 |
2.87 |
Free Cash Flow
Free cash flow is a non-GAAP financial measure. Free cash flow is calculated as cash flow from operating activities, adjusted for changes in non-cash working capital, decommissioning expenditures, and cash settled transaction and other costs (income), less expenditures on property, plant and equipment. Management uses free cash flow to determine the amount of funds available to the Company for future capital allocation decisions.
|
|
Three Months Ended |
Years Ended |
||
|
($000s) |
2025 |
2024 |
2025 |
2024 |
|
Cash flow from operating activities |
59,697 |
64,838 |
265,903 |
278,647 |
|
Change in non-cash working capital |
(7,158) |
5,303 |
— |
(7,191) |
|
Decommissioning expenditures |
4,463 |
5,535 |
14,099 |
15,175 |
|
Cash settled transaction and other costs (income) |
(760) |
445 |
(847) |
7,492 |
|
Adjusted funds flow |
56,242 |
76,121 |
279,155 |
294,123 |
|
Less: expenditures on property, plant and equipment |
(41,672) |
(58,277) |
(159,706) |
(195,103) |
|
Free cash flow |
14,570 |
17,844 |
119,449 |
99,020 |
Net Debt
Net debt is a capital management measure, calculated as bank debt, senior unsecured notes, term debt, plus the liability component of the convertible debentures plus current assets, less current liabilities, however, excluding the fair value of financial contracts, decommissioning obligations, and lease and other obligations. There is no comparable measure in accordance with IFRS for net debt. This metric is used by management to analyze the level of debt in the Company including the impact of working capital, which varies with the timing of settlement of these balances.
|
($000s) |
As at |
As at |
As at |
|
Cash |
18,654 |
20,494 |
7,594 |
|
Accounts receivable |
45,813 |
52,305 |
58,327 |
|
Prepaid expenses and deposits |
3,176 |
4,572 |
3,233 |
|
Accounts payable and accrued liabilities |
(65,018) |
(72,373) |
(95,433) |
|
Dividends payable |
(4,286) |
(4,289) |
(4,350) |
|
Senior unsecured notes |
(171,745) |
(171,526) |
(170,872) |
|
Term debt |
(5,993) |
(5,872) |
(6,224) |
|
Convertible debentures |
(41,170) |
(40,704) |
(39,401) |
|
Net Debt |
(220,569) |
(217,393) |
(247,126) |
Net Operating Expenses & Net Operating Expenses per boe
Net operating expenses is a non-GAAP financial measure, determined by deducting processing income, primarily generated by processing third party volumes at processing facilities where the Company has an ownership interest. It is common in the industry to earn third party processing revenue on facilities where the entity has a working interest in the infrastructure asset. Under IFRS this source of funds is required to be reported as revenue. However, the Company's principal business is not that of a midstream entity whose activities are dedicated to earning processing and other infrastructure payments. Where the Company has excess capacity at one of its facilities, it will look to process third party volumes as a means to reduce the cost of operating/owning the facility. As such, third party processing revenue is netted against operating costs when analyzed by management. Net operating expenses per boe is a non-GAAP ratio, calculated as net operating expenses divided by total barrels of oil equivalent produced during a specific period of time.
|
|
Three Months Ended |
Years Ended |
||
|
($000s) |
2025 |
2024 |
2025 |
2024 |
|
Operating expenses |
40,476 |
44,563 |
161,385 |
185,638 |
|
Less: processing income |
(1,899) |
(1,780) |
(7,866) |
(8,592) |
|
Net operating expenses |
38,577 |
42,783 |
153,519 |
177,046 |
|
$ per boe |
18.09 |
19.12 |
17.91 |
20.02 |
Operating Netback, Operating Netback per boe, and Adjusted Funds Flow per boe
Operating netback is a non-GAAP financial measure, calculated as petroleum and natural gas revenue and processing and other income, less royalties, realized gain (loss) on commodity and FX contracts, operating expenses, and transportation expenses. Operating netback per boe is a non-GAAP ratio, calculated as operating netback divided by total barrels of oil equivalent produced during a specific period of time. There is no comparable measure in accordance with IFRS. This metric is used by management to evaluate the Company's ability to generate cash margin on a unit of production basis.
Adjusted funds flow per boe is a non-GAAP ratio, calculated as adjusted funds flow divided by total barrels of oil equivalent produced during a specific period of time.
Operating Netback & Adjusted Funds Flow are Calculated on a per unit basis as follows:
|
|
Three Months Ended |
Years Ended |
||
|
($000s) |
2025 |
2024 |
2025 |
2024 |
|
Petroleum and natural gas revenue |
126,381 |
163,172 |
571,619 |
656,703 |
|
Processing and other income |
1,899 |
1,780 |
7,866 |
8,592 |
|
Royalties |
(20,953) |
(29,693) |
(98,761) |
(119,919) |
|
Realized gain (loss) on commodity and FX contracts |
2,895 |
(264) |
14,089 |
(3,493) |
|
Operating expenses |
(40,476) |
(44,563) |
(161,385) |
(185,638) |
|
Transportation expenses |
(2,239) |
(3,101) |
(8,897) |
(11,429) |
|
Operating netback |
67,507 |
87,331 |
324,531 |
344,816 |
|
G&A expense |
(5,548) |
(5,216) |
(22,087) |
(20,653) |
|
Interest expense |
(5,717) |
(5,994) |
(23,289) |
(30,040) |
|
Adjusted funds flow |
56,242 |
76,121 |
279,155 |
294,123 |
|
Barrels of oil equivalent (boe) |
2,133,025 |
2,237,273 |
8,573,934 |
8,841,938 |
|
Operating netback ($ per boe) |
31.65 |
39.03 |
37.84 |
39.00 |
|
Adjusted funds flow ($ per boe) |
26.37 |
34.02 |
32.54 |
33.26 |
Neither the TSX nor its Regulation Services Provider (as that term is defined in the policies of the TSX) accepts responsibility for the adequacy or accuracy of this release.
SOURCE