2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | CA$1.2B | CA$2.2B | CA$3.7B | CA$2.2B | CA$2.1B |
Cost of Revenue | CA$815M | CA$905M | CA$1.1B | CA$1.1B | CA$954M |
Gross Profit | CA$433M | CA$1.3B | CA$2.6B | CA$1.1B | CA$1.1B |
Gross Profit % | 35% | 59% | 70% | 51% | 54% |
R&D Expenses | CA$0 | CA$0 | CA$0 | CA$0 | CA$0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -CA$1.5B | CA$1.1B | CA$1.3B | -CA$238M | -CA$47M |
Dep. & Amort. | CA$2.3B | -CA$485M | CA$577M | CA$1.9B | CA$0 |
Def. Tax | -CA$374M | CA$187M | CA$289M | -CA$190M | -CA$38M |
Stock Comp. | CA$43M | CA$42M | CA$44M | CA$43M | CA$16M |
Chg. in WC | CA$12M | -CA$57M | CA$217M | -CA$61M | -CA$183M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | CA$6.9M | CA$6M | CA$14M | CA$141M | CA$132M |
ST Investments | CA$127K | CA$127K | CA$135K | CA$0 | CA$0 |
Cash & ST Inv. | CA$6.9M | CA$6M | CA$14M | CA$141M | CA$132M |
Receivables | CA$196M | CA$329M | CA$374M | CA$243M | CA$298M |
Inventory | CA$13M | CA$20M | CA$20M | CA$57M | CA$41M |
Q1 2025 production increased 23% to just over 103,000 BOE/d, driven by the Westbrook acquisition, which added ~50,000 BOE/d to the Deep Basin asset in Alberta; full-year Westbrook production expected to average ~50,000 BOE/d.
Q1 fund flows totaled $256M with $74M in free cash flow after $182M in E&D capital; $37M was returned to shareholders ($20M dividends, $17M buybacks); quarterly dividend of $0.13/share remains well covered at <8% of forecasted fund flow.
Net debt at quarter-end was just over $2B (1.7x trailing fund flows); company is prioritizing debt reduction (60% of excess free cash flow) and is evaluating divestment of Saskatchewan and Wyoming assets to accelerate deleveraging.
Integration of Westbrook progressing ahead of plan, with $100M in identified operational and development synergies (NPV10), including $10M/year in annual cost savings expected to increase over time.
2025 guidance unchanged: annual fund flows forecasted at $1.0–$1.1B, with over $300M in free cash flow; >50% of 2025 production hedged; focus remains on global gas portfolio, with major growth projects in Montney, Deep Basin, and Germany (notably the Vissile Horse discovery), supporting long-term free cash flow and value per share.