AI assistant
Yangarra Resources Ltd. — Interim / Quarterly Report 2025
Jul 31, 2025
45732_rns_2025-07-30_1e0bd7ee-dd37-4681-8438-d55be402a0ec.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
yangarra resources ltd.
Yangarra Resources Ltd.
Condensed Interim Consolidated Financial Statements
For the three and six months ended June 30, 2025 and 2024
Yangarra Resources Ltd.
Condensed Interim Consolidated Statements of Financial Position
(in thousands of Canadian dollars)
| | June 30
2025 | December 31
2024 |
| --- | --- | --- |
| | (unaudited) | (audited) |
| Assets | | |
| Current | | |
| Accounts receivable (note 10) | $ 26,346 | $ 28,878 |
| Prepaid expenses and inventory | 11,613 | 9,223 |
| Commodity contracts (note 10c iii) | 1,107 | 93 |
| Total current assets | 39,066 | 38,194 |
| Non-current | | |
| Property and equipment (note 2) | 800,447 | 786,521 |
| Exploration and evaluation assets | 35,668 | 35,668 |
| Total assets | $ 875,181 | $ 860,383 |
| Liabilities | | |
| Current | | |
| Bank debt (note 3) | $ 120,818 | $ – |
| Accounts payable and accrued liabilities | 17,810 | 25,463 |
| Commodity contracts (note 10c iii) | 934 | 2,332 |
| Current portion of lease obligations (note 4) | 1,059 | 957 |
| Current portion of decommissioning liability (note 5) | 545 | 545 |
| Total current liabilities | 141,166 | 29,297 |
| Non-current | | |
| Bank debt (note 3) | – | 115,785 |
| Lease obligations (note 4) | 596 | 1,203 |
| Other liabilities | 929 | 969 |
| Commodity contracts (note 10c iii) | 32 | 307 |
| Decommissioning liability (note 5) | 16,535 | 16,185 |
| Deferred tax liability | 131,271 | 127,009 |
| Total liabilities | 290,529 | 290,755 |
| Shareholders' equity | | |
| Share capital (note 6) | 199,862 | 197,013 |
| Contributed surplus | 34,672 | 34,658 |
| Retained earnings | 350,118 | 337,957 |
| Total shareholders' equity | 584,652 | 569,628 |
| Total liabilities and shareholders' equity | $ 875,181 | $ 860,383 |
Contingency (note 14)
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
Yangarra Resources Ltd.
(unaudited, in thousands of Canadian dollars except per share amounts)
Condensed Interim Consolidated Statements of Income and Comprehensive Income
For the three and six months ended June 30
| Three months ended June 30 | Six months ended June 30 | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| Revenue | ||||
| Petroleum and natural gas sales (note 13) | $ 29,507 | $ 35,718 | $ 63,654 | $ 76,143 |
| Royalties | (1,985) | (1,964) | (4,110) | (4,596) |
| 27,522 | 33,754 | 59,544 | 71,547 | |
| Commodity price risk contracts (note 10c iii) | ||||
| Loss on commodity contract settlement | (225) | (319) | (893) | (984) |
| Unrealized change in fair value of commodity contracts | 4,608 | 1,301 | 2,687 | 387 |
| 31,905 | 34,736 | 61,338 | 70,950 | |
| Expenses | ||||
| Production | 5,165 | 6,873 | 9,952 | 13,231 |
| Transportation | 3,356 | 1,958 | 6,341 | 3,692 |
| General and administrative | 1,213 | 1,263 | 2,439 | 3,150 |
| Finance (note 12) | 2,420 | 2,404 | 5,167 | 5,984 |
| Share-based compensation (note 7) | 1,014 | 846 | 2,028 | 1,708 |
| Depletion and depreciation (note 2) | 9,631 | 8,878 | 18,988 | 18,579 |
| 22,799 | 22,222 | 44,915 | 46,344 | |
| Income before tax | 9,106 | 12,514 | 16,423 | 24,606 |
| Deferred tax expense | 2,333 | 3,164 | 4,262 | 6,226 |
| Net income and total comprehensive income | $ 6,773 | $ 9,350 | $ 12,161 | $ 18,380 |
| Earnings per share (note 8) | ||||
| Basic | $ 0.07 | $ 0.09 | $ 0.12 | $ 0.19 |
| Diluted | $ 0.06 | $ 0.09 | $ 0.11 | $ 0.18 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
Yangarra Resources Ltd.
Condensed Interim Consolidated Statements of Changes in Equity
For the six months ended June 30
(unaudited, in thousands of Canadian dollars)
| 2025 | 2024 | |
|---|---|---|
| Share capital (note 6) | ||
| Balance, beginning of period | $ 197,013 | $ 192,715 |
| Exercise of stock options | 383 | 2,093 |
| Fair value transferred on exercise of stock options | 184 | 977 |
| Fair value transferred on vesting of Restricted Share Units (“RSUs”) | 2,282 | 1,228 |
| Balance, end of period | 199,862 | 197,013 |
| Contributed surplus | ||
| Balance, beginning of period | 34,658 | 32,154 |
| Share-based compensation (note 7) | 2,480 | 2,412 |
| Fair value transferred on exercise of stock options | (184) | (977) |
| Fair value transferred on vesting of RSUs | (2,282) | (1,228) |
| Balance, end of period | 34,672 | 32,361 |
| Retained earnings | ||
| Balance, beginning of period | 337,957 | 311,729 |
| Net income | 12,161 | 18,380 |
| Balance, end of period | 350,118 | 330,109 |
| Total shareholders’ equity | $ 584,652 | $ 559,483 |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
Yangarra Resources Ltd.
Condensed Interim Consolidated Statements of Cash Flows
For the three and six months ended June 30
(unaudited, in thousands of Canadian dollars)
| Three months ended June 30 | Six months ended June 30 | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| Operating | ||||
| Net income for the period | $ 6,773 | 9,350 | $ 12,161 | $ 18,380 |
| Add back non-cash items: | ||||
| Unrealized change in fair value of commodity contracts | (4,608) | (1,301) | (2,687) | (387) |
| Finance expense (note 12) | 2,420 | 2,404 | 5,167 | 5,984 |
| Share-based compensation (note 7) | 1,014 | 846 | 2,028 | 1,708 |
| Depletion and depreciation (note 2) | 9,631 | 8,878 | 18,988 | 18,579 |
| Deferred tax provision | 2,333 | 3,164 | 4,262 | 6,226 |
| Cash interest and finance costs paid (note 12) | (2,064) | (1,930) | (4,418) | (4,819) |
| Change in non-cash working capital (note 9) | (1,592) | (2,096) | (1,881) | (4,232) |
| Net cash flow from operating activities | 13,907 | 19,315 | 33,620 | 41,439 |
| Financing | ||||
| Exercise of stock options (note 6) | 383 | - | 383 | 2,093 |
| Bank debt advance (repayment) (note 3) | 2,110 | (205) | 4,628 | (4,115) |
| Lease obligation repayment (note 4) | (260) | (39) | (517) | (604) |
| Lease interest paid (note 12) | (23) | 11 | (49) | (78) |
| Repayment of other liabilities | - | - | (40) | - |
| Net cash flow (used in) from financing activities | 2,210 | (233) | 4,405 | (2,704) |
| Investing | ||||
| Additions to property and equipment (note 2) | (15,019) | (8,058) | (32,395) | (24,069) |
| Change in non-cash working capital (note 9) | (1,098) | (11,024) | (5,630) | (14,666) |
| Net cash flow used in investing activities | (16,117) | (19,082) | (38,025) | (38,735) |
| Change in cash | - | - | - | - |
| Cash, beginning of period | - | - | - | - |
| Cash, end of period | $ - | $ - | $ - | $ - |
The accompanying notes are an integral part of these condensed interim consolidated financial statements.
Yangarra Resources Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three and six months ended June 30, 2025 and 2024
(in thousands of Canadian dollars, except per share and per unit amounts)
1. Basis of preparation and statement of compliance and authorization
Yangarra Resources Ltd. ("Yangarra" or the "Company") is a publicly-traded company involved in the production, exploration and development of resource properties in Western Canada. The address of the registered office is 1530, 715 – 5 Avenue SW, Calgary Alberta, T2P 2X6. These condensed interim consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Yangarra Resources Corp., Yangarra Production Partnership and Yangarra Holding Corp., after the elimination of intercompany transactions and balances
These consolidated financial statements are presented in Canadian dollars, which is the functional currency of the Company and its subsidiaries. The condensed interim consolidated financial statements were authorized for issuance by the Company's Board of Directors on July 30, 2025.
These condensed interim consolidated financial statements have been prepared in accordance with IFRS Accounting Standards ("IFRS") as issued by the International Accounting Standards Board and interpretations of the IFRS Interpretations Committee.
These condensed interim consolidated financial statements have been prepared in accordance with International Accounting Standard 34 – Interim Financial Reporting on a basis consistent with the accounting, estimation and judgement policies described in the Company's audited consolidated financial statements as at and for the year ended December 31, 2024 (the "Annual Financial Statements"). These condensed interim consolidated financial statements have been prepared on a historical cost basis, except for certain financial instruments, stock options and RSUs which are recognized at fair value. All financial information is reported in Canadian dollars, unless otherwise noted. Certain information and disclosures normally included in the notes to the Annual Financial Statements prepared in accordance with IFRS have been condensed or omitted. These condensed interim consolidated financial statements should be read in conjunction with the Annual Financial Statements.
2. Property and equipment
| Oil and Natural Gas Interests | Well and Plant Equipment | Other Assets | Total | |
|---|---|---|---|---|
| Cost | ||||
| Balance, December 31, 2024 | $ 943,494 | $ 175,517 | $ 20,904 | $ 1,139,915 |
| Cash additions | 23,832 | 8,116 | 447 | 32,395 |
| Share-based compensation (note 7) | 452 | – | – | 452 |
| Decommissioning liability (note 5) | 67 | – | – | 67 |
| Balance, June 30, 2025 | $ 967,845 | $ 183,633 | $ 21,351 | $ 1,172,829 |
| Depletion and depreciation | ||||
| Balance, December 31, 2024 | 313,055 | 26,833 | 13,506 | 353,394 |
| Depletion and depreciation | 16,347 | 1,681 | 412 | 18,440 |
| ROU asset depreciation | – | – | 548 | 548 |
| Balance, June 30, 2025 | $ 329,402 | $ 28,514 | $ 14,466 | $ 372,382 |
| At December 31, 2024 | $ 630,439 | $ 148,684 | $ 7,398 | $ 786,521 |
| At June 30, 2025 | $ 638,443 | $ 155,119 | $ 6,885 | $ 800,447 |
Yangarra Resources Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three and six months ended June 30, 2025 and 2024
(in thousands of Canadian dollars, except per share and per unit amounts)
2. Property and equipment (continued)
At June 30, 2025, all of the Company’s properties are pledged as security for the bank debt (note 3). The calculation of depletion for the six months ended June 30, 2025 included estimated future development costs of $462,407 (December 31, 2024 – $494,800) associated with the development of the Company’s proved plus probable reserves.
Cash additions for the six months ended June 30, 2025 include $445 (2024 – $330) of recoveries related to the Company's working interest in operated capital expenditure programs on which overhead has been charged in accordance with standard industry operating agreements and $nil (2024 – $200) of capitalized salaries and consulting expenses directly related to geological, drilling and completions.
Included in property and equipment at June 30, 2025 is $2,070 (December 31, 2024 – $2,617) of right-of-use (“ROU”) assets associated with the Company’s lease obligations.
3. Bank debt
| Balance, December 31, 2024 | $ | 115,785 |
|---|---|---|
| Advance | 4,628 | |
| Accretion of debt transaction costs | 405 | |
| Balance, June 30, 2025 | $ | 120,818 |
| Current | 120,818 | |
| Non-current | $ | – |
As at June 30, 2025 and December 31, 2024, the maximum amount available under the syndicated credit facility was $130,000 comprised of a $105,000 extendable revolving term credit facility and a $25,000 operating facility. The amount available under these facilities is re-determined at least twice a year and is primarily based on the Company’s oil and gas reserves, the syndicate of lending institutions’ forecast commodity prices, the current economic environment and other factors as determined by the syndicate (the “Borrowing Base”). If the total advances made under the credit facilities are greater than the re-determined Borrowing Base, the Company has 60 days to repay any shortfall. The facilities last for a 364-day period and will be subject to the next 364-day extension by May 30, 2025. If not extended by May 30, 2025, the facilities will cease to revolve, and all outstanding balances will become repayable on May 30, 2026. The facilities are secured by a general security agreement over all assets of the Company.
Beginning December 20, 2024, the Company is required to ensure that not less than 30% of the forecasted daily production for the next twelve-month period is hedged and subject to commodity swaps with a minimum of 15% of such forecasted production being subject to commodity swaps that are swaps only (as opposed to a combination of swaps, collars and/or puts/calls).
The Company is subject to a financial covenant requiring an adjusted working capital ratio above 1:1 (current assets plus the undrawn availability under the revolving facility, divided by the current liabilities less the drawn portion of the revolving facility and excluding unrealized commodity contracts). The Company was in compliance with this covenant as at June 30, 2025 and December 31, 2024.
The total standby fees on the revolving facility range, depending on the debt to EBITDA ratio, between 200 bps to 400 bps on bank prime borrowings and between 300 bps and 500 bps on bankers’ acceptances. The undrawn portion of the revolving facility is subject to a standby fee in the range of 75 bps to 125 bps.
Subsequent to June 30, 2025, the Company completed its semi-annual banking review, and the syndicated senior credit facility was increased to $140,000. The term out date was extended to May 29, 2026, and the maturity date has been extended to May 29, 2027. The hedging requirement period has been extended from December 2025 to June 2026. All other terms and covenants remain the same.
Yangarra Resources Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three and six months ended June 30, 2025 and 2024
(in thousands of Canadian dollars, except per share and per unit amounts)
3. Bank debt (continued)
As at June 30, 2025, the $120,818 (December 31, 2024 – $115,785) reported amount of bank debt was comprised of $16,022 (December 31, 2024 – $11,395) drawn on the operating facility and $105,000 (December 31, 2024 – $105,000) drawn on the revolving facility and net of unamortized transaction costs of $204 (December 31, 2024 – $610).
During the six months ended June 30, 2025, the weighted average effective interest rate for the bank debt was approximately 6.98% (six months ended June 30, 2024 – 9.19%).
4. Lease obligations
The Company incurs lease payments related to the oil hauling fleet, operator/crew trucks and the head office. Leases are entered into and exited in coordination with specific business requirements which includes the assessment of the appropriate durations for the related leased asset.
| Balance, December 31, 2024 | $ 2,160 |
|---|---|
| Lease payments | (517) |
| Accretion | 12 |
| Balance, June 30, 2025 | $ 1,655 |
| Current | 1,059 |
| Non-current | $ 596 |
| Maturity analysis – contractual undiscounted cash flows | |
| Less than one year | $ 1,059 |
| One to six years | 688 |
| Total undiscounted lease obligations | 1,747 |
5. Decommissioning liability
The following table presents the reconciliation of the carrying amount of the liability associated with the decommissioning of the Company’s property and equipment:
| Balance, December 31, 2024 | $ 16,730 |
|---|---|
| Liabilities incurred | 214 |
| Effect of change in estimates | (147) |
| Accretion | 283 |
| Balance, June 30, 2025 | $ 17,080 |
| Current | 545 |
| Non-current | $ 16,535 |
The current portion of decommissioning liability relates to wells the Company plans to abandon and reclaim in the next 12 months as part of the Alberta Energy Regulator’s mandatory spend target.
The following significant assumptions were used to estimate the decommissioning liability:
| Undiscounted cash flows | $ 22,300 |
|---|---|
| Discount rate | 2.46% - 3.56% |
| Inflation rate | 2% |
| Weighted average expected timing of cash flows | 5 years |
Yangarra Resources Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three and six months ended June 30, 2025 and 2024
(in thousands of Canadian dollars, except per share and per unit amounts)
6. Share capital
Authorized:
Unlimited number of common shares, without nominal or par value. Unlimited number of First Preferred Shares and an unlimited number of Second Preferred Shares, both issuable in series.
Issued:
| Common shares | Number of shares | Amount | |
|---|---|---|---|
| Balance, December 31, 2024 | 98,734 | $ | 197,013 |
| Fair value transferred on vesting of RSUs | 1,950 | 2,282 | |
| Exercise of stock options | 592 | 383 | |
| Fair value transferred on exercise of stock options | – | 184 | |
| Balance, June 30, 2025 | 101,276 | $ | 199,862 |
7. Share-based compensation
During the six months ended June 30, 2025, the Company issued 4,678 (2024 – 4,893) RSUs that vest equally over 3 years. The RSUs are exercisable in either cash or shares at the option of the Company. As it is the Company’s intention to settle in shares, the RSUs are treated as share-based compensation with a fair value on the date of issue of $1.08 (2024 – $1.11) per RSU.
The following table provides a continuity of RSUs outstanding:
| Number of RSUs | |
|---|---|
| Balance, December 31, 2024 | 5,435 |
| Granted | 4,678 |
| Vested | (1,950) |
| Forfeited | (71) |
| Balance, June 30, 2025 | 8,092 |
The following table provides a continuity of stock options outstanding as at:
| Number of stock options | Weighted – average exercise price | |
|---|---|---|
| Balance, December 31, 2024 | 2,565 | $0.99 |
| Exercised | (592) | (0.65) |
| Cancelled | (883) | (1.29) |
| Balance, June 30, 2025 | 1,090 | $0.94 |
The following provides a summary of stock options outstanding as at June 30, 2025:
| Range of exercise price | Number outstanding | Weighted-average remaining contractual life (years) | Weighted-average exercise price | Number exercisable | Weighted-average exercise price |
|---|---|---|---|---|---|
| $ 0.45 – $ 0.49 | 5 | 0.25 | $ 0.45 | 5 | $ 0.45 |
| $ 0.50 – $ 1.00 | 868 | 0.42 | 0.59 | 868 | 0.59 |
| $ 1.01 – $ 1.50 | 15 | 0.85 | 1.27 | 15 | 1.27 |
| $ 2.00 – $ 2.50 | 189 | 1.80 | 2.45 | 178 | 2.45 |
| $ 2.51 – $ 3.00 | 13 | 1.75 | 2.90 | 13 | 2.90 |
| 1,090 | 0.68 | $ 0.94 | 1,079 | $ 0.93 |
Yangarra Resources Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three and six months ended June 30, 2025 and 2024
(in thousands of Canadian dollars, except per share and per unit amounts)
7. Share-based compensation (continued)
During the six months ended June 30, 2025, the Company recognized $2,028 (2024 – $1,708) of share-based compensation in the condensed interim consolidated statements of income and comprehensive income. During the six months ended June 30, 2025, the Company capitalized $452 (2024 – $704) of share-based compensation to property and equipment (note 2).
8. Earnings per common share
Basic earnings per share was calculated as follows:
| Three months ended June 30 | Six months ended June 30 | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| Net income for the period | $ 6,773 | $ 9,350 | $ 12,161 | $ 18,380 |
| Weighted average number of shares (basic) | ||||
| Issued common shares at beginning of period | 100,684 | 98,734 | 98,734 | 94,801 |
| Effect of common shares issued in the period | 509 | – | 2,184 | 2,651 |
| Weighted average number of common shares - basic | 101,193 | 98,734 | 100,918 | 97,452 |
| Net income per share - basic | 0.07 | 0.09 | 0.12 | 0.19 |
Diluted earnings per share was calculated as follows:
| Three months ended June 30 | Six months ended June 30 | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| Weighted average number of shares (diluted) | ||||
| Weighted average number of shares (basic) | 101,193 | 98,734 | 100,918 | 97,452 |
| Effect of outstanding options | 320 | 742 | 353 | 748 |
| Effect of outstanding RSUs | 8,092 | 5,793 | 8,092 | 5,793 |
| Weighted average number of common shares - diluted | 109,605 | 105,269 | 109,363 | 103,993 |
| Net income per share - diluted | 0.06 | 0.09 | 0.11 | 0.18 |
The average market value of the Company's shares for purpose of calculating the dilutive effect of stock options and RSUs was based on quoted market prices for the period that the options and RSUs were outstanding. Out-of-the-money stock options are excluded from diluted share calculations. For the three months ended June 30, 2025, 217 (2024 - 904) options were excluded based on an average share price of $0.92 (2024 - $1.15) for the period. For the six months ended June 30, 2025, 217 (2024 - 904) options were excluded based on an average share price of $0.98 (2024 - $1.15) for the period.
10
Yangarra Resources Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three and six months ended June 30, 2025 and 2024
(in thousands of Canadian dollars, except per share and per unit amounts)
9. Change in non-cash working capital
| Three months ended | Six months ended | |||
|---|---|---|---|---|
| June 30 | June 30 | |||
| 2025 | 2024 | 2025 | 2024 | |
| Accounts receivable | $ 1,621 | $ 5,381 | $ 2,532 | $ 544 |
| Prepaid expenses and inventory | (3,008) | 407 | (2,390) | (90) |
| Accounts payable and accrued liabilities | (1,303) | (18,908) | (7,653) | (19,352) |
| $ (2,690) | $ (13,120) | $ (7,511) | $ (18,898) |
The change in non-cash working capital has been allocated to the following activities:
| Operating | $ (1,592) | $ (2,096) | $ (1,881) | $ (4,232) |
|---|---|---|---|---|
| Investing | (1,098) | (11,024) | (5,630) | (14,666) |
| $ (2,690) | $ (13,120) | $ (7,511) | $ (18,898) |
10. Financial instruments and financial risk management
a. Accounts receivable and credit risk
Purchasers of the Company's natural gas and liquids are subject to credit review to minimize the risk of non-payment. As at June 30, 2025, the maximum credit exposure is the carrying amount of the accounts receivable of $26,346 (December 31, 2024 – $28,878).
The maximum exposure to credit risk for accounts receivable by type of customer was:
| As at | June 30, 2025 | December 31, 2024 |
|---|---|---|
| Natural gas and liquids marketers | $ 10,215 | $ 11,315 |
| Partners on joint operations | 9,368 | 9,920 |
| Other | 6,763 | 7,643 |
| $ 26,346 | $ 28,878 |
The Company has not historically experienced any significant collection issues with its natural gas and liquids marketers. The majority of the revenue accruals and receivables from natural gas and liquids marketers were received in July 2025.
The Company's receivables are aged as follows:
| As at | June 30, 2025 | December 31, 2024 |
|---|---|---|
| Under 30 days | $ 14,108 | $ 15,757 |
| 30 to 60 days | 203 | 575 |
| 60 to 90 days | 81 | 461 |
| Over 90 days | 11,954 | 12,085 |
| $ 26,346 | $ 28,878 |
As at June 30, 2025, 98% (December 31, 2024 – 99%) of the over 90-day receivables are due from four (December 31, 2024 – four) industry partners, for which a significant portion of the balances are in dispute (note 14). The Company has performed an analysis of each partner's financial situation and has determined they have the ability to pay.
Yangarra Resources Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three and six months ended June 30, 2025 and 2024
(in thousands of Canadian dollars, except per share and per unit amounts)
10. Financial instruments and financial risk management (continued)
b. Liquidity risk
As at June 30, 2025, the contractual maturities of the Company’s obligations are as follows:
| Carrying Amount | Contractual Cash Flows | Less than 1 Year | 1-2 Years | 2-5 Years | |
|---|---|---|---|---|---|
| Accounts payable and accrued liabilities | $ 17,810 | $ 17,810 | $ 17,810 | $ – | $ – |
| Bank debt (note 3) | 120,818 | 121,023 | 121,023 | – | – |
| Lease obligations (note 4) | 1,655 | 1,747 | 1,059 | 434 | 254 |
| Other liabilities | 929 | 929 | – | – | 929 |
| Commodity contracts (note 10c iii) | 966 | 966 | 934 | 32 | – |
| $ 142,178 | $ 142,475 | $ 140,826 | $ 466 | $ 1,183 |
c. Market risk
The Company has exposure to the following market risks:
i. Interest rate risk
Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. The Company is exposed to interest rate fluctuations on its bank debt which bears interest at a floating rate and to mitigate this risk, the Company may enter into interest rate contracts. For the six months ended June 30, 2025, if interest rates had been 1% lower with all other variables held constant, net income would have been $553 (2024 – $594) higher, due to lower interest expense. An equal and opposite impact would have occurred had interest rates been higher by the same amount. The Company had no interest rate contracts in place as at June 30, 2025.
ii. Currency risk
Foreign currency exchange rate risk is the risk that the fair value or future cash flows will fluctuate as a result of changes in foreign exchange rates. All of the Company’s petroleum and natural gas sales are denominated in Canadian dollars, however, the underlying market prices in Canada for petroleum and natural gas are impacted by changes in the exchange rate between the Canadian and United States dollar. The sensitivity of the fair value of a 10% change in foreign exchange rates would have an immaterial impact the condensed interim consolidated statements of income and comprehensive income.
12
Yangarra Resources Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three and six months ended June 30, 2025 and 2024
(in thousands of Canadian dollars, except per share and per unit amounts)
10. Financial instruments and financial risk management (continued)
iii. Commodity price risk
Commodity price risk is the risk that the fair value or future cash flows will fluctuate as a result of changes in commodity prices.
As at June 30, 2025 the Company was committed to the following commodity price risk contracts:
| Year | Volume | Term | Reference | Type | Strike Price | Fair Value | |
|---|---|---|---|---|---|---|---|
| Natural Gas | |||||||
| 2025 | 10,000 | GJ/d | Apr 25 - Oct 25 | AECO - 7A | Swap | CAD $1.815 | $ 649 |
| 2025 | 4,000 | GJ/d | May 25 - Nov 25 | AECO - 7A | Swap | CAD $1.76 | 108 |
| 2025 | 2,000 | GJ/d | Apr 25 - Oct 25 | AECO - 7A | Swap | CAD $1.98 | 189 |
| 2025 | 1,000 | GJ/d | Apr 25 - Nov 25 | AECO - 7A | Swap | CAD $1.75 | 29 |
| 2025 | 10,000 | GJ/d | Nov 25 | AECO - 7A | Swap | CAD $2.435 | (103) |
| 2025/2026 | 2,000 | GJ/d | Dec 25 - Mar 26 | AECO - 7A | Swap | CAD $3.49 | 45 |
| 2025/2026 | 2,000 | GJ/d | Dec 25 - Mar 26 | AECO - 7A | Swap | CAD $3.665 | 87 |
| 2025/2026 | 10,000 | GJ/d | Nov 25 - Mar 26 | AECO - 7A | Call | CAD $3.50 | (560) |
| 2026 | 1,000 | GJ/d | Apr 26 - Oct 26 | AECO - 7A | Swap | CAD $2.505 | (48) |
| 2026 | 1,000 | GJ/d | Apr 26 - Oct 26 | AECO - 7A | Swap | CAD $2.70 | (8) |
| NGLs | |||||||
| 2025 | 550 | bbl/d | Apr 25 - Nov 25 | USD Conway C3 | Swap | 0.70/g | (192) |
| 2025 | 300 | bbl/d | Apr 25 - Nov 25 | USD Conway C4 | Swap | 0.8325/g | (55) |
| Total | $ 141 |
As the Company had a limited number of derivatives in place as at June 30, 2025, the sensitivity of the fair value of a 10% volatility in commodity prices would have an immaterial impact on unrealized gains (losses) reported in the consolidated statements of income and comprehensive income.
d. Fair value of financial instruments
The following table summarizes the carrying value and fair value of the Company’s risk management assets and liabilities.
| Measurement Level | June 30, 2025 | December 31, 2024 | |||
|---|---|---|---|---|---|
| Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||
| Financial Assets | |||||
| Financial assets at fair value through profit or loss: | |||||
| Commodity contracts | 2 | $ 1,107 | $ 1,107 | $ 93 | $ 93 |
| Financial Liabilities | |||||
| Financial liabilities at fair value through profit or loss: | |||||
| Commodity contracts | 2 | $ 966 | $ 966 | $ 2,639 | $ 2,639 |
Yangarra Resources Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three and six months ended June 30, 2025 and 2024
(in thousands of Canadian dollars, except per share and per unit amounts)
11. Capital disclosures
The Company's objective when managing capital is to maintain a flexible capital structure which will allow it to execute its capital expenditure program, which includes expenditures in oil and gas activities which may or may not be successful. Therefore, the Company monitors the level of risk incurred in its capital expenditures to balance the proportion of debt and equity in its capital structure.
The Company considers its capital structure to include shareholders' equity and debt:
| June 30, 2025 | December 31, 2024 | |
|---|---|---|
| Shareholders' equity | $ 584,652 | $ 569,628 |
| Bank debt | $ 120,818 | $ 115,785 |
12. Finance expense
| Three months ended June 30 | Six months ended June 30 | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| Cash interest and finance costs | $ 2,064 | $ 1,930 | $ 4,418 | $ 4,819 |
| Interest on lease obligations | 23 | (11) | 49 | 78 |
| Accretion of decommissioning liability (note 5) | 140 | 144 | 283 | 273 |
| Accretion of debt transaction costs (note 3) | 181 | 189 | 405 | 379 |
| Accretion of lease obligations (note 4) | 12 | 152 | 12 | 435 |
| $ 2,420 | $ 2,404 | $ 5,167 | $ 5,984 |
13. Revenue
The Company derives its revenue from contracts with customers primarily through the sale of commodities at a point in time representing the following major product types:
| Three months ended June 30 | Six months ended June 30 | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| Crude Oil | $ 14,959 | $ 22,730 | $ 31,606 | $ 43,959 |
| Natural Gas | 6,123 | 4,431 | 13,668 | 13,431 |
| Natural Gas Liquids | 8,425 | 8,557 | 18,380 | 18,753 |
| $ 29,507 | $ 35,718 | $ 63,654 | $ 76,143 |
At June 30, 2025, receivables from contracts with customers, which are included in trade accounts receivable, were $14,011 (December 31, 2024 – $15,061).
14. Contingency
In the normal conduct of operations, there are pending claims by and against the Company. Litigation is subject to many uncertainties, and the outcome of individual matters is not predictable with assurance. In the opinion of management, based on the advice and information provided by its legal counsel, the final determination of these other litigations will not materially affect the Company's financial position or results of operations.
14