SPARTAN DELTA CORP. ANNOUNCES 2025 RESERVES
2025 INDEPENDENT RESERVE REPORTS HIGHLIGHTS
- Spartan's proved developed producing ("PDP") reserves increased by 9%, while total proved ("TP") reserves increased by 19%, and total proved plus probable ("
TPP ") reserves increased by 18% in 2025.- Corporate oil and condensate PDP reserves increased by 56%, TP reserves increased by 70%, and
TPP reserves increased by 64% in 2025. - In the Duvernay, total PDP reserves increased by 145%, TP reserves increased by 89%, and
TPP reserves increased by 81% in 2025, reflecting the Company's delineation success in the play. TheTPP reserves represent only 14% of Spartan's internally identified location inventory, supporting significant future reserves growth. - In the
Deep Basin , although Spartan executed only a maintenance capital program, it increased reserves across all reserve categories, growing by 1-3%.
- Corporate oil and condensate PDP reserves increased by 56%, TP reserves increased by 70%, and
- Spartan's production replacement for PDP, TP, and
TPP is 149%, 302%, and 430%, respectively. - Spartan's reserve life index ("RLI") for PDP, TP, and
TPP is 4.9, 10.8, and 18.1 years, respectively, highlighting significant duration of inventory. - The Company's 2025 before-tax net present value ("NPV") of reserves, discounted at 10 percent, increased by 22% in PDP, 11% in TP, and 15% in
TPP , despite lower commodity pricing.
2025 INDEPENDENT RESERVES EVALUATION
Spartan is pleased to provide select highlights from the results of its year-end independent oil and gas reserves evaluation as of
The following tables highlight the findings of the McDaniel Report. The McDaniel Report was based on the published average forecast pricing of McDaniel,
Summary of Reserves Volumes as at
The Company's reserves volumes and undiscounted Future Development Costs ("FDC") as at
|
SUMMARY OF RESERVE VOLUMES (1) |
Crude Oil (Mbbls) |
NGL (2) (Mbbls) |
Natural Gas (MMcf) |
Combined (MBOE) |
FDC ($MM) |
|
Proved developed producing |
7,199 |
24,436 |
344,737 |
89,091 |
15 |
|
Proved developed non-producing |
- |
- |
- |
- |
- |
|
Proved undeveloped |
26,660 |
27,010 |
326,915 |
108,156 |
1,720 |
|
Total Proved |
33,860 |
51,446 |
671,652 |
197,247 |
1,735 |
|
Probable |
23,309 |
34,817 |
447,010 |
132,627 |
863 |
|
Total Proved plus Probable |
57,168 |
86,262 |
1,118,662 |
329,875 |
2,598 |
|
(1) Gross working interest reserves before royalty deductions. |
|
(2) Natural gas liquids include condensate volumes. |
Net Present Value of Future Net Revenue as at
The following table summarizes the NPV of the Company's reserves (before-tax) as at
|
NET PRESENT VALUE BEFORE-TAX |
0 % |
5 % |
10 % |
15 % |
20 % |
Unit Value (1) |
|
($MM) |
($MM) |
($MM) |
($MM) |
($MM) |
||
|
Proved developed producing |
992 |
883 |
766 |
674 |
604 |
9.82 |
|
Proved developed non-producing |
- |
- |
- |
- |
- |
- |
|
Proved undeveloped |
1,119 |
707 |
437 |
257 |
134 |
4.64 |
|
Total Proved |
2,111 |
1,590 |
1,203 |
932 |
738 |
6.98 |
|
Probable |
2,299 |
1,339 |
861 |
599 |
443 |
7.65 |
|
Total Proved plus Probable |
4,409 |
2,928 |
2,065 |
1,531 |
1,181 |
7.25 |
|
(1) Unit values are based on net reserves. Net reserves are the Company's working interest reserves after deduction of royalties, plus its royalty interests in reserves. |
||||||
Forecast Costs
The following table outlines estimated annual FDC required to bring TP and
|
FUTURE DEVELOPMENT COSTS |
TP Reserves ($MM) |
TPP Reserves ($MM) |
|
2026 |
383 |
383 |
|
2027 |
447 |
447 |
|
2028 |
459 |
459 |
|
2029 |
298 |
528 |
|
2030 |
131 |
356 |
|
Thereafter |
17 |
425 |
|
Total FDC, undiscounted |
1,735 |
2,598 |
|
Total FDC, discounted at 10% |
1,426 |
1,952 |
ABOUT
Spartan is committed to creating value for its shareholders, focused on sustainability in both operations and financial performance. The Company has established a portfolio of high-quality production and development opportunities in the
Spartan's corporate presentation, as of
O&G READER ADVISORIES
Reserves Disclosure
The reserves information and data provided in this press release presents only a portion of the disclosure required under NI 51-101. Spartan's Form 51-101F1 – Statement of Reserves Data and Other Oil and Gas Information dated effective as at
All reserves values, future net revenue and ancillary information contained in this press release are derived from the McDaniel Report unless otherwise noted. All reserve references in this press release are "company gross reserves". Company gross reserves are the Company's total working interest reserves before the deduction of any royalties payable by the Company. Estimates of reserves and future net revenue for individual properties may not reflect the same level of confidence as estimates of reserves and future net revenue for all properties, due to the effect of aggregation. There is no assurance that the forecast price and cost assumptions applied by McDaniel in evaluating Spartan's reserves will be attained and variances could be material. All reserves assigned in the McDaniel Report are located in the Province of
All evaluations and summaries of future net revenue are stated prior to the provision for interest, debt service charges or general and administrative expenses and after deduction of royalties, operating costs, estimated well abandonment and reclamation costs and estimated future capital expenditures. It should not be assumed that the estimates of future net revenues presented represent the fair market value of the reserves. The recovery and reserve estimates of Spartan's oil, NGLs and natural gas reserves provided herein are estimates only and there is no guarantee that the estimated reserves will be recovered. Actual oil, natural gas and NGL reserves may be greater than or less than the estimates provided herein. There are numerous uncertainties inherent in estimating quantities of crude oil, reserves and the future cash flows attributed to such reserves. The reserve and associated cash flow information set forth herein are estimates only.
Proved reserves are those reserves that can be estimated with a high degree of certainty to be recoverable. It is likely that the actual remaining quantities recovered will exceed the estimated proved reserves. Probable reserves are those additional reserves that are less certain to be recovered than proved reserves. It is equally likely that the actual remaining quantities recovered will be greater or less than the sum of the estimated proved plus probable reserves. Proved developed producing reserves are those reserves that are expected to be recovered from completion intervals open at the time of the estimate. These reserves may be currently producing or, if shut-in, they must have previously been on production, and the date of resumption of production must be known with reasonable certainty. Undeveloped reserves are those reserves expected to be recovered from known accumulations where a significant expenditure (e.g., when compared to the cost of drilling a well) is required to render them capable of production. They must fully meet the requirements of the reserves category (proved, probable, possible) to which they are assigned. Certain terms used in this press release but not defined are defined in NI 51-101, CSA Staff Notice 51-324 – Revised Glossary to NI 51-101 ("CSA Staff Notice 51-324") and/or the COGEH and, unless the context otherwise requires, shall have the same meanings herein as in NI 51-101, CSA Staff Notice 51-324 and the COGEH, as the case may be.
This press release contains metrics commonly used in the oil and natural gas industry which have been prepared by management, such as "RLI" and "reserve replacement". These terms do not have a standardized meaning and may not be comparable to similar measures presented by other companies and therefore should not be used to make such comparisons. Management uses these oil and gas metrics for its own performance measurements and to provide shareholders with measures to compare the Company's 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.
The Company calculates its reserve life index or RLI based on reserves volumes, by category, divided by annualized fourth quarter production. Readers are cautioned that the RLI may be misleading, particularly if used in isolation, and may not reflect the actual duration of inventory or life of reserves.
Reserve replacement is the ratio of reserves booked through acquisitions, dispositions, discoveries, infills, extensions, economic factors, technical revisions, and improved recovery to production for the period. The Company calculates reserve replacement, by category, as net reserves additions, being the change in reserves volumes adding back produced reserves, divided by annual production.
Internally identified inventory refers to drilling locations identified by the Company which were not independently verified by McDaniel. Such inventory does not constitute reserves or resources as defined under NI 51-101.
OTHER MEASUREMENTS
All dollar figures included herein are presented in Canadian dollars, unless otherwise noted.
This press release contains various references to the abbreviation "BOE" which means barrels of oil equivalent. Where amounts are expressed on a BOE basis, natural gas volumes have been converted to oil equivalence at six thousand cubic feet (mcf) per barrel (bbl). The term BOE may be misleading, particularly if used in isolation. A BOE conversion ratio of six thousand cubic feet per barrel is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead and is significantly different than the value ratio based on the current price of crude oil and natural gas. This conversion factor is an industry accepted norm and is not based on either energy content or current prices.
References to "oil" and "crude oil" in this press release include light crude oil and medium crude oil, combined. NI 51-101 includes condensate within the product type of "natural gas liquids". References to "natural gas liquids" or "NGLs" include pentane, butane, propane, and ethane. References to "gas" or "natural gas" relates to conventional natural gas.
The Company has disclosed condensate as combined with crude oil in this press release in certain instances since the price of condensate as compared to other natural gas liquids is currently significantly higher and the Company believes that this crude oil and condensate presentation provides a more accurate description of its operations and results.
FORWARD-LOOKING AND CAUTIONARY STATEMENTS
Certain statements contained within this press release constitute forward-looking statements within the meaning of applicable Canadian securities legislation. All statements other than statements of historical fact may be forward-looking statements. Forward-looking statements are often, but not always, identified by the use of words such as "anticipate", "plan", "endeavor", "continue", "estimate", "evaluate", "expect", "forecast", "monitor", "may", "will", "can", "able", "potential", "target", "intend", "consider", "focus", "identify", "use", "utilize", "manage", "maintain", "remain", "result", "cultivate", "could", "should", "believe" and similar expressions (or grammatical variations or negatives thereof). Spartan believes that the expectations reflected in such forward-looking statements are reasonable as of the date hereof, but no assurance can be given that such expectations will prove to be correct and such forward-looking statements should not be unduly relied upon. Without limitation, this press release contains forward-looking statements pertaining to the continued: execution of the Company's organic drilling program across its portfolio, pursuit of optimization in the
The forward-looking statements and information are based on certain key expectations and assumptions made by Spartan, including, but not limited to, expectations and assumptions concerning the business plan of Spartan, the timing of and success of future drilling, development and completion activities, the growth opportunities of Spartan's Duvernay acreage, the performance of existing wells, the performance of new wells, the availability and performance of facilities and pipelines, the geological characteristics of Spartan's properties, the successful application of drilling, completion and seismic technology, the Company's ability to secure sufficient amounts of water, prevailing weather conditions, prevailing legislation affecting the oil and gas industry, prevailing commodity prices, price volatility, future commodity prices, price differentials and the actual prices received for the Company's products (including pursuant to hedging arrangements), anticipated fluctuations in foreign exchange and interest rates, impact of inflation on costs, royalty regimes and exchange rates, the application of regulatory and licensing requirements, the availability of capital, labour and services, the creditworthiness of industry partners, general economic conditions, and the ability to source and complete acquisitions.
Although Spartan believes that the expectations and assumptions on which such forward-looking statements and information are based are reasonable, undue reliance should not be placed on the forward-looking statements and information because Spartan can give no assurance that they will prove to be correct. By its nature, such forward-looking information is subject to various risks and uncertainties, which could cause the actual results and expectations to differ materially from the anticipated results or expectations expressed. These risks and uncertainties include, but are not limited to, fluctuations and volatility in commodity prices; changes in industry regulations and legislation (including, but not limited to, tax laws, royalties, and environmental regulations); the risk that the
Please refer to Spartan's MD&A for the period ended
ABBREVIATIONS
|
Mbbls |
thousand barrels |
|
MBOE |
thousand barrels of oil equivalent |
|
MMcf |
million cubic feet |
|
$/BOE |
dollars per barrels of oil equivalent |
|
$MM |
millions of dollars |
SOURCE