Hemisphere Energy Corporation (“Hemisphere” or the “Company”) is pleased to announce highlights from its independent reserves evaluation (the “Reserve Report”), prepared by McDaniel & Associates Consultants Ltd. (“McDaniel”) and effective as at December 31, 2024.
Hemisphere’s estimated 2024 capital expenditures1 of approximately $22 million grew year-end Proved Developed Producing (“PDP”) reserves by 13%, increased annual production by 10%, added required infrastructure, and commenced testing a new resource play in Saskatchewan with an enhanced oil recovery (“EOR”) polymer pilot project. These investments were funded entirely by cash flow from the Company’s long-life reserve base and ultra-low production decline rates in the Atlee Buffalo oil assets. Hemisphere’s current quarterly production is trending at 3,800 boe/d (99% heavy oil and based on field estimates between January 1 – March 15, 2025).
During the year, Hemisphere also distributed over $21 million in shareholder returns, made up of $15.7 million in base and special dividends and $5.5 million of share purchases under its normal course issuer bid (“NCIB”). The Company exited the year in a cash position with estimated working capital1 of over $5 million.
The Company’s continued success in the development of its EOR projects was recognized again by McDaniel in the Reserve Report. In the PDP category, Hemisphere replaced 186% of 2024 production and increased reserve value by 10% to $273 million NPV10 BT. In addition, Hemisphere’s Proved (“1P”) reserve value at year-end was $317 million NPV10 BT and Proved plus Probable (“2P”) reserve value was $393 million NPV10 BT.
The Company’s new Saskatchewan lands currently account for only 3% of 1P and 6% of 2P reserves, while making up only 3% of 1P and 5% of 2P NPV10 BT valuations of Hemisphere’s reserves. Significant potential reserve upside remains on Hemisphere lands if the play proves successful over the course of 2025 and beyond.
Consistent with McDaniel’s 2023 year-end evaluation, the Reserve Report incorporates full corporate abandonment, decommissioning, and reclamation costs (“ADR”) in the PDP category. Hemisphere has always been cautious of acquiring additional wellbore and facility liabilities. A direct result of this strategy is that Hemisphere’s reserves retain more comparative value per barrel than companies with additional ADR liabilities that must be deducted from their base valuations. Management estimates that total undiscounted and uninflated existing ADR is $8.1 million ($2.1 million NPV10 BT, with costs inflated at 2%/yr), which includes all ADR associated with both active and inactive wells, pipelines, and facilities regardless of whether such wells, pipelines, and facilities had any attributed reserves.
Hemisphere’s low decline, long life, and high value reserves are indicative of the unique resource the Company has been developing over the past number of years. These valuable assets are the backbone of Hemisphere and are expected to generate significant free cash flow as they continue to grow with planned additional development and optimization of EOR techniques.
2024 Reserve Highlights
Proved Developed Producing (“PDP”) Reserves
NPV10 BT of $273 million, an increase of approximately 10% over year-end 2023 and equivalent to $2.80 per basic share.
Replaced 186% of 2024 production through organic development.
Recognized reserve volumes of 9.3 MMboe (99.7% heavy crude oil), an increase of 13% year-over-year.
RLI of 7.4 years based on 2024 production.
NAV of $2.79 per fully diluted share based on reserve report pricing assumptions.
Proved (“1P”) Reserves
NPV10 BT of $317 million, equivalent to $3.26 per basic share.
Recognized reserve volumes of 11.4 MMboe (99.7% heavy crude oil).
RLI of 9.1 years based on 2024 production.
NAV of $3.21 per fully diluted share based on reserve report pricing assumptions.
Proved plus Probable (“2P”) Reserves
NPV10 BT of $393 million, equivalent to $4.03 per basic share.
Recognized reserve volumes of 14.5 MMboe (99.7% heavy crude oil).
RLI of 11.6 years based on 2024 production.
NAV of $3.95 per fully diluted share based on reserve report pricing assumptions.
2024 Independent Qualified Reserve Evaluation
The reserves data set forth below is based upon an independent reserves evaluation prepared by McDaniel dated March 18, 2025 with an effective date of December 31, 2024, and is in accordance with definitions, standards, and procedures contained within COGEH and National Instrument 51-101 Standards of Disclosure for Oil and Gas Activities (“NI 51-101”). Additional reserve information as required under NI 51-101 will be included in Hemisphere’s Annual Information Form which will be filed on SEDAR+ on or before April 30, 2025. Due to rounding, certain totals in the columns may not add in the following tables. All dollar values are in Canadian dollars, unless otherwise noted.
Pricing Assumptions
McDaniel’s independent evaluation was based on the average of the published price forecasts for McDaniel, GLJ Petroleum Consultants Ltd., and Sproule Associates Ltd. (the “3-Consultant Average Price Forecast”) at January 1, 2025, with the following table detailing pricing and foreign exchange rate assumptions. Hemisphere’s corporate production historically averages a discount of approximately $4.10 to WCS pricing. When compared to last year’s 3-Consultant Average Price Forecast dated January 1, 2024, the current WCS pricing outlook is up approximately 4% in 2025, and up 1% thereafter over the next 15-year period. The 2025 3-Consultant Average Price Forecast uses a 5-year 2025-2029 WTI price of US$75.75/bbl and WCS price of Cdn$84.78/bbl.
