Biggest changeDollars) 2024 % Change 2023 % Change 2022 Oil, natural gas and NGL sales $ 621,849 (2) $ 636,957 (10) $ 711,388 Operating expenses 202,331 8 186,864 15 162,385 Transportation expenses 18,464 27 14,546 43 10,197 Operating netback (1) 401,054 (8) 435,547 (19) 538,806 DD&A expenses 230,619 7 215,584 20 180,280 G&A expenses before stock-based compensation 39,912 (1) 40,124 26 31,908 G&A stock-based compensation expense 9,707 70 5,722 (37) 9,049 Severance expenses 1,519 100 — — — Transaction costs 5,907 100 — — — Foreign exchange (gain) loss (8,808) (175) 11,822 359 2,578 Derivative instruments loss 2,271 100 — (100) 26,611 Other financial instruments loss (gain) — (100) 15 314 (7) Interest expense 80,466 44 55,806 20 46,493 361,593 10 329,073 11 296,912 Other gain (loss) 1,478 164 (2,297) (188) 2,598 Interest income 3,666 85 1,983 348 443 Income before income taxes 44,605 (58) 106,160 (57) 244,935 Current income tax expense 69,277 24 55,688 (31) 80,566 Deferred income tax (recovery) expense (27,888) (149) 56,759 124 25,340 Total income tax expense 41,389 (63) 112,447 6 105,906 40 Net income (loss) $ 3,216 151 $ (6,287) (105) $ 139,029 Sales Volumes (NAR) Total sales volumes, BOEPD 27,436 6 25,947 9 23,696 Brent Price per boe $ 79.86 (3) $ 82.16 (17) $ 99.04 WTI Price per boe $ 69.62 100 $ — — $ — AECO Price per GJ C$ 1.56 100 C$ — — C$ — Consolidated Results of Operations per boe Sales Volumes (NAR) Oil, natural gas and NGL sales $ 61.93 (8) $ 67.26 (18) $ 82.25 Operating expenses 20.15 2 19.73 5 18.77 Transportation expenses 1.84 19 1.54 31 1.18 Operating netback (1) 39.94 (13) 45.99 (26) 62.30 DD&A expenses 22.97 1 22.76 9 20.84 G&A expenses before stock-based compensation 3.97 (6) 4.24 15 3.69 G&A stock-based compensation expense 0.97 62 0.60 (43) 1.05 Severance expenses 0.15 100 — — — Transaction costs 0.59 100 — — — Foreign exchange (gain) loss (0.88) (170) 1.25 317 0.30 Derivative instruments loss 0.23 100 — (100) 3.08 Other financial instruments loss — — — — — Interest expense 8.01 36 5.89 9 5.38 36.01 4 34.74 1 34.34 Other gain (loss) 0.15 163 (0.24) (180) 0.30 Interest income 0.37 76 0.21 320 0.05 Income before income taxes 4.45 (60) 11.22 (60) 28.31 Current income tax expense 6.90 17 5.88 (37) 9.31 Deferred income tax (recovery) expense (2.78) (146) 5.99 104 2.93 Total income tax expense 4.12 (65) 11.87 (3) 12.24 Net income (loss) $ 0.33 151 $ (0.65) (104) $ 16.07 (1) Operating netback is a non-GAAP measure which does not have any standardized meaning prescribed under GAAP.
Biggest changeDollars) 2025 % Change 2024 % Change 2023 Oil, natural gas and NGL sales $ 596,713 (4) $ 621,849 (2) $ 636,957 Operating expenses 248,748 23 202,331 8 186,864 Transportation expenses 17,024 (8) 18,464 27 14,546 Operating netback (1) 330,941 (17) 401,054 (8) 435,547 Export tax 3,287 100 — — — DD&A expenses 278,353 21 230,619 7 215,584 Asset impairment 136,261 100 — — — G&A expenses before stock-based compensation 56,873 37 41,431 3 40,124 G&A stock-based compensation expense 3,214 (67) 9,707 70 5,722 Transaction costs — (100) 5,907 100 — Foreign exchange loss (gain) 8,734 199 (8,808) (175) 11,822 Derivative instruments (gain) loss (18,925) (933) 2,271 100 — Other financial instruments loss — — — (100) 15 Interest expense 101,309 26 80,466 44 55,806 569,106 57 361,593 10 329,073 Other gain (loss) 4,203 184 1,478 164 (2,297) Interest income 1,090 (70) 3,666 85 1,983 (Loss) income before income taxes (232,872) (622) 44,605 (58) 106,160 Current income tax expense 15,859 (77) 69,277 24 55,688 42 Deferred income tax (recovery) expense (55,612) (99) (27,888) (149) 56,759 Total income tax (recovery) expense (39,753) (196) 41,389 (63) 112,447 Net (loss) income $ (193,119) (6,105) $ 3,216 151 $ (6,287) Sales Volumes (NAR) Total sales volumes, BOEPD 37,664 37 27,436 6 25,947 Brent Price per boe $ 68.19 (15) $ 79.86 (3) $ 82.16 WTI Price per boe $ 64.87 (7) $ 69.62 100 $ — AECO Price per GJ C$ 1.59 2 C$ 1.56 100 C$ — Consolidated Results of Operations per boe Sales Volumes (NAR) Oil, natural gas and NGL sales $ 43.41 (30) $ 61.93 (8) $ 67.26 Operating expenses 18.09 (10) 20.15 2 19.73 Transportation expenses 1.24 (33) 1.84 19 1.54 Operating netback (1) 24.08 (40) 39.94 (13) 45.99 Export tax 0.24 100 — — — DD&A expenses 20.25 (12) 22.97 1 22.76 Asset impairment 9.91 100 — — — G&A expenses before stock-based compensation 4.14 — 4.13 (3) 4.24 G&A stock-based compensation expense 0.23 (76) 0.97 62 0.60 Transaction costs — (100) 0.59 100 — Foreign exchange loss (gain) 0.64 173 (0.88) (170) 1.25 Derivative instruments (gain) loss (1.38) (700) 0.23 100 — Interest expense 7.37 (8) 8.01 36 5.89 41.40 15 36.02 4 34.74 Other gain (loss) 0.31 107 0.15 163 (0.24) Interest income 0.08 (78) 0.37 76 0.21 (Loss) income before income taxes (16.93) (481) 4.44 (60) 11.22 Current income tax expense 1.15 (83) 6.90 17 5.88 Deferred income tax (recovery) expense (4.05) (46) (2.78) (146) 5.99 Total income tax (recovery) expense (2.90) (170) 4.12 (65) 11.87 Net (loss) income $ (14.03) (4,484) $ 0.32 149 $ (0.65) (1) Operating netback is a non-GAAP measure which does not have any standardized meaning prescribed under GAAP.
The increase in production was a result of two months of production from the Canadian operations acquired on October 31, 2024 and positive exploration well drilling results in Ecuador, partially offset by lower production in the Acordionero field caused by downtime related to workovers.
The increase in production was a result of two months production from Canadian operations acquired on October 31, 2024 and positive exploration well drilling results in Ecuador, partially offset by lower production in the Acordionero field caused by downtime related to workovers.
The principal amount of 9.50% Senior Notes is to be repaid as follows: (i) October 15, 2026, 25% of the principal amount; (ii) October 15, 2027, 5% of the principal amount; (iii) October 15, 2028, 30% of the principal amount; and (iv) October 15, 2029, the remainder of the principal amount (40%).
The principal amount of 9.50% Senior Notes is to be repaid as follows: (i) October 15, 2026, 25% of the principal amount; (ii) October 15, 2027, 5% of the principal amount; (iii) October 15, 2028, 30% of the principal amount; and (iv) October 15, 2029, the remainder of the principal amount of 40%.
Management uses this supplemental measure to analyze performance and income generated by our principal business activities prior to the consideration of how non-cash items affect that income and believes that this financial measure is a useful supplemental information for investors to analyze our performance and financial results.
Management uses this supplemental measure to analyze performance and income generated by our principal business activities prior to the consideration of how non-cash items affect that income and believes that 40 this financial measure is a useful supplemental information for investors to analyze our performance and financial results.
Dollars per boe $ 24.15 $ 25.50 $ 9.97 $ — $ 22.97 49 Year Ended December 31, 2023 Colombia Ecuador Canada Corporate Total DD&A Expenses, Thousands of U.S. Dollars $ 207,346 $ 8,018 $ — $ 220 $ 215,584 DD&A Expenses, U.S.
Dollars per boe $ 24.15 $ 25.50 $ 9.97 $ — $ 22.97 Year Ended December 31, 2023 Colombia Ecuador Canada Corporate Total DD&A Expenses, Thousands of U.S. Dollars $ 207,346 $ 8,018 $ — $ 220 $ 215,584 DD&A Expenses, U.S.
Asset Impairment We follow the full cost method of accounting for our oil and gas properties. Under this method, the net book value of properties on a country-by-country basis, less related deferred income taxes, may not exceed a calculated “ceiling”. The ceiling is the estimated after-tax future net revenues from proved oil and gas properties, discounted at 10% per year.
We follow the full cost method of accounting for our oil and gas properties. Under this method, the net book value of properties on a country-by-country basis, less related deferred income taxes, may not exceed a calculated “ceiling”. The ceiling is the estimated after-tax future net revenues from proved oil and gas properties, discounted at 10% per year.
Discussions of items related to the fiscal year ended December 31, 2023 and year-to-year comparisons between the fiscal years ended December 31, 2023 and 2022, respectively, that are not included in this Annual Report on Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
Discussions of items related to the fiscal year ended December 31, 2024 and year-to-year comparisons between the fiscal years ended December 31, 2024 and 2023, respectively, that are not included in this Annual Report on Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
Information regarding our asset retirement obligation can be found in Note 12 to the Consolidated Financial Statements, Asset Retirement Obligation, in Item 8 “Financial Statements and Supplementary Data.” As is customary in the oil and gas industry, we may at times have commitments in place to reserve or earn certain acreage positions or wells.
Information regarding our asset retirement obligation can be found in Note 14 to the Consolidated Financial Statements, Asset Retirement Obligation, in Item 8 “Financial Statements and Supplementary Data.” As is customary in the oil and gas industry, we may at times have commitments in place to reserve or earn certain acreage positions or wells.
Current assets and current liabilities These amounts are short-term in nature, and during the year ended December 31, 2024, management was not aware of any material impacts on these items related to climate change and climate events. We did not experience material credit losses on our accounts receivable during 2024.
Current assets and current liabilities These amounts are short-term in nature, and during the year ended December 31, 2025, management was not aware of any material impacts on these items related to climate change and climate events. We did not experience material credit losses on our accounts receivable during 2025.
Estimates of standardized measure of our future cash flows from proved reserves for our December 31, 2024 ceiling tests were based on wellhead prices per boe as of the first day of each month within that twelve-month period.
Estimates of standardized measure of our future cash flows from proved reserves for our December 31, 2025 ceiling tests were based on wellhead prices per boe as of the first day of each month within that twelve-month period.
Oil, Natural Gas and NGL Sales 43 Oil, natural gas and NGL sales for the year ended December 31, 2024, decreased by 2% to $621.8 million compared to $637.0 million in 2023, primarily as a result of a 3% decrease in Brent price and 6% decrease in sales volumes in Colombia, offset by increase in sales volumes in Ecuador, lower differentials, and two months of sales from Canadian operations of $19.0 million in 2024.
Oil, natural gas and NGL sales for the year ended December 31, 2024, decreased by 2% to $621.8 million compared to $637.0 million in 2023, primarily as a result of a 3% decrease in Brent price and 6% decrease in sales volumes in Colombia, offset by 46 an increase in sales volumes in Ecuador, lower differentials, and two months of sales from Canadian operations of $19.0 million in 2024.
The following table shows the effect of changes in realized price and sales volumes on our oil, natural gas and NGL sales for the years ended December 31, 2024, 2023, and 2022: Year Ended December 31, (Thousands of U.S.
The following table shows the effect of changes in realized price and sales volumes on our oil, natural gas and NGL sales for the years ended December 31, 2025, 2024, and 2023: Year Ended December 31, (Thousands of U.S.
On a per boe basis, average realized prices decreased by 8% to $61.93 for the year ended December 31, 2024, compared to $67.26 in 2023, primarily as a result of the decrease in benchmark oil prices and the addition of natural gas and liquids to the portfolio in 2024 through the i3 Energy acquisition.
On a per boe basis, the average realized price decreased by 8% to $61.93 for the year ended December 31, 2024, compared to $67.26 in 2023, primarily as a result of the decrease in benchmark oil prices and the addition of two months of natural gas and liquids to the portfolio in 2024 through the i3 Energy acquisition.
A reconciliation from net income (loss) to funds flow from operations and free cash flow is as follows: 39 Year Ended Three Months Ended, December 31, December 31, September 30, (Thousands of U.S.
A reconciliation from net income (loss) to funds flow from operations and free cash flow is as follows: 41 Year Ended Three Months Ended, December 31, December 31, September 30, (Thousands of U.S.
This Management’s Discussion and Analysis of Financial Condition and Results of Operations generally discusses items related to the fiscal year ended December 31, 2024, and year-to-year comparisons between the fiscal years ended December 31, 2024, and 2023, respectively.
This Management’s Discussion and Analysis of Financial Condition and Results of Operations generally discusses items related to the fiscal year ended December 31, 2025, and year-to-year comparisons between the fiscal years ended December 31, 2025, and 2024, respectively.
Refer to note 2 “Financial and Operational Highlights - Non-GAAP measures” for a definition and reconciliation of this measure. 58 Contractual Obligations The following is a schedule by year of purchase obligations, future minimum payments for firm agreements and leases that have initial or remaining non-cancelable terms in excess of one year as of December 31, 2024: (Thousands of U.S.
Refer to note 2 “Financial and Operational Highlights - Non-GAAP measures” for a definition and reconciliation of this measure. 66 Contractual Obligations The following is a schedule by year of purchase obligations, future minimum payments for firm agreements and leases that have initial or remaining non-cancelable terms in excess of one year as of December 31, 2025: (Thousands of U.S.
However, the majority of the cash flows associated with proved reserves per the 2024 reserve report should be realized prior to the potential elimination of carbon-based energy.
However, the majority of the cash flows associated with proved reserves per the 2025 reserve report should be realized prior to the potential elimination of carbon-based energy.
The following discussion of our financial condition and results of operations should be read in conjunction with the “Financial Statements and Supplementary Data” as set out in Part II, Item 8 of this Annual Report on Form 10-K.
“Risk Factors” in this Annual Report on Form 10-K. 36 The following discussion of our financial condition and results of operations should be read in conjunction with the “Financial Statements and Supplementary Data” as set out in Part II, Item 8 of this Annual Report on Form 10-K.
Please see the cautionary language at the very beginning of this Annual Report on Form 10-K regarding the identification of and risks relating to forward-looking statements, as well as Part I, Item 1A. “Risk Factors” in this Annual Report on Form 10-K.
Please see the cautionary language at the very beginning of this Annual Report on Form 10-K regarding the identification of and risks relating to forward-looking statements, as well as Part I, Item 1A.
The following table shows the percentage of oil, natural gas and NGL volumes we sold in Canada, Colombia and Ecuador using each transportation method for each of the last three years ending December 31, 2024: Year Ended December 31, 2024 2023 2022 Volume transported through pipelines 13 % 2 % — % Volume sold at wellhead 43 % 47 % 47 % Volume transported via truck to pipelines 44 % 51 % 53 % 100 % 100 % 100 % Colombian volumes transported through pipelines or via trucks receive a higher realized price but incur higher transportation expenses.
The following table shows the percentage of oil, natural gas and NGL volumes we sold in Canada, Colombia and Ecuador using each transportation method for each of the last three years ending December 31, 2025: Year Ended December 31, 2025 2024 2023 Volume transported through pipelines 46 % 13 % 2 % Volume sold at wellhead 25 % 43 % 47 % Volume transported via truck to pipelines 29 % 44 % 51 % 100 % 100 % 100 % Colombian volumes transported through pipelines or via trucks receive a higher realized price but incur higher transportation expenses.
Climate Change We have considered the impact of the climate events on the following items presented in this Annual Report on Form 10-K for the fiscal year ended December 31, 2024: Impairment We have considered the impact of the evolving worldwide demand for energy and global advancement of alternative sources of energy that are not sourced from fossil fuels in the ceiling test impairment assessment on oil and gas properties.
Climate Change We have considered the impact of the climate events on the following items presented in this Annual Report on Form 10-K for the fiscal year ended December 31, 2025: Impairment In our impairment evaluation of unproved properties, we have considered the impact of the evolving worldwide demand for energy and global advancement of alternative sources of energy that are not sourced from fossil fuels in the ceiling test impairment assessment on oil and gas properties.
These were partially offset by a 2022 true-up related to tax planning strategy and non-taxable foreign exchange adjustments. 52 During the year ended December 31, 2024, the company strategically revised its 2022 tax return to use its tax receivable balance to offset current tax liabilities, rather than applying net operating loss carryforwards.
These were partially offset by a 2022 true-up related to tax planning strategy and non-taxable foreign exchange adjustments. During the year ended December 31, 2024, we strategically revised our 2022 tax return to use our tax receivable balance to offset current tax liabilities, rather than applying net operating loss carryforwards.
Undrawn amounts under the revolving credit facility bear standby fee ranging from 0.75% to 1.25% per annum. In each case, the margin or standby fee, as applicable is based on Net Debt to EBITDA ratio of Gran Tierra Canada Ltd.
Undrawn amounts under the revolving credit facility bear standby fee ranging from 0.75% to 1.25% per annum. In each case, the margin or standby fee, as applicable is based on Net Debt to EBITDA ratio of Gran Tierra Canada Ltd. The maturity date of the facility is October 30, 2027.
Foreign Exchange (Gains) Losses For the years ended December 31, 2024, 2023 and 2022, we had an $8.8 million gain, $11.8 million loss and $2.6 million loss on foreign exchange, respectively. The main sources of foreign exchange gains and losses are the revaluation of taxes receivable and payable, deferred tax assets and liabilities and accounts payable.
Foreign Exchange Losses (Gains) For the years ended December 31, 2025, 2024 and 2023, we had an $8.7 million loss, $8.8 million gain and $11.8 million loss on foreign exchange, respectively. The main sources of foreign exchange gains and losses are the revaluation of taxes receivable and payable, deferred tax assets and liabilities and accounts payable.
G&A expenses after stock-based compensation, on a per boe basis, for the year ended December 31, 2024, increased by 2% to $4.94 compared to 2023 due to 62% increase in stock-based compensation attributable to higher share price in 2024.
G&A expenses after stock-based compensation, on a per boe basis, for the year ended December 31, 2024, increased by 5% to $5.10 per boe compared to 2023 due to a 62% increase in stock-based compensation attributable to higher share price in 2024.
The difference between our effective tax rate of 93% for the year ended December 31, 2024, and the 45% Colombian statutory tax rate was primarily due to an increase in impact of foreign taxes, valuation allowance, non-deductible royalties in Colombia, other permanent differences and non-deductible stock-based compensation.
The difference between our effective tax rate of 93% for the year ended December 31, 2024, and the 21% US statutory rate was primarily due to the impact of foreign taxes, valuation allowance, non-deductible royalties in Colombia, other permanent differences and non-deductible stock-based compensation.
On a per boe basis, operating expenses increased by only 2% or $0.42 to $20.15 compared to $19.73 in the prior year, primarily as a result of $0.48 higher workovers, removal of diesel subsidies and higher natural gas and electricity costs in Colombia, partially offset by lower operating costs in Ecuador as a result of production ramp-up in 2024.
On a per boe basis, operating expenses increased by only 2% or $0.42 to $20.15 in 2024 compared to $19.73 in 2023, primarily as a result of $0.48 higher workovers, removal of diesel subsidies and higher natural gas and electricity costs in Colombia, partially offset by lower operating costs in Ecuador.
Expenditures on property, plant and equipment From 2018 to 2024, we incurred $23.2 million on gas-to-power facilities in the Acordionero field to reduce emissions principally by the recovery and use of natural gas in the field for power generation and reduction of diesel use for power generation. In 2024, the Acordionero field represented 43% of our production.
Expenditures on property, plant and equipment From 2018 to 2025, we incurred $23.2 million on gas-to-power facilities in the Acordionero field to reduce emissions principally by the recovery and use of natural gas in the field for power generation and reduction of diesel use for power generation.
Adjusted EBITDA, as presented, is defined as EBITDA adjusted for non-cash lease expense, 38 lease payments, foreign exchange gains or losses, unrealized derivative instruments gains or losses, transaction costs, other financial instruments gains or losses, other non-cash gains or losses, and stock-based compensation expense or recovery.
Adjusted EBITDA, as presented, is defined as EBITDA adjusted for asset impairment, non-cash lease expense, lease payments, foreign exchange gains or losses, unrealized derivative instruments gains or losses, transaction costs, other non-cash gains or losses, and stock-based compensation expense.
Dollars per boe Sales Volumes NAR) Average realized price $ 21.14 $ — $ — Transportation expenses (0.75) — — Average realized price, net of transportation expenses 20.39 — — Operating expenses (10.76) — — Operating netback (1) $ 9.63 $ — $ — Year Ended December 31, Total Company 2024 2023 2022 (Thousands of U.S.
Dollars per boe Sales Volumes NAR) Average realized price $ 21.71 $ 21.14 $ — Transportation expenses (0.24) (0.75) — Average realized price, net of transportation expenses 21.47 20.39 — Operating expenses (10.99) (10.76) — Operating netback (1) $ 10.48 $ 9.63 $ — Year Ended December 31, Total Company 2025 2024 2023 (Thousands of U.S.
Under the 2024 Program, we are able to purchase up to 3,545,872 shares of Common Stock, representing 10% of the public float as of October 31, 2024, at prevailing market prices at the time of purchase. The 2024 Program will continue for one year and expire on November 5, 2025, or earlier if the 10% maximum is reached.
Under the 2025 Program, we are able to purchase up to 2,925,720 shares of Common Stock, representing 10% of the public float as of October 31, 2025, at prevailing market prices at the time of purchase. The 2025 Program will continue for one year and expire on November 5, 2026, or earlier if the 10% maximum is reached.
NaturAmazonas is projected to sequester approximately 8.7 million tonnes of CO2, equivalent to approximately 19 years of our 2024 Scope 1 and Scope 2 emissions 1 .
NaturAmazonas is projected to sequester approximately 8.7 million tonnes of CO2, equivalent to approximately 14 years of our 2025 Scope 1 and Scope 2 emissions 1 .
During the year ended December 31, 2024, we implemented a share re-purchase program (the “2024 Program”) through the facilities of the TSX, the NYSE or alternative trading programs in Canada or the United States, if eligible.
Share Repurchase Program, NCIB During the year ended December 31, 2025, we implemented a share re-purchase program (the “2025 Program”) through the facilities of the TSX, the NYSE or alternative trading programs in Canada or the United States, if eligible.
These were partially offset by an increase in valuation allowance. Our effective tax rate was 106% for the year ended December 31, 2023, compared with 43% in 2022. The increase in the effective tax rate was primarily due to an increase in non-deductible foreign exchange adjustments, impact of foreign taxes and other permanent differences.
The decrease in the effective tax rate was primarily due to a decrease in valuation allowance and impact of foreign taxes, partially offset by an increase in non-deductible foreign exchange adjustments and other permanent differences. Our effective tax rate was 93% for the year ended December 31, 2024, compared with 106% in 2023.
Volumes sold at the wellhead have the opposite effect of lower realized price, offset by lower transportation expense. Volumes sold in Ecuador are transported via pipeline. We focus on maximizing operating netback (1) per boe when choosing a transportation method.
Volumes sold at the wellhead have the opposite effect of lower realized price, offset by lower transportation expense as transportation costs are netted against the sales price. Volumes sold in Ecuador and Canada are transported via pipeline and trucks. We focus on maximizing operating netback (1) per boe when choosing a transportation method.
In total, we converted 2.8 billion standard cubic feet of natural gas into electricity instead of being flared for the 59 year ended December 31, 2024 and have incurred capital expenditures of $33.4 million since 2018. The extent of spending on projects directly linked to reducing the climate impact of our operations.
In total, we converted 2.6 billion standard cubic feet of natural gas into electricity instead of being flared for the year ended December 31, 2025 and have incurred capital expenditures of $45.5 million since 2018. The extent of spending on projects is directly linked to reducing the climate impact of our operations.
Dollars per boe Sales Volumes NAR) 47 Brent $ 79.86 $ 82.16 $ 99.04 Quality and transportation discounts (17.93) (14.90) (16.79) Average realized price 61.93 67.26 82.25 Transportation expenses (1.84) (1.54) (1.18) Average realized price, net of transportation expenses 60.09 65.72 81.07 Operating expenses (20.15) (19.73) (18.77) Operating netback (1) $ 39.94 $ 45.99 $ 62.30 (1) Operating netback is a non-GAAP measure which does not have any standardized meaning prescribed under GAAP.
Dollars per boe Sales Volumes NAR) Brent $ 68.19 $ 79.86 $ 82.16 Quality and transportation discounts (24.78) (17.93) (14.90) Average realized price 43.41 61.93 67.26 Transportation expenses (1.24) (1.84) (1.54) Average realized price, net of transportation expenses 42.17 60.09 65.72 Operating expenses (18.09) (20.15) (19.73) Operating netback (1) $ 24.08 $ 39.94 $ 45.99 (1) Operating netback is a non-GAAP measure which does not have any standardized meaning prescribed under GAAP.
Dollars) 2024 % Change 2023 % Change 2022 Cash and cash equivalents $ 103,379 66 $ 62,146 (51) $ 126,873 Credit facility $ — (100) $ 36,364 100 $ — Senior Notes $ 786,619 47 $ 536,619 (7) $ 579,909 We believe that our capital resources, including cash on hand and cash generated from operations will provide us with sufficient liquidity to maintain current operations and execute the capital program for the next 12 months and beyond, given current oil and natural gas price trends and production levels.
Dollars) 2025 % Change 2024 % Change 2023 Cash and cash equivalents $ 82,931 (20) $ 103,379 66 $ 62,146 Credit facility $ — — $ — (100) $ 36,364 Senior Notes $ 740,541 (6) $ 786,619 47 $ 536,619 61 We believe that our capital resources, including cash on hand and cash generated from operations will provide us with sufficient liquidity to maintain current operations and execute the capital program for the next 12 months and beyond, given current oil and natural gas price trends and production levels.
Actual results will differ from these estimates and assumptions.
Actual results could differ from these estimates and assumptions.
Dollars per boe Sales Volumes NAR) Brent $ 79.86 $ 82.16 $ — Quality and transportation discounts (11.06) (8.58) — Average realized price 68.80 73.58 — Transportation expenses (3.75) (3.37) — Average realized price, net of transportation expenses 65.05 70.21 — Operating expenses (33.69) (36.46) — Operating netback (1) $ 31.36 $ 33.75 $ — Year Ended December 31, Canada 2024 2023 2022 (Thousands of U.S.
Dollars per boe Sales Volumes NAR) Brent $ 68.19 $ 79.86 $ 82.16 52 Quality and transportation discounts (6.66) (11.06) (8.58) Average realized price 61.53 68.80 73.58 Transportation expenses (3.18) (3.75) (3.37) Average realized price, net of transportation expenses 58.35 65.05 70.21 Operating expenses (23.85) (33.69) (36.46) Operating netback (1) $ 34.50 $ 31.36 $ 33.75 Year Ended December 31, Canada 2025 2024 2023 (Thousands of U.S.
Operating netback, as presented, is defined as oil, natural gas and NGL sales less operating and transportation expenses. Management believes that operating netback is a useful supplemental measure for management and investors to analyze financial performance and provides an indication of the results generated by our principal business activities prior to the consideration of other income and expenses.
Management believes that operating netback is a useful supplemental measure for management and investors to analyze financial performance and provides an indication of the results generated by our principal business activities prior to the consideration of other income and expenses.
At December 31, 2024, we had provided letters of credit and other credit support totali ng $244.5 million ( December 31, 2023 - $220.1 million) as security relating to work commitment guarantees in Colombia and Ecuador contained in exploration contracts, the Suroriente Block, and other capital or operating requirements as well as for transmission capacity in Canada.
As at December 31, 2025, we had provided letters of credit and other credit support totali ng $209.0 million, of which $61.3 million was related to capital commitments in the Suroriente Block, and the remaining as security relating to work commitment guarantees in Colombia and Ecuador contained in exploration contracts and other capital or operating requirements, as well as for transmission capacity in Canada ( December 31, 2024 - $244.5 million).
The 7.75% Senior Notes bear interest at a rate of 7.75% per year, payable semi-annually in arrears on May 23 and November 23 of each year, beginning on November 23, 2019. The 7.75% Senior Notes will mature on May 23, 2027, unless earlier redeemed or re-purchased.
The 7.75% Senior Notes will mature on May 23, 2027, unless earlier redeemed or re-purchased. The 9.50% Senior Notes bear interest at a rate of 9.50% per annum, payable semi-annually in arrears on April 15 and October 15 of each year, beginning on April 15, 2024. The 9.50% will mature on October 15, 2029, unless earlier redeemed or re-purchased.
We have planted over 1.9 million trees and conserved, preserved, or reforested more than 5,300 hectares of land through all of our environmental efforts to date. 1 2024 emissions are based on full year emissions from Colombia and Ecuador, plus post-transaction date emissions in Canada (November & December).
We have planted over 1.9 million trees and conserved, preserved, or reforested more than 5,600 hectares of land through all of our environmental efforts to date. 1 2025 emissions are based on full year emissions from Colombia, Canada and Ecuador operations.
Transportation expenses for the year ended December 31, 2024, increased b y 27% to $18.5 million or by $0.30 to $1.84 per boe compared to $14.5 million or $1.54 per boe in 2023, as a result of higher sales volumes transported in Ecuador, two months of transporting sales volumes in Canada through pipelines, and an increase in trucking tariffs for Acordionero volumes in 2024. 45 The following table shows the variance in our average realized price net of transportation expenses in Colombia, Ecuador and Canada for each of the three years ended December 31, 2024: Year Ended December 31, (U.S.
Transportation expenses for the year ended December 31, 2024, increased b y 27% to $18.5 million or by $0.30 to $1.84 per boe compared to $14.5 million or $1.54 per boe in 2023, as a result of higher sales volumes transported in Ecuador, two months of transporting sales volumes in Canada through pipelines, and an increase in trucking tariffs for Acordionero volumes in 2024.
Dollars) Oil, natural gas and NGL sales $ 27,412 $ 15,660 $ — Transportation expenses (1,495) (717) — 25,917 14,943 — Operating expenses (13,425) (7,761) — Operating netback (1) $ 12,492 $ 7,182 $ — (U.S.
Dollars) Oil, natural gas and NGL sales $ 62,609 $ 27,412 $ 15,660 Transportation expenses (3,236) (1,495) (717) 59,373 25,917 14,943 Operating expenses (24,270) (13,425) (7,761) Operating netback (1) $ 35,103 $ 12,492 $ 7,182 (U.S.
Our Colombian properties represented 47%, our Canadian properties represented 46% and our Ecuadorian properties represented 7% of our proved reserves NAR at December 31, 2024, and for the year ended December 31, 2024, 93% of our revenue was 36 generated in Colombia (2023 - 97% and 2022 -100%), 3% of our revenue was generated in Canada (2023 and 2022 - nil) and 4% (2023 - 3%, 2022 - nil) of our revenue was generated in Ecuador.
Our Colombian properties represented 46%, our Canadian properties represented 38%, and our Ecuadorian properties represented 16% of our proved reserves NAR at December 31, 2025, and for the year ended December 31, 2025, 70% of our revenue was generated in Colombia (2024 - 93%; 2023 -97%), 19% of our revenue was generated in Canada (2024 - 3%; 2023 - nil) and 11% (2024 - 4%; 2023 - 3%) of our revenue was generated in Ecuador.
Dollars per boe Sales Volumes NAR) Brent $ 79.86 $ 82.16 $ 99.04 Quality and transportation discounts (14.06) (15.05) (16.79) Average realized price 65.80 67.11 82.25 46 Transportation expenses (1.86) (1.49) (1.18) Average realized price, net of transportation expenses 63.94 65.62 81.07 Operating expenses (20.50) (19.35) (18.77) Operating netback (1) $ 43.44 $ 46.27 $ 62.30 Year Ended December 31, Ecuador 2024 2023 2022 (Thousands of U.S.
Dollars per boe Sales Volumes NAR) Brent $ 68.19 $ 79.86 $ 82.16 Quality and transportation discounts (11.65) (14.06) (15.05) Average realized price 56.54 65.80 67.11 Transportation expenses (1.69) (1.86) (1.49) Average realized price, net of transportation expenses 54.85 63.94 65.62 Operating expenses (22.42) (20.50) (19.35) Operating netback (1) $ 32.43 $ 43.44 $ 46.27 Year Ended December 31, Ecuador 2025 2024 2023 (Thousands of U.S.
Refer to note 2 “Financial and Operational Highlights - Non-GAAP measures” for a definition and reconciliation of this measure. 54 2025 Work Program and Capital Expenditures Our Colombian, Canadian and Ecuadorian development operations are expected to represent approximately 52 %, 37% and 11% of our 2025 production.
Refer to note 2 “Financial and Operational Highlights - Non-GAAP measures” for a definition and reconciliation of this measure. 2026 Work Program and Capital Expenditures Our Colombian, Canadian and Ecuadorian development expenditures are expected to represent approximately 50% , 35% and 15% of our 2026 capital program.
Based on the mid-point of the 2025 guidance, the capital budget is forecasted to be approximately 75%directed to development activities and 25% directed to exploration activities. Approximately 30% of the development activities included in the 2025 capital program are expected to be directed to facilities to support future production growth and enhance recovery factors.
Based on the mid-point of the 2026 guidance, approximately 20% of the development activities included in the 2026 capital program are expected to be directed to facilities to support future production growth and enhance recovery factors.
Dollars) Oil, natural gas and NGL sales $ 18,955 $ — $ — Transportation expenses (672) — — 18,283 — — Operating expenses (9,649) — — Operating netback (1) $ 8,634 $ — $ — (U.S.
Dollars) Oil, natural gas and NGL sales $ 115,693 $ 18,955 $ — Transportation expenses (1,283) (672) — 114,410 18,283 — Operating expenses (58,576) (9,649) — Operating netback (1) $ 55,834 $ 8,634 $ — (U.S.
Dollars per boe Sales Volumes NAR) 2024 2023 2022 Average Brent price $ 79.86 $ 82.16 $ 99.04 Average realized price, net of transportation expenses for the comparative period $ 65.72 $ 81.07 $ 58.61 (Decrease) increase in benchmark prices (2.30) (16.88) 28.09 (Increase) decrease in quality and transportation discounts (3.03) 1.89 (5.93) (Increase) decrease in transportation expense (0.30) (0.36) 0.30 Average realized price, net of transportation expenses for the year $ 60.09 $ 65.72 $ 81.07 Average realized price, net of transportation expenses as a % of Brent 75 % 80 % 82 % Operating Netbacks Year Ended December 31, Colombia 2024 2023 2022 (Thousands of U.S.
Dollars per boe Sales Volumes NAR) 2025 2024 2023 Average Brent price $ 68.19 $ 79.86 $ 82.16 Average realized price, net of transportation expenses for the comparative period $ 60.09 $ 65.72 $ 81.07 Decrease in benchmark prices (11.67) (2.30) (16.88) (Increase) decrease in quality and transportation discounts (6.85) (3.03) 1.89 Decrease (increase) in transportation expense 0.60 (0.30) (0.36) Average realized price, net of transportation expenses for the year $ 42.17 $ 60.09 $ 65.72 Average realized price, net of transportation expenses as a % of Brent 62 % 75 % 80 % Gross Profit Colombia Year Ended December 31, (Thousands of U.S.
The transfer of costs into the amortization base involves a significant amount of judgment and may be subject to changes over time based on our drilling plans and results, seismic evaluations, the assignment of proved reserves, availability of capital and other factors. For countries where a reserve base has not yet been established, the impairment is charged to earnings.
The transfer of costs into the amortization base involves a significant amount of judgment and may be subject to changes over time based on our drilling plans and results, seismic evaluations, the assignment of proved reserves, availability of capital and other factors.
Estimates and related disclosures are prepared in accordance with SEC requirements and generally accepted industry practices in the United States as prescribed by the Society of Petroleum Engineers.
Estimates and related disclosures are prepared in accordance with SEC requirements and generally accepted 68 industry practices in the United States as prescribed by the Society of Petroleum Engineers. Reserve estimates are evaluated at least annually by independent reservoir engineering specialists.
Reserve estimates are evaluated at least annually by independent reservoir engineering specialists. 60 While the quantities of proved reserves require substantial judgment, the associated prices of oil and natural gas and the applicable discount rate that are used to calculate the discounted present value of the reserves do not require judgment.
While the quantities of proved reserves require substantial judgment, the associated prices of oil and natural gas and the applicable discount rate that are used to calculate the discounted present value of the reserves do not require judgment.
Oil production NAR for the year ended December 31, 2023, increased by 10% to 26,099 BOEPD compared to 23,815 BOEPD in 2022.
Oil production NAR for the year ended December 31, 2024, increased by 7% to 27,890 BOEPD compared to 26,099 BOEPD in 2023.
Operating expenses for the year ended December 31, 2023, increased by 15% to $186.9 million compared to $162.4 million in 2022.
Operating expenses for the year ended December 31, 2024, increased by 8% to $202.3 million compared to $186.9 million in 2023.
In calculating discounted future net revenues, oil and natural gas prices are determined using the unweighted arithmetic average of the first-day-of-the month Brent price for the 12-month period prior to the ending date of the period covered by the balance sheet. That average price is then held constant, except for changes which are fixed and determinable by existing contracts.
In calculating discounted future net revenues, oil and natural gas prices are determined using the average price for the 12-month period prior to the ending date of the period covered by the balance sheet, calculated using unweighted arithmetic average of the first-day-of-the-month price for each month within such period.
In accordance with GAAP, we used unweighted arithmetic average of the first-day-of-the-month prices as follows; Brent Crude $80.42 p er boe, Edmonton Light Crude of C$98.01 per boe, Alberta AECO spot price of C$1.46 per MMBtu Edmonton Propane C$30.46 per boe, Edmonton Butane C$48.39 per boe and Edmonton Condensate C$100.83 per boe for the December 31, 2024 ceiling test calculations (December 31, 2023, and 2022 Brent Crude - $82.51 and $97.98 per boe, respectively).
In accordance with GAAP, we used unweighted arithmetic average of the first-day-of-the-month prices as follows: Brent price of $69.38 p er boe, Edmonton Light price of $63.21 (C$86.73) per boe, Alberta AECO spot price of $1.42 (C$1.95) per MMBtu, Edmonton Propane price of $24.05 (C$32.99) per boe, Edmonton Butane price of $27.64 (C$37.92) per boe and Edmonton Condensate price of $65.38 (C$89.70) per boe for the December 31, 2025 ceiling test calculations (December 31, 2024 - Brent price of $80.42 per boe, Edmonton Light price of $68.11 (C$98.01) per boe, Alberta AECO spot price of $1.01 (C$1.46) per MMBtu, Edmonton Propane price of $21.17 (C$30.46) per boe, Edmonton Butane price of $33.63 (C$48.39) and Edmonton Condensate price of $70.07 (C$100.83) per boe; and December 31, 2023 - Brent price of $82.51 per bbl).
Cash and Cash Equivalents Held Outside of Canada and the United States At December 31, 2024 , 100% of our cash and cash equivalents was held in Canada and the United States. 57 Cash Flows The following table presents our sources and uses of cash and cash equivalents for the periods presented: Year Ended December 31, 2024 2023 2022 Sources of Cash and Cash Equivalents: Net income (loss) $ 3,216 $ (6,287) $ 139,029 Adjustments to reconcile net income (loss) to funds flow from operations DD&A expenses 230,619 215,584 180,280 Deferred tax (recovery) expense (27,888) 56,759 25,340 Stock-based compensation expense 9,707 5,722 9,049 Amortization of debt issuance costs 12,918 5,831 3,528 Unrealized foreign exchange (gain) loss (7,893) (5,085) 10,251 Other non-cash loss (gain) — 2,312 (2,605) Derivative instruments loss 2,271 — 26,611 Cash settlement on derivative instruments 1,103 — (26,611) Other financial instruments loss (gain) — — — Non-cash lease expenses 5,923 4,967 2,818 Lease payments (5,035) (3,018) (1,666) Funds flow from operations (1) 224,941 276,785 366,024 Proceeds from issuance of Senior Notes, net of issuance costs 221,474 — — Changes in non-cash operating working capital 16,078 — 64,317 Proceeds from exercise of stock options 373 8 1,300 Proceeds from debt, net of issuance costs — 48,014 — Proceeds on disposition of investment, net of transaction costs 44,382 — — Foreign exchange gain on cash and cash equivalents and restricted cash and cash equivalents — 5,869 — 507,248 330,676 431,641 Uses of Cash and Cash Equivalents: Additions to property, plant and equipment (234,236) (226,584) (210,331) Cash paid for business combinations, net of cash acquired (162,651) — — Repayment of Senior Notes — (60,000) — Senior Notes issuance costs — (13,351) — Repayment of debt (36,364) (13,636) (67,803) Lease payments (13,300) (6,527) (2,228) Changes in non-cash operating working capital — (48,416) — Cash settlement of asset retirement obligation (1,698) (377) (2,630) Re-purchase of shares of Common Stock (15,309) (17,300) (27,317) Re-purchase of Senior Notes — (6,805) (17,274) Foreign exchange loss on cash and cash equivalents and restricted cash and cash equivalents (3,391) — (2,104) (466,949) (392,996) (329,687) Net increase (decrease) in cash and cash equivalents and restricted cash and cash equivalents $ 40,299 $ (62,320) $ 101,954 (1) Funds flow from operations is a non-GAAP measure which does not have any standardized meaning prescribed under GAAP.
Cash Flows The following table presents our sources and uses of cash and cash equivalents for the periods presented: 65 Year Ended December 31, 2025 2024 2023 Sources of Cash and Cash Equivalents: Net (loss) income $ (193,119) $ 3,216 $ (6,287) Adjustments to reconcile net (loss) income to funds flow from operations DD&A expenses 278,353 230,619 215,584 Asset impairment 136,261 — — Deferred tax (recovery) expense (55,612) (27,888) 56,759 Stock-based compensation expense 3,214 9,707 5,722 Amortization of debt issuance costs 16,943 12,918 5,831 Unrealized foreign exchange loss (gain) 1,040 (7,893) (5,085) Non-cash interest expense 2,025 — — Other non-cash (gain) loss (2,558) — 2,312 Unrealized derivative instruments (gain) loss (8,633) 3,374 — Non-cash lease expenses 5,821 5,923 4,967 Lease payments (5,973) (5,035) (3,018) Funds flow from operations (1) 177,762 224,941 276,785 Proceeds from issuance of Senior Notes, net of issuance costs — 221,474 — Changes in non-cash operating working capital 141,872 16,078 — Proceeds from exercise of stock options 51 373 8 Proceeds from debt, net of issuance costs 116,548 — 48,014 Proceeds on disposition of property, plant and equipment 7,876 44,382 — Foreign exchange gain on cash and cash equivalents and restricted cash and cash equivalents 387 — 5,869 444,496 507,248 330,676 Uses of Cash and Cash Equivalents: Additions to property, plant and equipment (275,869) (234,236) (226,584) Cash paid for business combinations, net of cash acquired — (162,651) — Cash paid for property acquisitions (4,471) — — Repayment of Senior Notes (24,828) — (60,000) Senior Notes issuance costs — — (13,351) Repayment of debt (119,945) (36,364) (13,636) Lease payments (11,182) (13,300) (6,527) Changes in non-cash operating working capital — — (48,416) Cash settlement of asset retirement obligation (6,385) (1,698) (377) Re-purchase of shares of Common Stock (3,466) (15,309) (17,300) Re-purchase of Senior Notes (17,021) — (6,805) Foreign exchange loss on cash and cash equivalents and restricted cash and cash equivalents — (3,391) — (463,167) (466,949) (392,996) Net (decrease) increase in cash and cash equivalents and restricted cash and cash equivalents $ (18,671) $ 40,299 $ (62,320) (1) Funds flow from operations is a non-GAAP measure which does not have any standardized meaning prescribed under GAAP.
The deferred income tax expense of $56.8 million and $25.3 million for the years ended December 31, 2023 and 2022, respectively, were primarily a result of tax depreciation being higher than accounting depreciation and the use of tax losses to offset taxable income in Colombia.
The deferred income tax expense of $56.8 million for the year ended December 31, 2023 was primarily a result of tax depreciation being higher than accounting depreciation and the use of tax losses to offset taxable income in Colombia. Our effective tax rate was 17% for the year ended December 31, 2025, compared to 93% in 2024.
Dollars) 2024 2023 2022 Income before income taxes $ 44,605 $ 106,160 $ 244,935 Current income tax expense $ 69,277 $ 55,688 $ 80,566 Deferred income tax (recovery) expense (27,888) 56,759 25,340 Total income tax expense $ 41,389 $ 112,447 $ 105,906 Effective tax rate 93 % 106 % 43 % Current income tax expense for the year ended December 31, 2024, was $69.3 million (2023 - $55.7 million; 2022 - $80.6 million).
Dollars) 2025 2024 2023 (Loss) income before income taxes $ (232,872) $ 44,605 $ 106,160 Current income tax expense $ 15,859 $ 69,277 $ 55,688 Deferred income tax (recovery) expense (55,612) (27,888) 56,759 Total income tax (recovery) expense $ (39,753) $ 41,389 $ 112,447 Effective tax rate 17 % 93 % 106 % Current income tax expense for the year ended December 31, 2025, was $15.9 million (2024 - $69.3 million; 2023 - $55.7 million).
The 2023 Program expired on November 2, 2024. As of December 31, 2024, all shares re-purchased under the 2024 Program were held as treasury shares and all shares re-purchased under the 2023 Program were cancelled subsequent to re-purchase.
As of December 31, 2025, all shares re-purchased under the 2024 Program were cancelled subsequent to re-purchase and no shares were repurchased under 2025 Program.
Dollars) Oil, natural gas and NGL sales $ 621,849 $ 636,957 $ 711,388 Transportation expenses (18,464) (14,546) (10,197) 603,385 622,411 701,191 Operating expenses (202,331) (186,864) (162,385) Operating netback (1) $ 401,054 $ 435,547 $ 538,806 (U.S.
Dollars) Oil, natural gas and NGL sales $ 596,713 $ 621,849 $ 636,957 Transportation expenses (17,024) (18,464) (14,546) 579,689 603,385 622,411 Operating expenses (248,748) (202,331) (186,864) Operating netback (1) $ 330,941 $ 401,054 $ 435,547 (U.S.
G&A expenses after stock-based compensation, on a per boe basis, for the year ended December 31, 2023, increased by 2% to $4.84 per boe compared to 2022 due to higher NAR sales in 2023.
G&A expenses after stock-based compensation, on a per boe basis, for the year ended December 31, 2025, decreased by 14% to $4.37 compared to 2024 due to a 37% increase in sales volumes.
The table below shows the break-down of our 2025 capital program: Number of Wells (Gross) Number of Wells (Net) 2025 Capital Budget ($ million) Development - Colombia 4 - 6 2 - 3 105 - 120 Development - Ecuador 2 2 35 - 45 Development - Canada 4 - 6 2 - 3 35 - 45 Exploration, Colombia and Ecuador 6 - 8 6 - 8 65 - 70 16 - 22 12 - 16 240 - 280 Our base capital program for 2025 is $240 million to $280 million for exploration and development activities.
The table below shows the break-down of our 2026 capital program: Number of Wells (Gross) Number of Wells (Net) 2026 Capital Budget ($ million) Development - Colombia 4 - 5 2 - 3 70 - 90 Development - Canada 4 - 5 2 - 3 35 - 45 Development - Ecuador — — 15 - 25 8 - 10 4 - 6 120 - 160 Our base capital program for 2026 is $120 million to $160 million with over 90% attributed to development activities.
We are headquartered in Calgary, Alberta, Canada. As of December 31, 2024, we had estimated proved reserves NAR of 135.0 MMBOE, an 82% increase from the prior year, of which 50% were proved developed reserves and 62% were oil.
We are headquartered in Calgary, Alberta, Canada. As of December 31, 2025, we had estimated proved reserves NAR of 111.6 MMBOE, a 17% decrease from the prior year, of which 57% were proved developed reserves and 71% were oil.
Ecuador includes the Charapa and Chanangue Blocks. Canada includes several areas in the Western Canadian Sedimentary Basin with all production in Alberta, Canada.
Canada includes several areas in the Western Canadian Sedimentary Basin with the majority of production in Alberta, Canada.
Royalties as a percentage of production for the year ended December 31, 2023, decreased 3% compared to 2022 commensurate with the decrease in benchmark oil prices and the price sensitive royalty regime in Colombia and Ecuador. The Midas Block includes the Acordionero field, the Suroriente Block includes the Cohembi field, and the Chaza Block includes the Costayaco and Moqueta fields.
Royalties as a percentage of production for the year ended December 31, 2025, decreased 4% compared to 2024 commensurate with the decrease in benchmark oil prices and the price sensitive royalty regime in Colombia, Ecuador, and Canada.
Dollars) Oil, natural gas and NGL sales $ 575,482 $ 621,297 $ 711,388 Transportation expenses (16,297) (13,829) (10,197) 559,185 607,468 701,191 Operating expenses (179,257) (179,103) (162,385) Operating netback (1) $ 379,928 $ 428,365 $ 538,806 (U.S.
Dollars) Oil, natural gas and NGL sales $ 418,411 $ 575,482 $ 621,297 Transportation expenses (12,505) (16,297) (13,829) 405,906 559,185 607,468 Operating expenses (165,902) (179,257) (179,103) Operating netback (1) $ 240,004 $ 379,928 $ 428,365 (U.S.
Refer to note 2 “Financial and Operational Highlights - Non-GAAP measures” for a definition and reconciliation of this measure. 41 Oil, Natural Gas and NGL Production and Sales Volumes, BOEPD Year Ended December 31, Average Daily Volumes (BOEPD) - Colombia 2024 2023 2022 WI production before royalties 29,389 31,590 30,592 Royalties (5,545) (6,161) (6,870) Production NAR 23,844 25,429 23,722 Decrease (increase) in inventory 53 (65) (26) Sales 23,897 25,364 23,696 Royalties, % of working interest production before royalties 19 % 20 % 22 % Year Ended December 31, Average Daily Volumes (BOEPD) - Ecuador 2024 2023 2022 WI production before royalties 2,477 1,057 154 Royalties (881) (387) (61) Production NAR 1,596 670 93 Increase in inventory (507) (87) (93) Sales 1,089 583 — Royalties, % of working interest production before royalties 36 % 37 % 40 % Year Ended December 31, Average Daily Volumes (BOEPD) - Canada 2024 2023 2022 WI production before royalties 2,844 — — Royalties (394) — — Production NAR 2,450 — — Increase in inventory — — — Sales 2,450 — — Royalties, % of working interest production before royalties 14 % — % — % Year Ended December 31, Average Daily Volumes (BOEPD) - Total Company 2024 2023 2022 WI production before royalties 34,710 32,647 30,746 Royalties (6,820) (6,548) (6,931) Production NAR 27,890 26,099 23,815 (Increase) decrease in inventory (454) (152) (119) Sales 27,436 25,947 23,696 Royalties, % of working interest production before royalties 20 % 20 % 23 % Oil, natural gas and NGL production NAR for the year ended December 31, 2024, increased by 7% to 27,890 BOEPD compared to 26,099 BOEPD in 2023.
Oil, Natural Gas and NGL Production and Sales Volumes, BOEPD Year Ended December 31, Average Daily Volumes (BOEPD) - Colombia 2025 2024 2023 WI production before royalties 24,169 29,389 31,590 Royalties (3,685) (5,545) (6,161) Production NAR 20,484 23,844 25,429 (Increase) decrease in inventory (210) 53 (65) Sales 20,274 23,897 25,364 Royalties, % of working interest production before royalties 15 % 19 % 20 % 43 Year Ended December 31, Average Daily Volumes (BOEPD) - Ecuador 2025 2024 2023 WI production before royalties 4,854 2,477 1,057 Royalties (1,497) (881) (387) Production NAR 3,357 1,596 670 Increase in inventory (569) (507) (87) Sales 2,788 1,089 583 Royalties, % of working interest production before royalties 31 % 36 % 37 % Year Ended December 31, Average Daily Volumes (BOEPD) - Canada 2025 2024 2023 WI production before royalties 16,685 2,844 — Royalties (2,083) (394) — Production NAR 14,602 2,450 — Increase in inventory — — — Sales 14,602 2,450 — Royalties, % of working interest production before royalties 12 % 14 % — % Year Ended December 31, Average Daily Volumes (BOEPD) - Total Company 2025 2024 2023 WI production before royalties 45,709 34,710 32,647 Royalties (7,266) (6,820) (6,548) Production NAR 38,443 27,890 26,099 Increase in inventory (779) (454) (152) Sales 37,664 27,436 25,947 Royalties, % of working interest production before royalties 16 % 20 % 20 % Oil, natural gas and NGL production NAR for the year ended December 31, 2025, increased by 38% to 38,443 BOEPD compared to 27,890 BOEPD in 2024.
For the years ended December 31, 2024, 2023 and 2022, we had no ceiling test impairment losses.
For the year ended December 31, 2025 we had $136.3 million ceiling test impairment losses, none for December 31, 2024 and 2023.
Refer to note 2 “Financial and Operational Highlights - Non-GAAP measures” for a definition and reconciliation of this measure. b 48 DD&A Expenses Year Ended December 31, 2024 Colombia Ecuador Canada Corporate Total DD&A Expenses, Thousands of U.S. Dollars $ 211,239 $ 10,162 $ 8,941 $ 277 $ 230,619 DD&A Expenses, U.S.
Refer to note 2 “Financial and Operational Highlights - Non-GAAP measures” for a definition and reconciliation of this measure. 53 54 DD&A Expenses Year Ended December 31, 2025 Colombia Ecuador Canada Corporate Total DD&A Expenses, Thousands of U.S. Dollars $ 199,381 $ 29,903 $ 48,599 $ 470 $ 278,353 DD&A Expenses, U.S.
G&A expenses after stock-based compensation for the year ended December 31, 2024, increased by 8% to $49.6 million, compared to 2023 due to higher stock-based compensation attributable to the higher share price in 2024.
G&A expenses after stock-based compensation for the year ended December 31, 2025, increased by 17% to $60.1 million, compared to 2024 for the same reason mentioned above, partially offset by lower stock-based compensation attributable to the lower share price in 2025. 56 G&A expenses after stock-based compensation for the year ended December 31, 2024, increased by 12% to $51.1 million compared to 2023 due to higher stock-based compensation attributable to the higher share price in 2024.
We used an average Brent Crude price of $80.42 p er boe, Edmonton Light Crude of C$98.01 per boe, Alberta AECO spot price of C$1.46 per MMBtu Edmonton Propane C$30.46 per boe, Edmonton Butane C$48.39 per boe and Edmonton Condensate C$100.83 per boe for the December 31, 2024 ceiling test calculations (December 31, 2023, and 2022 Brent Crude - $82.51 and $97.98 per boe, respectively).
We used an average Brent price of $69.38 p er boe, Edmonton Light price of $63.21 (C$86.73) per boe, Alberta AECO spot price of $1.42 (C$1.95) per MMBtu, Edmonton Propane price of $24.05 (C$32.99) per boe, Edmonton Butane price of $27.64 (C$37.92) per boe and Edmonton Condensate price of $65.38 (C$89.70) per boe for the December 31, 2025 ceiling test calculations (December 31, 2024 - Brent price of $80.42 per boe, Edmonton Light price of $68.11 (C$98.01) per boe, Alberta AECO spot price of $1.01 (C$1.46) per MMBtu, Edmonton Propane price of $21.17 (C$30.46) per boe, Edmonton Butane price of $33.63 (C$48.39) and Edmonton Condensate price of $70.07 (C$100.83) per boe; and December 31, 2023 - Brent price of $82.51 per bbl).
In addition, operating costs increased as a result of the depreciation of U.S. dollar against the Colombian peso in 2023. 44 Transportation Expenses We have options to sell our oil, natural gas and NGL through multiple pipelines and, in Colombia, trucking routes. Each transportation route has varying effects on realized price and transportation expenses.
Transportation Expenses 47 We have options to sell our oil, natural gas and NGL through multiple pipelines and, in Colombia, trucking routes. Each transportation route has varying effects on realized price and transportation expenses.
The difference between our effective tax rate of 106% for the year ended December 31, 2023, and the 45% Colombian statutory rate was primarily due to an increase in non-deductible foreign exchange adjustments, other permanent differences, the impact of foreign taxes, non-deductible royalties in Colombia and non-deductible stock-based compensation. These were partially offset by a decrease in valuation allowance.
The difference between our effective tax rate of 17% for the year ended December 31, 2025, and the 21% US statutory tax rate was primarily due to non-deductible foreign exchange adjustments and other permanent differences partially offset by the impact of foreign taxes.
Our effective tax rate was 93% for the year ended December 31, 2024, compared to 106% in 2023. The decrease in the effective tax rate was primarily due to a decrease in non-deductible foreign exchange adjustments, 2022 true-up related to tax planning strategy, other permanent differences and impact of foreign taxes.
The decrease in the effective tax rate was primarily due to a decrease in non-deductible foreign exchange adjustments, 2022 true-up related to tax planning strategy, other permanent differences and impact of foreign taxes. These were partially offset by an increase in valuation allowance.
Under GAAP, income taxes, deferred taxes and accounts payable are considered monetary assets and liabilities and require translation from local currency to the U.S. dollar functional currency at each balance sheet date. 51 The following table presents the change in the U.S. dollar against the Colombian peso and Canadian dollar for the last three years ended December 31, 2024: Year Ended December 31, 2024 2023 2022 Change in the U.S. dollar against the Colombian peso strengthened by weakened by strengthened by 15 % 21 % 21 % Change in the U.S. dollar against the Canadian dollar strengthened by weakened by strengthened by 9 % 2 % 7 % Financial Instruments Gains or Losses The following table presents the nature of our financial instruments gains or losses for each of the three years ended December 31, 2024: Year Ended December 31, (Thousands of U.S.
The following table presents the change in the U.S. dollar against the Colombian peso and Canadian dollar for the last three years ended December 31, 2025: Year Ended December 31, 2025 2024 2023 Change in the U.S. dollar against the Colombian peso weakened by strengthened by weakened by 15 % 15 % 21 % Change in the U.S. dollar against the Canadian dollar weakened by strengthened by weakened by 5 % 9 % 2 % Financial Instruments Gains or Losses The following table presents the nature of our financial instruments gains or losses for each of the three years ended December 31, 2025: 57 Year Ended December 31, (Thousands of U.S.
General Accepted Accounting Principles (“GAAP”). Management views these measures as financial performance measures. Investors are cautioned that these measures should not be construed as alternatives to oil sales, net income (loss) or other measures of financial performance as determined in accordance with GAAP.
Investors are cautioned that these measures should not be construed as alternatives to oil sales, net income (loss) or other measures of financial performance as determined in accordance with GAAP. Our method of calculating these measures may differ from other companies and, accordingly, may not be comparable to similar measures used by other companies.