Revenue and cost27 May 2021 12:49
In an attempt to try and answer some of the questions below, and I am not an accountant, merely a shareholder reviewing company published results and projections in a logical manner, the following salient points may be better investigated by those more qualified in accounting than I.
During 2019 2,874,000 barrels were uplifted at an average sales price of $59.30, and an associated production cost per barrel of $21.80
During 2020 5,112,000 barrels were uplifted at an average sales price of $35.20, and an associated production cost per barrel of $17.90
The above facts are detailed as it would give us a credible production cost per barrel for utilisation in the following cash calculation predictions.
Also utilised in the following calculations are production projections, and oil price projections, that the company have made.
In an earlier post I may have made an error as to future production figures, as I utilised an up time for the AM of 95% and then subtracted 5% from the company’s projections.
This I shouldn’t have done, as the company’s average daily production projections should have accounted for that, hence I have removed that double dipped up time discount going forward.
Previous results show that production costs are $17.90 per barrel at 5,112,000 barrels of production in a year, and $21.80 per barrel at 2,874,000 barrels of production per year.
Therefore I have utilised an arguably credible projection of circa $20.00 per barrel for 2021, and circa $21.00 per barrel for 2022.
Projected production (company supplied) in 2021 is 3,613,500 barrels, and projected production volumes in 2022 prior to the bond requiring paid is 1,774,800 barrels (3,175,500 for the full year).
Projected (company supplied) average oil price through 2021 is $63.40, and throughout 2022 is $61.00
Projected cash generation in the period is $337,358,700 (3,613,500 @ $63.40 + 1,774,800 @ $61.00)
Projected production costs during the period is $109,540,800 (3,613,500 @ $20.00 + 1,774,800 @ $21.00)
The differential being $227,817,900
I accept that there is likely to be circa $40 million to be paid out on bond interest payments & fixed lease payments for the AM over that period (1.5 x costs witnessed in 2020), and there are other office/corporate overhead costs etc, but we should not be seeing any significant capital costs (amounted to circa $62 million in 2020) during this period as there are no further plan in place other than the NFA plan currently.
Hence, I feel it credible, that even allowing for other costs to be required to be paid over and above the production costs during the period, that with the cash (revenue minus production costs) available during that period of $227,817,900, that there would be sufficient free cash generated, when added to the free cash available at the end of 2020, to pay the outstanding bond of $230 million.
IMHO