i3 Energy Canada Ltd. Announces 2023 Reserves

EASTLEIGH, UK / ACCESSWIRE / March 25, 2024 / i3 Energy plc (AIM:I3E)(TSX:ITE), an independent oil and gas company with assets and operations in the UK and Canada, is pleased to announce the results of its 2023 year-end reserve report, for its subsidiary i3 Energy Canada Ltd.

i3's independent reserve report (the "GLJ report") was prepared by GLJ Ltd. ("GLJ") in accordance with standards contained in the Canadian Oil and Gas Handbook (COGEH) and National Instrument 51-101 Standards of Disclosure for Oil and Gas Activities ("NI 51-101"), with an effective date of 31 December 2023. All cash figures presented below are expressed in USD unless otherwise stated.

Highlights

Successful Execution of 2023 Capital Programme and Strong Performance of the Company's Production Base Maintained Reserve Volumes Across Key Categories Despite Limited Capital Expenditures Due to Declining Commodity Prices

· Total Company Interest Total Proved ("1P") reserves and Total Proved plus Probable ("2P") reserves were effectively maintained year-over-year at 92.9 million barrels of oil equivalent ("boe") and 179.9 million boe, respectively.

· Proved Developed Producing ("PDP"), 1P and 2P reserve volumes all experienced strong positive technical revisions, despite the dramatic reduction in forecasted natural gas and natural gas liquids pricing which impacts approximately 76% of the Company's produced commodities.

Established Reserves Highlights Strong Underlying Corporate Value

· The Before-tax Net Present Value ("NPV") of cash flows attributable to the Company's reserves, discounted at 10%, has been determined to be USD 303.1 million (CAD 400.9 million), USD 501.3 million (CAD 663.1 million), and USD 1,026.4 million (CAD 1,357.5 million) for its PDP, 1P and 2P reserves, respectively, being indicative of the Company's robust portfolio of economic development opportunities.

· Reserves values per share, after adjusting for year-end net debt of approximately USD 23 million, of £0.18 per share (CAD 0.31) (PDP), £0.31 per share (CAD 0.53) (1P) and £0.67 per share (CAD 1.10) (2P), represent significant premiums to the Company's current share price.

Long Reserve Life and Low Decline Rate Reinforce the Sustainability of the Company's Total Return Model

· PDP, 1P and 2P reserve life index of 7.1 years, 12.6 years, and 23.0 years, respectively, show increased reserve life across each of the categories.

· Following the 2023 capital programme, i3's top-tier corporate decline rate for 2024 of approximately 15%⁽¹⁰⁾, allied with an extensive portfolio of diversified booked drilling locations, underpins the Company's growth and income strategy.

Strong Finding, Development and Acquisition ("FD&A") Metrics and Recycle Ratios

· Very strong economics demonstrated by low cost and high return projects.

· Efficient FD&A of $5.67/boe (PDP), $2.32/boe (1P) and $1.76/boe (2P), after including changes in FDC, translate to strong recycle ratios of 2.17x (PDP), 5.31x (1P) and 6.97x (2P)

Large Inventory of Booked Development Locations with Significant Inventory of Future Unbooked Locations

· Total gross booked locations of 391 (254.4 net) across the Company's four core areas, for a total Company inventory (booked and unbooked) of greater than 950 gross (550 net) undeveloped locations.

· Total undeveloped inventory represents greater than 50 years of development drilling based on the Company's 2023 capital programme.

Majid Shafiq, CEO of i3 Energy plc, commented:

"We are extremely pleased with the results of our 2023 year-end reserves audit which once again confirms the high-quality nature of our assets and speaks to the tenacity and diligence of our employees in Canada, both in the head office and at field level. In 2023 we limited our capital expenditures due to the low commodity price environment and despite that, we have managed to maintain our reserves volumes essentially flat. This is a testament to the quality of our base assets and also our drilling inventory. This quality is characterised by a low decline rate, the substantial scale of our operations and the diversity of the fields and reservoirs we produce from, which allows us to add reserves with good oil field management in addition to drilling operations. Our 2P reserves are valued at over USD 1.0 billion or £0.67 per share, demonstrating the value potential of this portfolio, and the scope for many years of growth from a total shareholder return perspective."

2023 Reserves Review

i3's independent reserve report (the "GLJ report") was prepared by GLJ Ltd. ("GLJ") in accordance with standards contained in the Canadian Oil and Gas Handbook (COGEH) and National Instrument 51-101 Standards of Disclosure for Oil and Gas Activities ("NI 51-101"), with an effective date of 31 December 2023.The reserves evaluation was based on the average forecast pricing of GLJ, McDaniel & Associates Consultants Ltd. and Sproule Associates Limited ("3 Consultants Average", or "3CA") and foreign exchange rates at 1 January 2024.

Reserves included are Company Interest reserves which reflect i3's total working interest reserves before the deduction of any royalties and including any royalty interests payable to the Company. Additional reserve information as required under NI 51-101 will be included on Forms 51-101 F1-F3 which will be filed on SEDAR+ at www.sedarplus.ca . The numbers outlined in the tables below may not add due to rounding.

Summary of Reserves

The tables below outline GLJ's estimates of i3's reserves at 31 December 2023.

i3 YE 2023 - Reserves Volumes
	Company Interest Reserves
Reserves Category	Oil	NGL	Gas	Total	Liquids Weighting
	Mbbl	Mbbl	MMcf	Mboe
Proved Producing	7,185	15,144	148,627	47,100	47%
Proved non-Producing	128	773	7,031	2,073	43%
Proved Undeveloped	5,973	14,814	137,856	43,763	47%
Total Proved	13,286	30,731	293,515	92,936	47%
Probable Producing	9,575	19,810	194,024	61,723	48%
Total Probable	19,179	25,630	252,731	86,931	52%
Proved plus Probable	32,465	56,361	546,247	179,867	49%

	i3 YE 2023 - Reserves Values
	Before Tax Net Present Value (USD M) Discount Rate
	0%	5%	10%	15%	20%
Proved Producing	251,569	342,870	303,140	262,382	230,319
Proved Developed Non-Producing	16,489	12,920	10,454	8,681	7,364
Proved Undeveloped	438,715	283,408	187,733	126,418	85,373
Total Proved	706,773	639,198	501,327	397,481	323,055
Probable Producing	477,183	470,120	386,120	321,997	276,059
Total Probable	1,308,636	794,983	525,070	367,867	268,697
Proved plus Probable	2,015,408	1,434,180	1,026,396	765,349	591,752

Performance Measures - Finding and Development ("F&D"), Finding, Development and Acquisition ("FD&A") Costs and Recycle Ratio

F&D and FD&A costs for 2023, 2022, 2021 and the three-year average are presented in the tables below. The capital costs used in the calculations are those costs related to land acquisition and retention, seismic, drilling, completions, tangible well site, tie-ins, and facilities, plus the change in estimated Future Development Costs ("FDC") as per the GLJ report. Net acquisition costs are the cash outlays in respect of acquisitions, minus the proceeds from the disposition of properties during the year. The reserves used in this calculation are working interest reserve additions, including technical revisions and changes due to economic factors. The recycle ratio is the net operating income (revenue minus royalties, opex, transportation and processing) per barrel divided by the cost per barrel (F&D or FD&A).

	2023	2022	2021	3-Year Average
Proved Developed Producing
F&D costs (per boe)	$5.70	$9.89	$2.41	$6.72
F&D recycle ratio	2.2x	2.2x	5.7x	2.4x
FD&A costs (per boe)	$5.67	$9.89	$1.81	$3.92
FD&A recycle ratio	2.2x	2.2x	7.5x	4.1x
Total Proved
F&D costs (per boe)	$2.32	$14.74	$3.72	$8.81
F&D recycle ratio	5.3x	1.5x	3.7x	1.8x
FD&A costs (per boe)	$2.32	$14.74	$4.17	$6.08
FD&A recycle ratio	5.3x	1.5x	3.3x	2.7x
Total Proved Plus Probable
F&D costs (per boe)	$1.77	$15.26	$3.17	$10.96
F&D recycle ratio	7.0x	1.4x	4.3x	1.5x
FD&A costs (per boe)	$1.76	$15.26	$4.00	$6.62
FD&A recycle ratio	7.0x	1.4x	3.4x	2.5x

Reserve Life Index ("RLI")

RLI is calculated by taking the Total Company Interest Reserves from the GLJ Report and dividing them by the projected 2024 production as estimated in the GLJ Report.

	Company Interest Reserves		2024 Company Production		YE 2023 RLI
Reserves Category	(Mboe)		(Mboe)		(Years)
Proved Producing	47,100		6,666		7.1
Total Proved	92,936		7,349		12.6
Proved plus Probable Producing	61,723		6,934		8.9
Proved plus Probable	179,867		7,828		23.0

Forecast Prices Used in Estimates

GLJ has employed the 3 Consultants Average forecast prices in the GLJ Report. The 3CA forecast prices, exchange rate and inflation (2% post 2038) assumptions as at 31 December 2023 are tabulated below.

	Canadian Light Sweet	Western Canada Select	Alberta AECO-C	Pentanes Plus	Butanes	Propanes	Inflation Rate	Exchange Rate
	40° API	WCS 20.5 API	Spot	FOB Edmonton
Year	($Cdn/bbl)	($Cdn/bbl)	($Cdn / MMBTU)	($Cdn/bbl)	($Cdn/bbl)	($Cdn/bbl)	(% / year)	(USD/CAD)
2024	92.91	76.74	2.20	96.79	47.69	29.65	0.0	0.752
2025	95.04	79.77	3.37	98.75	48.83	35.13	2.0	0.752
2026	96.07	81.12	4.05	100.71	49.36	35.43	2.0	0.755
2027	97.99	82.88	4.13	102.72	50.35	36.14	2.0	0.755
2028	99.95	85.04	4.21	104.78	51.35	36.87	2.0	0.755
2029	101.95	86.74	4.30	106.87	52.38	37.60	2.0	0.755
2030	103.98	88.48	4.38	109.01	53.43	38.35	2.0	0.755
2031	106.07	90.24	4.47	111.19	54.50	39.12	2.0	0.755
2032	108.18	92.04	4.56	113.41	55.58	39.90	2.0	0.755
2033	110.35	93.89	4.65	115.67	56.70	40.70	2.0	0.755
2034	112.56	95.77	4.74	117.98	57.83	41.52	2.0	0.755
2035	114.81	97.68	4.84	120.34	58.99	42.35	2.0	0.755
2036	117.10	99.63	4.94	122.75	60.17	43.20	2.0	0.755
2037	119.44	101.63	5.03	125.20	61.37	44.06	2.0	0.755
2038	121.83	103.66	5.13	127.71	62.60	44.94	2.0	0.755
	Escalation rate of 2% thereafter

Notes:

1. $ = USD.

2. Any year-end figures converted from CAD to USD are done so at CAD 1.32 to USD 1, any 2023 full-year figures converted from CAD to USD are done so at CAD 1.35 to USD 1, and any figures converted from CAD to GBP are done so at CAD 1.68 to GBP 1.

3. Reserves estimates have been prepared by GLJ in accordance with standards contained in the Canadian Oil and Gas Evaluation (COGE) Handbook.

4. Total Company Interest - Represents the sum of the company's working interest and any royalty interests it may hold.

5. Working Interest - Represents the percentage of ownership in a specific property's mineral rights that a company holds.

6. Proved reserves are those reserves that can be estimated with a high degree of certainty to be recoverable. If probabilistic methods are used, there should be at least a 90% probability that the quantities actually recovered will be equal to or exceed the estimate.

7. 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 (2P) reserves. When probabilistic methods are used, there should be at least a 50% probability that the actual quantities recovered will be equal to or exceed the 2P estimate.

8. Developed reserves are those reserves expected to be recovered from known accumulations from existing wells and facilities where no significant expenditure is required to render them capable of production. They must fully meet the requirements of the reserves category (for example proved or probable) to which they are assigned.

9. Developed producing reserves are those reserves expected to be recovered from completion intervals that are open and producing at the effective date of the estimate.

10. Proved plus Probable Developed Producing (2PDP) reserves are those reserves for which there is a 50% probability that the actual quantity of oil and gas that will be recovered from the current producing assets will equal or exceed the 2PDP estimate.

11. Undeveloped reserves are those reserves expected to be recovered from known accumulations where a significant expenditure (for example, 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 (for example proved or probable) to which they are assigned.

12. The Company is in a tax paying position due to fully utilising its Canadian non-capital tax loss pools during the year ended 31 December 2022.

13. F&D costs are calculated as exploration and development expenditures, plus changes in future development capital. F&D costs are also presented on a per Boe basis, dividing F&D costs by the change in reserve volumes plus production volumes in the applicable period.

14. "FD&A costs" are calculated as exploration and development expenditures, plus acquisition costs, disposition proceeds, and changes in future development capital. FD&A costs are also presented on a per Boe basis, dividing FD&A costs by the change in reserve volumes (including reserve volumes associated with acquisitions and dispositions) plus applicable production volumes.

15. Recycle ratio is calculated as the operating netback per boe divided by F&D or FD&A costs per boe as applicable. The operating netbacks used in the respective years are as follows: 2023 (unaudited and in USD) - $12.30/boe; 2022 - $21.84/boe, 2021 - $13.67/boe and the three-year average is $16.25/boe.

16. Reserves Life Index is calculated by dividing the relevant reserve volume at year end, in boe, by i3's annual production during the year, in boe.

17. Per share numbers are calculated by dividing by the basic shares outstanding as at December 31, 2023 of 1,202,447,663.

END

Enquiries:

i3 Energy plc Majid Shafiq (CEO)	c/o Camarco Tel: +44 (0) 203 757 4980
WH Ireland Limited (Nomad and Joint Broker) James Joyce, Darshan Patel, Isaac Hooper	Tel: +44 (0) 207 220 1666
Tennyson Securities (Joint Broker) Peter Krens	Tel: +44 (0) 207 186 9030
Stifel Nicolaus Europe Limited (Joint Broker) Ashton Clanfield, Callum Stewart	Tel: +44 (0) 20 7710 7600
Camarco Andrew Turner, Violet Wilson, Sam Morris	Tel: +44 (0) 203 757 4980

Notes to Editors:

i3 Energy is an oil and gas Company with a low cost, diversified, growing production base in Canada's most prolific hydrocarbon region, the Western Canadian Sedimentary Basin and appraisal assets in the North Sea with significant upside.

The Company is well positioned to deliver future growth through the optimisation of its existing asset base and the acquisition of long life, low decline conventional production assets.

i3 is dedicated to responsible corporate practices and the environment, and places high value on adhering to strong Environmental, Social and Governance ("ESG") practices. i3 is proud of its performance to date as a responsible steward of the environment, people, and capital management. The Company is committed to maintaining an ESG strategy, which has broader implications to long-term value creation, as these benefits extend beyond regulatory requirements.

i3 Energy is listed on the AIM market of the London Stock Exchange under the symbol I3E and on the Toronto Stock Exchange under the symbol ITE. For further information on i3 Energy please visit https://i3.energy

Qualified Person's Statement

In accordance with the AIM Note for Mining and Oil and Gas Companies, i3 discloses that Majid Shafiq is the qualified person who has reviewed the technical information contained in this document. He has a Master's Degree in Petroleum Engineering from Heriot-Watt University and is a member of the Society of Petroleum Engineers. Majid Shafiq consents to the inclusion of the information in the form and context in which it appears.

This announcement contains inside information for the purposes of Article 7 of the UK version of Regulation (EU) No 596/2014 which is part of UK law by virtue of the European Union (Withdrawal) Act 2018, as amended ("MAR"). Upon the publication of this announcement via a Regulatory Information Service, this inside information is now considered to be in the public domain.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

SOURCE: i3 Energy PLC

View the original press release on accesswire.com