CRUZSUR ENERGY CORP
INTERIM CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
JUNE 30, 2020
NOTICE OF NO AUDITORS' REVIEW OF INTERIM FINANCIAL STATEMENTS
The accompanying unaudited interim condensed financial statements of CruzSur Energy Corp. have been prepared by and are the responsibility of the Company's management. The Company's independent auditor has not performed a review of these financial statements in accordance with standards established by the Chartered Professional Accountants of Canada for a review of interim financial statements by an entity's auditors.
CRUZSUR ENERGY COR
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(Unaudited, expressed in U.S. Dollars) | June 30, 2020 | December 31, 2019 |
Assets | ||
Current Assets | 1,146,940 | |
Cash and cash equivalents | 1,423,184 | |
Accounts receivable and prepaids | 2,482,197 | 2,272,352 |
Inventory | 274,902 | 22,993 |
Restricted cash (Note 4) | 2,469,408 | 2,824,705 |
Non‐current Assets | 6,373,447 | 6,543,234 |
3,426,121 | ||
Exploration and evaluation assets (Note 5) | 2,659,153 | |
Property, plant and equipment (Note 6) | 1,498,484 | 1,687,822 |
Total Assets | 11,298,052 | 10,890,209 |
Liabilities | ||
Current Liabilities | 3,713,262 | |
Accounts payable and accrued liabilities | 3,187,015 | |
Bridge loan (Note 7c) | 101,333 | ‐ |
Non‐current Liabilities | 3,814,595 | 3,187,015 |
1,649,698 | ||
Liability component of convertible debentures (Note 7a) | 1,708,989 | |
Aruchara loan (Note 7b) | 1,713,629 | 1,587,447 |
Decommissioning obligation | 394,987 | 390,778 |
Total Liabilities | 7,572,909 | 6,874,229 |
Shareholders' Equity | 66,128,911 | |
Share capital (Note 8a) | 64,912,031 | |
Contributed surplus | 7,217,270 | 6,956,218 |
Warrants (Note 8c) | 10,672,890 | 10,233,264 |
Equity component of convertible debentures (Note 7a) | 710,890 | 725,854 |
Retained earnings (deficit) | (80,854,067) | (78,466,592) |
Accumulated other comprehensive income (loss) | (150,751) | (344,795) |
Total Shareholders' Equity | 3,725,143 | 4,015,980 |
Total Liabilities and Shareholders' Equity | 11,298,052 | 10,890,209 |
Going concern (Note 2)
Commitments (Note 13)
Subsequent events (Note 16)
See accompanying notes to the interim condensed consolidated financial statements.
CRUZSUR ENERGY CORP.
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF LOSS AND COMPREHENSIVE LOSS
For the three and six months ended June 30
For the three months ended | For the six months ended | |||
(Unaudited, expressed in U.S. Dollars) | 2020 | 2019 | 2020 | 2019 |
Revenue: | ‐ | ‐ | ||
Oil and natural gas revenue (Note 9) | 248,303 | 420,192 | ||
Net revenue on carried working interest (Note 9) | 85,871 | 207,678 | 209,344 | 423,286 |
Royalty expense | ‐ | (25,398) | ‐ | (45,552) |
85,871 | 430,583 | 209,344 | 797,926 | |
Expenses: | ‐ | ‐ | ||
Operating expenses | 222,906 | 374,764 | ||
Inventory revaluation | (2,165) | 148,456 | 266,085 | 439,054 |
General and administrative | 534,579 | 1,939,271 | 921,201 | 2,620,234 |
Business development | ‐ | ‐ | 48,300 | 7,935 |
Share‐based compensation (Note 8b) | 249,374 | (167,517) | 261,052 | (100,078) |
Gain on settlement | ‐ | (5,000,000) | ‐ | (5,000,000) |
Depletion and depreciation (Note 6) | 93,157 | 132,118 | 191,905 | 273,765 |
Net finance expense (income) (Note 10) | 141,317 | 32,192 | 275,877 | 19,598 |
Foreign exchange loss (gain) | (418,753) | 18,890 | 632,399 | (19,935) |
Gain on revaluation of asset held for sale | ‐ | (183,424) | ‐ | (275,564) |
597,509 | (2,857,108) | 2,596,819 | (1,660,227) | |
Net income (loss) | (511,638) | 3,287,691 | (2,387,475) | 2,458,153 |
Other comprehensive income (loss) | (163,638) | 194,044 | ||
Foreign currency translation adjustment | (16,910) | (41,080) | ||
Comprehensive income (loss) | (675,276) | 3,270,781 | (2,193,431) | 2,417,073 |
Income (Loss) per share - basic and diluted (Note 8d) | (0.01) | 0.14 | (0.07) | 0.10 |
Weighted average number of common | 36,621,512 | 33,453,621 | ||
Shares outstanding | 24,220,160 | 24,220,160 |
See accompanying notes to the interim condensed consolidated financial statements.
CRUZSUR ENERGY CORP.
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the three and six months ended June 30
For the three months ended | For the six months ended | |||
(Unaudited, expressed in U.S. Dollars) | 2020 | 2019 | 2020 | 2019 |
Operating Activities | (511,638) | 3,287,691 | (2,387,475) | 2,458,153 |
Net income (loss) | ||||
Items not affecting cash: | 93,157 | 132,118 | 191,905 | 273,765 |
Depletion and depreciation (Note 6) | ||||
Share‐based compensation (Note 8b) | 249,374 | (167,517) | 261,052 | (100,078) |
Unrealized foreign exchange loss (gain) | (290,134) | 18,738 | 518,407 | (83,581) |
Gain on settlement | ‐ | (5,000,000) | ‐ | (5,000,000) |
Loss on revaluation of asset held for sale | ‐ | (183,424) | ‐ | (275,564) |
Accretion (Note 7) | ‐ | 37,627 | ‐ | 62,231 |
Net finance expense (income) | 141,317 | ‐ | 275,877 | ‐ |
Change in non‐cash working capital (Note 15) | (121,993) | 337,394 | 257,270 | 916,872 |
Cash used in operating activities | (439,917) | (1,537,373) | (882,964) | (1,748,202) |
Investing Activities | (324,300) | (150,000) | (766,968) | (63,699) |
Exploration and evaluation asset additions | ||||
Property, plant and equipment additions | ‐ | (481,390) | (2,567) | (481,390) |
Change in restricted cash | 14,381 | (36,328) | (6,863) | (22,599) |
Change in non‐cash working capital (Note 15) | (102,791) | 14,848 | (190,613) | 6,511 |
Cash used in investing activities | (412,710) | (652,870) | (967,011) | (561,177) |
Financing Activities | 1,289,154 | ‐ | 1,493,130 | ‐ |
Proceeds on private placement, net of costs (Note 8a) | ||||
Net finance received (paid) | 15,723 | ‐ | 28,425 | ‐ |
Proceeds on debt issuance, net of transaction costs (Note 7) | 100,000 | 2,378,688 | 100,000 | 2,378,688 |
Change in non‐cash working capital (Note 15) | ‐ | ‐ | ‐ | ‐ |
Cash provided by financing activities | 1,404,877 | 2,378,688 | 1,621,555 | 2,378,688 |
Net increase in cash | 552,250 | 188,445 | (228,420) | 69,309 |
Foreign exchange gain (loss) on cash | (1,223) | 28,272 | (47,824) | 38,923 |
Increase in cash | 551,027 | 216,717 | (276,244) | 108,232 |
Cash, beginning of period | 595,913 | 1,508,485 | 1,423,184 | 1,616,970 |
Cash, end of period | 1,146,940 | 1,725,202 | 1,146,940 | 1,725,202 |
Cash is defined as cash and cash equivalents.
See accompanying notes to the interim condensed consolidated financial statements.
CRUZSUR ENERGY CORP.
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
(Unaudited, expressed in U.S. Dollars) | Number of | Contributed | ECCD(1) | Deficit | AOCL(2) | |||
Common Shares | Share Capital | Surplus | Warrants | Total | ||||
Balance at December 31, 2018 | 24,220,160 | 63,799,393 | 6,509,311 | 10,201,910 | ‐ | (75,769,236) | (253,033) | 4,488,345 |
Net loss | ‐ | ‐ | ‐ | ‐ | ‐ | 2,458,153 | ‐ | 2,458,153 |
Issuance of convertible debentures | ‐ | ‐ | ‐ | ‐ | 748,188 | ‐ | ‐ | 748,188 |
Foreign currency translation adjustment | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | (41,080) | (41,080) |
Share based compensation | ‐ | ‐ | (100,078) | ‐ | ‐ | ‐ | ‐ | (100,078) |
Balance at June 30, 2019 | 24,220,160 | 63,799,393 | 6,409,233 | 10,201,910 | 748,188 | (73,311,083) | (294,113) | 7,553,528 |
Number of | Contributed | ECCD(1) | Deficit | AOCL(2) | ||||
Common Shares | Share Capital | Surplus | Warrants | Total | ||||
Balance at December 31, 2019 | 30,175,840 | 64,912,031 | 6,956,218 | 10,233,264 | 725,854 | (78,466,592) | (344,795) | 4,015,980 |
Net loss | ‐ | ‐ | ‐ | ‐ | ‐ | (2,387,475) | ‐ | (2,387,475) |
Shares issued through private placement | 12,000,000 | 1,072,031 | ‐ | ‐ | ‐ | ‐ | ‐ | 1,072,031 |
Warrants issued through private placement | ‐ | ‐ | ‐ | 421,099 | ‐ | ‐ | ‐ | 421,099 |
Foreign currency translation adjustment | ‐ | ‐ | ‐ | ‐ | ‐ | ‐ | 194,044 | 194,044 |
Conversion of debentures | 446,666 | 29,727 | ‐ | 18,527 | (14,964) | ‐ | ‐ | 33,290 |
Shares issued for interest payment | 806,719 | 115,122 | ‐ | ‐ | ‐ | ‐ | ‐ | 115,122 |
Share‐based compensation | ‐ | ‐ | 261,052 | ‐ | ‐ | ‐ | ‐ | 261,052 |
Balance at June 30, 2020 | 43,429,225 | 66,128,911 | 7,217,270 | 10,672,890 | 710,890 | (80,854,067) | (150,751) | 3,725,143 |
(1) Equity component of convertible debentures
(2) Accumulated other comprehensive loss
See accompanying notes to the interim condensed consolidated financial statements.
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
1. REPORTING ENTITY
CruzSur Energy Corp. ("CruzSur" or the "Company") is an oil and gas company incorporated in Canada and is engaged in exploration and development activities in Colombia and Argentina. The Company's registered address is 25th Floor, 700 West Georgia Street, Vancouver, British Columbia, Canada V7Y 1B3. CruzSur's common shares are listed on the TSX Venture Exchange ("TSX‐V") under the symbol "CZR".
2. GOING CONCERN
These interim condensed consolidated financial statements have been prepared on a going concern basis, which assumes that the Company will be able to discharge its obligations and realize its assets in the normal course of operations for the foreseeable future.
During the period ended June 30, 2020, the Company incurred a loss from operations of $2.4 million and used $0.9 million of cash flow in its operating activities. Although, as at June 30, 2020, the Company had a working capital balance of $2.6 million, this is not considered sufficient to fund administrative budget and capital commitment amounts that exist for the upcoming year and beyond. As the Company will continue to utilize its financial resources to fund existing administrative budgets and capital commitments for the foreseeable future, there is material uncertainty as to the future operating ability of the Company as it will be contingent upon the Company's ability to successfully identify and procure necessary capital. Furthermore, the Company has contractually committed exploration and development amounts as outlined in Note 13. These commitments could leave the Company potentially cash deficient depending on the outcome of the Company's ongoing operations. As a result, these conditions give rise to a material uncertainty that may cast significant doubt on the Company's ability to continue as a going concern.
During the period ended June 30, 2020, the Company announced two separate non‐brokered private placements for total gross proceeds of C$2.1 million (see Note 8). The Company intends to use the proceeds to settle outstanding liabilities and fund general working capital needs.
Management believes that the going concern assumption is appropriate for these interim condensed consolidated financial statements and that the Company will be able to meet its budgeted capital and administrative costs as well as its other potential capital commitments during the upcoming year and beyond. There is no guarantee that the Company will be successful in its endeavors and no certainty as to the timing of the Company's impending exploration commitments. Should the going concern assumption not be appropriate and the Company is not able to realize its assets and settle its liabilities, these consolidated financial statements would require adjustments to the amounts and classifications of assets and liabilities, and these adjustments could be significant.
6
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
3. BASIS OF PRESENTATION Statement of compliance
These interim condensed consolidated financial statements have been prepared in accordance with International Accounting Standard 34 "Interim Financial Reporting" under International Financial Reporting Standards ("IFRS") as issued by the International Accounting Standards Board.
These interim condensed consolidated financial statements follow the same accounting policies and method of computation as the Company's annual audited consolidated financial statements for the year ended December 31, 2019, with the exception of certain disclosures that are normally required to be included in annual consolidated financial statements which have been condensed or omitted. These interim condensed consolidated financial statements should be read in conjunction with the Company's annual audited consolidated financial statements for the year ended December 31, 2019.
These interim condensed consolidated financial statements were authorized for issue by the Board of Directors on August 26, 2020.
Basis of measurement
These unaudited condensed interim consolidated financial statements have been prepared on the historical cost basis except for certain financial and non‐financial assets and liabilities, which have been measured at fair value. The methods used to measure fair value are consistent with the Company's December 31, 2019 audited consolidated financial statements.
In March 2020, the global outbreak of COVID‐19 (coronavirus) was declared a pandemic by the World Health Organization. Governments worldwide, including those in Canada, Colombia and Argentina, have enacted emergency measures to combat the spread of the virus. These measures, which include the implementation of travel bans, self‐imposed quarantine periods, and social distancing, have caused material disruption to businesses globally resulting in an economic downturn. Governments and central banks have reacted with significant monetary and fiscal interventions designed to stabilize economic conditions; however, the success of these interventions is not currently determinable. At this time, it is unknown the extent of the impact the COVID‐19 outbreak may have on the Company as this will depend on future developments that are highly uncertain and that cannot be predicted with confidence. While the extent of the impact is unknown, the crisis has delayed the Company's Colombian exploration activities currently planned for 2020 due to temporary restrictions on exploration activities implemented by the Colombian government. The scale and duration of these developments remain uncertain but could affect the Company's operations, future net earnings, cash flows and financial condition.
Estimates and judgements made by management in the preparation of these financial statements are subject to a higher degree of measurement uncertainty during this volatile period.
Functional and presentation currency
These interim condensed consolidated financial statements are presented in United States (US) dollars, with the exception of Canadian dollar unit prices ("C$") where indicated.
7
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
Significant accounting policies
The Company's significant accounting policies can be read in Note 4 to the Company's annual audited consolidated financial statements as at and for the year ended December 31, 2019.
New standards adopted on January 1, 2020
IFRS 3 "Business Combinations" was amended to revise the definition of the term 'business'. The amendments narrowed the definitions of a business and outputs and includes an optional concentration test. The adoption of this amendment did not have a material impact on the Company's consolidated financial statements.
4. RESTRICTED CASH
As at June 30, 2020, funds totaling $2,469,408 (December 31, 2019 ‐ $2,824,705) comprised the balance represented in restricted cash. The composition of this amount is as follows:
2020 | 2019 | |
SN‐9 ANH Guarantee Deposit | 2,159,127 | 2,476,084 |
Tiburon ANH Guarantee Deposit | 310,281 | 348,621 |
Restricted cash | 2,469,408 | 2,824,705 |
Term deposits of $2.4 million and $0.3 million were established to secure performance guarantees required by the Colombian National Hydrocarbon Agency ("ANH") under the E&P Contracts for the SN‐9 and Tiburon Block. The SN‐9 and Tiburon deposits amounts are defined in US dollars by the ANH but are held in Colombian pesos with Colombian banks and are subject to foreign currency fluctuation risks in relation to the US dollar. These deposits are to be released to the Company once current phase commitments under each E&P Contract are completed. As at June 30, 2020, the balances of the SN‐9 term deposit and Tiburon term deposit were $2,159,127 and $310,281, respectively.
8
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
5. EXPLORATION AND EVALUATION ASSETS
Exploration and Evaluation ("E&E") assets consists of the following amounts:
Balance as at December 31, 2018 | 19,928,304 |
Additions | 385,700 |
Acquisition | 593,633 |
Recovery from TPIC liquidation | (176,301) |
Revision of asset retirement estimate | (249,511) |
Reduction from YPF settlement | (12,362,245) |
Disposal of KM8 Asset | (3,406,566) |
Impairment loss | (2,053,861) |
Balance as at December 31, 2019 | 2,659,153 |
Additions | 766,968 |
Balance as at June 30, 2020 | 3,426,121 |
6. PROPERTY, PLANT, AND EQUIPMENT
The Company's property, plant and equipment ("PP&E") consist of development and production assets ("D&P") and corporate assets. D&P assets include the Company's interests in developed petroleum and natural gas properties. The components of the Company's PP&E assets are as follows:
Cost | D&P | Corporate | Total |
As at December 31, 2018 | 5,038,319 | 213,092 | 5,251,411 |
Capital additions | ‐ | 491,103 | 491,103 |
Disposals | ‐ | (9,028) | (9,028) |
Reduction from YPF settlement | (1,035,986) | ‐ | (1,035,986) |
As at December 31, 2019 | 4,002,333 | 695,167 | 4,697,500 |
Capital additions | ‐ | 2,567 | 2,567 |
As at June 30, 2020 | 4,002,333 | 697,734 | 4,700,067 |
Accumulated depletion and depreciation | |||
As at December 31, 2018 | 2,371,718 | 123,919 | 2,495,637 |
Additions | 434,908 | 79,133 | 514,041 |
As at December 31, 2019 | 2,806,626 | 203,052 | 3,009,678 |
Additions | 142,336 | 49,569 | 191,905 |
As at June 30, 2020 | 2,948,962 | 252,621 | 3,201,583 |
Net book value | |||
As at December 31, 2018 | 2,666,601 | 89,173 | 2,755,774 |
As at December 31, 2019 | 1,195,707 | 492,115 | 1,687,822 |
As at June 30, 2020 | 1,053,371 | 445,113 | 1,498,484 |
9
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
7. DEBT AND DEBT ISSUANCE COSTS
The Company's debt at June 30, 2020 consists of the following:
a) Convertible Debentures
In May 2019, the Company completed a non‐brokered private placement of secured convertible debentures for aggregate proceeds of $2.5 million (C$3,350,000). The debentures are denominated in Canadian dollars, mature on May 7, 2024, bear interest at the rate of 10% per annum and are secured by a general security agreement on the assets of the Company. Under the terms of the debentures, the lenders may, at any time prior to the maturity date convert any or all of the principal amount of the debentures into units of the Company at a conversion price of C$0.15 per unit. Each unit is comprised of one common share of the Company and one share purchase warrant. Each warrant entitles the holder to purchase one common share of the Company at a price of C$0.15 until May 7, 2024. At the option of the Company, accrued interest may be paid in cash or converted into common shares of the Company at the then‐market price of the Company's common shares, subject to TSX‐V approval.
As the debentures have a conversion feature, the equity and debt components must be bifurcated. The value assigned to the liability on the date of issuance was the present value of the contractually determined stream of future cash flows discounted at 20%, being the estimated rate the market would apply to an instrument with comparable credit status and provide substantially the same cash flows, on the same terms, but without the conversion option. From the date of issuance, the liability component accretes up to its principal value using the effective interest method, with the charge recorded in finance (income) expenses in the consolidated statement of loss.
The components of the Company's convertible debentures as at June 30, 2020 are as follows:
Liability | Equity | ||
Component | Component | Total | |
On date of issuances, net of transaction costs | 1,630,501 | 748,188 | 2,378,689 |
Accretion | 67,506 | ‐ | 67,506 |
Exercise of debentures | (50,744) | (22,334) | (73,078) |
Impact of foreign exchange | 61,726 | ‐ | 61,726 |
Balance, December 31, 2019 | 1,708,989 | 725,854 | 2,434,843 |
Accretion | 55,292 | ‐ | 55,292 |
Exercise of debentures | (33,290) | (14,964) | (48,254) |
Impact of foreign exchange | (81,293) | ‐ | (81,293) |
Balance, June 30, 2020 | 1,649,698 | 710,890 | 2,360,588 |
b) Aruchara Loan
In December 2019, the Company entered into a loan in the amount of $1.6 million, secured by the assets of the Company. The loan is denominated in US dollars, matures on December 5, 2021, and bears interest at the rate of 15% per annum. The proceeds of the loan are to be utilized for the costs of the re‐entry project of the Aruchara well in the Maria Conchita block. Under the terms of the loan agreement, the
10
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
lenders have also been granted a 2.5% overriding royalty derived from the production of the Maria Conchita block. Total interest and principal is payable at the maturity date, although the lenders have an option to convert the loan principal and interest into another 2.5% overriding royalty from the Maria Conchita block at the lenders' discretion at any point prior to the maturity date. Currently, no value has been attributed to the 2.5% overriding royalty or the conversion option for an additional 2.5% overriding royalty as this is contingent upon the successful realization of commercially viable operations within the Maria Conchita block.
On date of issuance, net of transaction costs | 1,569,163 |
Accrued interest expense | 17,333 |
Amortization of transaction costs | 951 |
Balance, December 31, 2019 | 1,587,447 |
Accrued interest expense | 119,333 |
Amortization of transaction costs | 6,849 |
Balance, June 30, 2020 | 1,713,629 |
The Aruchara loan is a level 3 financial liability with the value assigned to the liability on the date of issuance being the principal value of the loan less transaction costs. From the date of issuance, the loan value will accrete up to its principal value using the effective interest method, with the charge for amortized transaction costs recorded in finance expense (income) in the consolidated statement of loss.
c) Bridge Loan
In May 2020, the Company entered into a bridge loan in the amount of $100,000. The loan is denominated in US dollars and bears interest at the rate of 12% per annum. The proceeds of the loan are to be utilized to finance immediate operations for the SN‐9 block. Total interest and principal is payable at the maturity date, which is defined as five days after the receipt of the proceeds of the SN‐9 Debt Agreement (see Note 16).
On date of issuance | 100,000 |
Accrued interest expense | 1,333 |
Balance, June 30, 2020 | 101,333 |
The bridge loan is a level 3 financial liability with the value assigned to the liability on the date of issuance being the principal value of the loan.
8. SHARE CAPITAL a) Common shares
As at June 30, 2020, the Company was authorized to issue an unlimited number of common shares, with no par value, with holders of common shares entitled to one vote per share and to dividends, if declared. Outstanding common shares as at June 30, 2020 are as follows:
11
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
Common shares | Amount ($) | |
Balance, December 31, 2018 | 24,220,160 | 63,799,393 |
Shares issued as severance payment | 3,692,481 | 756,312 |
Shares issued as payment of contractual amounts | 925,925 | 187,362 |
Conversion of debentures | 666,666 | 41,724 |
Shares issued for interest payment | 670,608 | 127,240 |
Balance December 31, 2019 | 30,175,840 | 64,912,031 |
Shares issued through private placement (net of costs) | 12,000,000 | 1,072,031 |
Conversion of debentures | 446,666 | 29,727 |
Shares issued for interest payment | 806,719 | 115,122 |
Balance June 30, 2020 | 43,429,225 | 66,128,911 |
March 2020 private placement
In March 2020, the Company completed a non‐brokered private placement of 2,000,000 units at a price of C$0.15 per unit, for gross proceeds of C$300,000 before transaction costs. Each unit consisted of one common share and on share purchase warrant, with each warrant entitling the holder to purchase one additional share at a price of C$0.18 until March 27, 2022.
The Company has allocated $148,395 (C$208,584) of total proceeds from the private placement to share capital and $65,037 (C$91,416) to warrants. The warrant fair value was determined based on a Black‐ Scholes option pricing model (see below). The issuance costs on the private placement totaling $9,456 (C$13,291) were also allocated to share capital of $6,575 (C$9,241) and warrants of $2,881 (C$4,050).
May 2020 private placement
In May 2020, the Company completed a non‐brokered private placement of 10,000,000 units at a price of C$0.18 per unit, for gross proceeds of C$1,800,000 before transaction costs. Each unit consisted of one common share and on share purchase warrant, with each warrant entitling the holder to purchase one additional share at a price of C$0.23 until May 27, 2022. All securities issued in connection with the private placement are subject to a four month and one day statutory holding period, expiring on September 28, 2020.
The Company has allocated $942,540 (C$1,298,820) of total proceeds from the private placement to share capital and $363,700 (C$501,180) to warrants. The warrant fair value was determined based on a Black‐ Scholes option pricing model (see Note 8c). The issuance costs on the private placement totaling $17,086 (C$23,545) were also allocated to share capital of $12,329 (C$16,989) and warrants of $4,757 (C$6,556).
Transactions on Convertible Debentures
In May 2020, the Company made the second instalment payment on accrued interest of $115,122 (C$161,344) corresponding to the convertible debentures issued in May 2019 (see Note 7c). In accordance with the terms of the convertible debentures, the Company elected to issue 806,719 common shares having a deemed price of C$0.20 per share in satisfaction of the aggregate accrued interest. The price per
12
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
share was determined using the 30‐day volume weighted average price of the common shares on the TSX‐V ending on May 6, 2020. These common shares will be subject to a four month hold period in accordance with applicable Canadian securities laws and are subject to the acceptance of the TSX‐V.
Furthermore, in May 2020, certain debenture holders elected to convert C$67,000 face value of their debentures to units of the Company at the conversion price of C$0.15 per unit, resulting in the issuance of 446,666 common shares and 446,666 share purchase warrants.
b) Stock options
The Company's stock option plan provides for the issue of stock options to directors, officers, employees, charities and consultants, who are all considered related parties to the Company. The plan provides that stock options may be granted up to a number equal to 10% of the Company's outstanding shares. Vesting terms are determined by the Board of Directors as they are granted and currently include periods ranging from immediately to one‐third on each anniversary date over three years. The options' maximum term is ten years.
As at June 30, 2020, a total of 4,342,600 (December 31, 2019 - 2,876,600) options were issued and outstanding under this plan. Options which are forfeited/expired are available for reissue.
A summary of the changes in stock options is presented below:
Stock options | Weighted average | |
exercise price (C$) | ||
Balance, December 31, 2018 | 1,542,100 | 6.76 |
Options issued | 2,462,500 | 0.45 |
Options forfeited | (1,128,000) | 6.37 |
Options amended (old price) | (72,500) | 7.87 |
Options amended (new price) | 72,500 | 0.45 |
Balance, December 31, 2019 | 2,876,600 | 1.33 |
Options issued | 1,556,000 | 0.28 |
Options expired | (90,000) | 0.45 |
Balance, June 30, 2020 | 4,342,600 | 0.97 |
The following summarizes information about stock options outstanding as at June 30, 2020:
Number of options | Weighted average term to | Number of options | |
Exercise prices (C$) | outstanding | expiry (years) | exercisable |
0.28 | 1,556,000 | 9.98 | 1,556,000 |
0.45 | 2,445,000 | 9.02 | 2,195,000 |
6.10 | 31,600 | 6.14 | 31,600 |
8.00 | 310,000 | 7.11 | 310,000 |
4,342,600 | 9.21 | 4,092,600 |
In June 2020, the Company granted 1,556,000 options to acquire common shares to certain directors, officers, employees and consultants of the Company at a price of C$0.275 per common share. The options
13
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
are for a ten‐year term, expiring on June 24, 2030. All options granted vested immediately on the date of grant. The value of the stock options vesting in the six months ended June 30, 2020 equaled $261,052 (June 30, 2019 - recovery of $100,078), which was expensed as share‐based payments.
c) Warrants
Private purchase warrants
Pursuant to the non‐brokered private placement of units in March 2020 (see above), the Company issued 2,000,000 units, each consisting of one common share and one share purchase warrant. Each warrant can be exercised to purchase one additional common share at a price of C$0.18 until March 27, 2022 (the "Private Purchase Warrants"). A fair value of $62,156 (C$87,366), net of issue costs, was recognized at the time of the issuance of the Private Purchase Warrants.
Pursuant to the non‐brokered private placement of units in May 2020 (see above), the Company issued 10,000,000 units, each consisting of one common share and one share purchase warrant. Each warrant can be exercised to purchase one additional common share at a price of C$0.23 until May 27, 2022 (the "Private Purchase Warrants"). A fair value of $358,943 (C$494,624), net of issue costs, was recognized at the time of the issuance of the Private Purchase Warrants.
Purchase warrants
Pursuant to various transactions in 2017, the Company issued a total of 5,625,000 units, each consisting of one common share and one share purchase warrant, each exercisable into one additional common share at a price of C$10.50 per share until July 31, 2022 (the "Purchase Warrants"). A fair value of $10,201,910 (C$12,754,916), net of issue costs, was recognized at the time of the issuance of the Purchase Warrants.
The 5,625,000 Purchase Warrants are publicly listed for trading on the TSX‐V under the symbol "CZR.WT".
Purchase warrants on conversion of debentures
Pursuant to the convertible debentures issued in May 2019 (see Note 7), debenture holders may convert any or all of the principal amount of the debentures into units of the Company at a conversion price of C$0.15 per unit. Each unit is comprised of one common share of the Company and one share purchase warrant. Each warrant entitles the holder to purchase one common share of the Company at a price of C$0.15 until May 7, 2024.
In October 2019, a certain debenture holder elected to convert C$100,000 face value of their debentures to units of the Company at the conversion price of C$0.15 per unit, resulting in the issuance of 666,666 purchase warrants. Of the overall value assigned to these debentures, $31,354 was reclassed to warrants as the attributable value of the issued purchase warrants.
In May 2020, a certain debenture holder elected to convert C$67,000 face value of their debentures to units of the Company at the conversion price of C$0.15 per unit, resulting in the issuance of 446,666
14
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
purchase warrants. Of the overall value assigned to these debentures, $14,964 was reclassed to warrants as the attributable value of the issued purchase warrants.
The following summarizes information about total purchase warrants outstanding as at June 30, 2020:
Number of warrants | Weighted average term | Number of warrants | |
Exercise prices (C$) | outstanding | to expiry (years) | exercisable |
0.15 | 1,113,332 | 3.85 | 1,113,332 |
0.18 | 2,000,000 | 1.74 | 2,000,000 |
0.23 | 10,000,000 | 1.91 | 10,000,000 |
10.50 | 5,625,000 | 2.08 | 5,625,000 |
18,738,332 | 2.06 | 18,738,332 |
d) Loss per share
For purposes of the loss per share calculations for the periods ended June 30, 2020 and 2019, there is no difference between the basic loss per share and the diluted loss per share amounts. For the period ended June 30, 2020, 4,342,600 stock options and 18,738,332 purchase warrants were excluded as either 1) their impact was anti‐dilutive for periods when the Company had a net loss; or 2) the average market price of the common shares of the Company was less than the exercise price of existing stock options and purchase warrants.
9. REVENUE
The following table presents the Company's oil and natural gas revenue disaggregated by product type for the three and six months ended June 30, 2020 and 2019:
Three months ended | Six months ended | |||
2020 | 2019 | 2020 | 2019 | |
Production revenue: | 248,303 | |||
Oil and condensate sales | ‐ | ‐ | 420,192 | |
Total oil and natural gas production revenue | ‐ | 248,303 | ‐ | 420,192 |
Net revenue on carried working interest | 85,871 | 207,678 | 209,344 | 423,286 |
Total oil and natural gas revenue | 85,871 | 455,981 | 209,344 | 843,478 |
As at June 30, 2020, receivables from contracts with customers, which are included in accounts receivable, were $98,249 (December 31, 2019 ‐ $270,859).
15
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
10. FINANCE INCOME AND EXPENSE
The components of net finance expense/income are as follows:
Three months ended | Six months ended | |||
2020 | 2019 | 2020 | 2019 | |
Cash: | ||||
Interest income | (27,658) | (52,350) | (59,286) | (97,530) |
Interest expenses and bank charges | 135,714 | 46,915 | 268,813 | 54,897 |
108,056 | (5,435) | 209,527 | (42,633) | |
Non‐cash: | ||||
Accretion on decommissioning obligations | 2,131 | 23,019 | 4,209 | 47,623 |
Accretion on liability component of convertible debentures | 27,656 | 14,608 | 55,292 | 14,608 |
Amortization of transaction costs on Aruchara Loan | 3,474 | ‐ | 6,849 | ‐ |
33,261 | 37,627 | 66,350 | 62,231 | |
Total net finance expense (income) | 141,317 | 32,192 | 275,877 | 19,598 |
11. RELATED PARTIES
During the period ended June 30, 2020, there were separate related party transactions as follows:
- The Company paid a monthly advisory fee to a firm affiliated with a director of CruzSur. As per the consulting agreement with this firm, CruzSur pays a monthly fee of C$10,000 plus reimbursable expenses. Furthermore, additional fees are to be paid pursuant to the closing of successful financing arrangements, divestitures, or acquisitions for which the firm provides advisory services. During the period ended June 30, 2020, administrative success fees were paid upon closing of the private placements through units summarized in Note 9, which resulted in the Company paying C$21,000 to the firm. As at June 30, 2020, outstanding payables to the firm totaled $C23,500.
- In March 2020, the Company completed the aforementioned non‐brokered private placement through units for proceeds of C$300,000, before issue costs. Of the total proceeds, approximately C$165,000 were from subscriptions by directors of the Company.
- In May 2020, the Company completed the aforementioned non‐brokered private placement through units for proceeds of C$1,800,000, before issue costs. Of the total proceeds, approximately C$275,580 were from subscriptions by directors of the Company.
16
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
12. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT
The Company has exposure to the following risks from its use of financial instruments:
- Credit risk
- Liquidity risk
- Market risk
This note presents information about the Company's exposure to each of the above risks and the Company's objectives, policies and processes for measuring and managing these risks, and the Company's management of capital. The Board of Directors has overall responsibility for the establishment and oversight of the Company's risk management framework. The Company's risk management policies are established to identify and analyze the risks faced by the Company, to set appropriate risk limits and controls, and to monitor risks and adherence to market conditions and the Company's activities.
Credit risk
Credit risk reflects the risk of loss if counterparties do not fulfill their contractual obligations. The carrying amount of cash and cash equivalents, short‐term investments, accounts receivable and restricted cash represent the maximum credit exposure. As at June 30, 2020, the Company had $2,469,408 (December 31, 2019 ‐ $2,824,705) in restricted cash towards development activity and joint operations in Colombia. The Company mitigates credit risk exposure related to restricted cash by ensuring that drawdowns on these accounts can not be performed without prior authorization by the Company.
As at June 30, 2020, the company had $2,482,197 (December 31, 2019 ‐ $2,272,352) in accounts receivable and prepaids. The Company's policy to mitigate credit risk associated with these balances is to establish marketing relationships with large purchasers. In Argentina, the Company's oil production is sold principally to YPF. The Company does not consider any of its receivables past due.
The Company held cash and cash equivalents of $1,146,940 (December 31, 2019 ‐ $1,423,184) as at June 30, 2020. The Company manages the credit exposure related to cash and cash equivalents and short‐term investments by selecting counter parties based on credit ratings and monitors all investments to ensure a stable return, avoiding complex investment vehicles with higher risk such as asset‐backed commercial paper.
Liquidity risk
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they become due and describes the Company's ability to access cash. The Company's approach to managing liquidity is to ensure, as far as possible, that it will have sufficient cash resources in order to finance operations, fund capital expenditures, and to repay debt and other liabilities of the Company as they come due, without incurring unacceptable losses or risking harm to the Company's reputation. The Company's processes for managing liquidity risk include preparing and monitoring capital and operating budgets, coordinating and authorizing project expenditures, and authorization of contractual agreements. The Company seeks additional financing based on the results of these processes. The budgets are updated when required as conditions change.
17
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
The following table outlines the contractual maturities of the Company's financial liabilities at June 30, 2020:
Less than 1 year | 1‐2 years | Thereafter | Total | |
Convertible debentures ‐ principal | ‐ | ‐ | 2,335,633 | 2,335,633 |
Trade accounts payable | 2,411,073 | ‐ | ‐ | 2,411,073 |
Aruchara loan ‐ principal | ‐ | 1,600,000 | ‐ | 1,600,000 |
Bridge loan ‐ principal | 100,000 | ‐ | ‐ | 100,000 |
Consideration payable on acquisition | 450,000 | ‐ | ‐ | 450,000 |
Capital payables | 679,407 | ‐ | ‐ | 679,407 |
Joint venture payables | 138,301 | ‐ | ‐ | 138,301 |
Convertible debentures ‐ interest | 34,481 | ‐ | ‐ | 34,481 |
Aruchara loan ‐ interest | ‐ | 136,667 | ‐ | 136,667 |
Bridge loan ‐ interest | 1,333 | ‐ | ‐ | 1,333 |
3,814,595 | 1,736,667 | 2,335,633 | 7,886,895 |
Market risk
Market risk is the risk or uncertainty that changes in price, such as commodity prices, foreign exchange rates, and interest rates will affect the Company's net earnings and the value of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable limits, while maximizing returns. From time to time, the Company may utilize financial derivative contracts to manage market risks in accordance with the risk management policy that has been approved by the Board of Directors. There were no financial derivative contracts or embedded derivatives outstanding at June 30, 2020 nor were there any in the previous year ended December 31, 2019.
Commodity price risk
Commodity price risk is the risk that the fair value of the future cash flows will fluctuate as a result of changes in commodity prices. Commodity prices for petroleum and natural gas are affected not only by the United States dollar, but also by world economic events that dictate the levels of supply and demand.
The Company's oil revenue is primarily derived from oil production on the SRDE Asset in Argentina. SRDE oil revenue is based on the periodic sale of the minimal production from this exploration asset throughout the calendar year, considering storage capacity and market prices. In May 2020, the Government of Argentina reinstated a mandatory benchmark price for oil, setting it at $45 per barrel in an attempt to shore up oil prices. Because comparable free‐floating benchmarks such as Brent crude were generally below the Government of Argentina's benchmark). As a result, no oil revenue from the sale of SRDE oil inventory was realized for the six months ended June 30, 2020 as the Company retains realized oil production in storage facilities until such time that prevailing market prices become more certain in light of factors affecting the Argentina oil market and economic situation, including the economic impact of the COVID‐19 outbreak.
18
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
Gas prices in Argentina are subject to seasonal demand and are negotiated between the producer and the buyer. Net revenue from the carried working interest on the Mariposa Asset is predominantly from natural gas production.
Foreign currency risk
Foreign currency risk is the risk that the fair value of future cash flows will fluctuate as a result of changes in foreign currency exchange rates. Some of the Company's business transactions and commitments occur in currencies other than US dollars. A portion of the Company's oil and natural gas activities in Colombia and Argentina transact in Colombian Peso (COP$) and Argentine Peso (ARS$), respectively. In addition, the majority of the Company's financing and a portion of the administrative costs will be based in Canadian dollars, COP$, or ARS$ and paid in Canadian dollars, COP$, or ARS$. Therefore, the Company is exposed to the risk of fluctuations in foreign exchange rates between US dollars, COP$, ARS$ and Canadian dollars. As at June 30, 2020, the Company had not entered into any foreign currency derivatives to manage its exposure to currency fluctuations nor were there any foreign currency derivatives as at the previous year ended December 31, 2019.
Interest rate risk
Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in prevailing market interest rates. The Company is exposed to interest rate risk on its cash and cash equivalents and short‐ term investments that have a floating interest rate. Fluctuations of interest rates for the period ending June 30, 2020 would not have had a significant impact on cash and cash equivalents and short‐term investments. Furthermore, the Company is not currently exposed to interest rate risk on its interest‐ bearing loans given these debt instruments are all subject to fixed interest rates.
Capital management
The Company's objectives when managing capital are to ensure the Company will have sufficient financial capacity, liquidity, and flexibility to fund the Company's operations, growth, and ongoing exploration and development commitment activities of its oil and gas assets. The Company is dependent upon funding these activities through a combination of available cash, debt and equity, which it considers to be the components of its capital structure as outlined below. In order to maintain or adjust the capital structure, from time to time the Company may issue or repurchase common shares or other securities, sell assets or adjust its capital spending to manage current and projected debt levels.
The Company monitors leverage and adjusts its capital structure based on its net debt level. Net debt is defined as the principal amount of its outstanding long‐term obligations less working capital, as defined above. In order to facilitate the management of its net debt, the Company prepares annual budgets, which are updated as necessary depending on varying factors including current and forecast commodity prices, changes in capital structure, execution of the Company's business plan and general industry conditions. The annual budget is approved by the Board of Directors and updates are prepared and reviewed as required.
19
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
June 30, 2020 | December 31, 2019 | |
Convertible debentures (10%) | 2,335,633 | 2,502,310 |
Aruchara loan (15%) | 1,736,667 | 1,617,333 |
Total debt | 4,072,300 | 4,119,643 |
Working capital (deficiency) | 2,558,852 | 3,356,219 |
Net debt | 1,513,448 | 763,424 |
The Company regularly monitors its capital structure and, as necessary, adjusts to changing economic circumstances and the underlying risk characteristics of its assets in order to meet current and upcoming obligations and investments by the Company. The Company frequently reviews alternate financing options and arrangements to meet its current and upcoming commitments and obligations.
The Company's objectives when managing capital are: (i) to maintain a flexible capital structure, which optimizes the cost of capital at acceptable risk; and (ii) to maintain investor, creditor and market confidence in order to sustain the future development of the business. The Company's share capital is not subject to external restrictions.
Fair value of financial instruments
The Company's financial instruments as at June 30, 2020, include cash and cash equivalents, accounts receivable, restricted cash, and accounts payable and accrued liabilities. These financial instruments are initially recognized at fair value and subsequently measured at amortized cost. The fair values of the current financial instruments approximate their carrying amounts due to their short terms to maturity. The fair value of the convertible debentures and the Aruchara loan are $2.4 million and $1.7 million, respectively.
13. COMMITMENTS
A summary of the Company's estimated capital commitments (in millions of dollars) are as follows:
Block | 2020 | 2021 | 2022 | Total |
SN‐9 Block (1) | 22.3 | ‐ | ‐ | 22.3 |
Tiburon Block (2) | 3.0 | ‐ | ‐ | 3.0 |
Total | 25.3 | ‐ | ‐ | 25.3 |
- CruzSur's ANH commitment to carry out the minimum requirement to process and interpret 204.4 km of 2D seismic and drill one exploration well (for which the Company will pay 100% of the costs under the terms of the SN‐9 Acquisition) according to Phase 1 of the contractual exploration program, which must be fulfilled by December 2020, pending extensions granted on account of the ongoing COVID‐ 19 outbreak, due to which non‐essential oil & gas operations have been suspended by the Government of Colombia. The Company assumes that operations will commence in 2020.
- Relates to CruzSur's share of the ANH commitment to carry out the minimum requirement to acquire, process, and interpret 69.75 km2 of 3D seismic according to Phase 3 of the contractual exploration program. Currently, operations are delayed due to disputes in the region, with current ANH deadline of 2020 with extensions if disputes were resolved in 2020. The Company has submitted a request to the ANH for a change in the area of the seismic activities and an extension of the deadline for this phase of exploration due to the ongoing COVID‐ 19 outbreak. The commencement date for seismic acquisition is unknown at this time and will depend upon approval of the revised seismic area and the start of the social and environmental activities, all of which are dependent upon the COVID‐19 situation. The Company assumes that activities related to the permits for the new seismic survey will commence in 2020.
20
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
The expenditures provided in the above table only represent the Company's estimated cost to satisfy contract requirements. Actual expenditures to satisfy these commitments, initiate production or create reserves may differ from these estimates. The expenditures in the above table are based on the latest possible date required per contract and may be incurred at an earlier date.
14. SEGMENTED INFORMATION
The Company is engaged in the exploration and development of oil and gas. Management has defined the operating segments of the Company based on geographical areas, identifying operations held in Argentina and Colombia as separate reporting segments. The Corporate segment reflects balances and expenses related to all Company operations outside of Argentina and Colombia, which collectively represent the corporate operations of the Company. Management finds that each of the defined reporting segments have distinct economic characteristics and regulatory environments.
The following tables show information regarding the Company's segments for periods ended June 30, 2020 and 2019.
For the six months ended June 30, 2020 | Argentina | Colombia | Corporate | Total |
Revenue: | ||||
Oil and natural gas revenue | ‐ | ‐ | ‐ | ‐ |
Net revenue on carried working interest | 209,344 | ‐ | ‐ | 209,344 |
Royalty expense | ‐ | ‐ | ‐ | ‐ |
Net oil and natural gas revenue | 209,344 | ‐ | ‐ | 209,344 |
Expenses: | ||||
Inventory revaluation | 266,085 | ‐ | ‐ | 266,085 |
General and administrative | 233,869 | 322,928 | 364,404 | 921,201 |
Business development | ‐ | ‐ | 48,300 | 48,300 |
Share based payments | ‐ | ‐ | 261,052 | 261,052 |
Depletion and depreciation | 185,099 | 6,806 | ‐ | 191,905 |
Net finance expense (income) | 6,335 | (30,078) | 299,620 | 275,877 |
Foreign exchange loss | (22,874) | 576,356 | 78,917 | 632,399 |
668,514 | 876,012 | 1,052,293 | 2,596,819 | |
Loss before income taxes | (459,170) | (876,012) | (1,052,293) | (2,387,475) |
Assets, June 30, 2020 | 1,981,168 | 7,848,591 | 1,468,293 | 11,298,052 |
Liabilities, June 30, 2020 | 848,975 | 1,201,846 | 5,522,088 | 7,572,909 |
21
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
For the six months ended June 30, 2019 | Argentina | Colombia | Corporate | Total |
Revenue: | ||||
Oil and natural gas revenue | 420,192 | ‐ | ‐ | 420,192 |
Net revenue on carried working interest | 423,286 | ‐ | ‐ | 423,286 |
Royalty expense | (45,552) | ‐ | ‐ | (45,552) |
Net oil and natural gas revenue | 797,926 | ‐ | ‐ | 797,926 |
Expenses: | ||||
Operating expenses | 374,764 | ‐ | ‐ | 374,764 |
Inventory revaluation | 439,054 | ‐ | ‐ | 439,054 |
General and administrative | 449,750 | 469,429 | 1,701,055 | 2,620,234 |
Business development | ‐ | ‐ | 7,935 | 7,935 |
Share based payments | ‐ | ‐ | (100,078) | (100,078) |
Gain on settlement | (5,000,000) | ‐ | ‐ | (5,000,000) |
Depletion and depreciation | 263,990 | 9,775 | ‐ | 273,765 |
Finance | 36,898 | (63,760) | 46,460 | 19,598 |
Foreign exchange loss (gain) | 130,426 | (58,563) | (91,798) | (19,935) |
Gain on revaluation of asset held for sale | ‐ | ‐ | (275,564) | (275,564) |
(3,305,118) | 356,881 | 1,288,010 | (1,660,227) | |
Income (loss) before income taxes | 4,103,044 | (356,881) | (1,288,010) | 2,458,153 |
Assets, June 30, 2019 | 8,077,441 | 6,449,169 | 1,984,572 | 16,511,182 |
Liabilities, June 30, 2019 | 3,984,673 | 339,708 | 4,633,273 | 8,957,654 |
For the three months ended June 30, 2020 | Argentina | Colombia | Corporate | Total |
Revenue: | ||||
Oil and natural gas revenue | ‐ | ‐ | ‐ | ‐ |
Net revenue on carried working interest | 85,871 | ‐ | ‐ | 85,871 |
Royalty expense | ‐ | ‐ | ‐ | ‐ |
Net oil and natural gas revenue | 85,871 | ‐ | ‐ | 85,871 |
Expenses: | ||||
Inventory revaluation | (2,165) | ‐ | ‐ | (2,165) |
General and administrative | 144,828 | 157,946 | 231,805 | 534,579 |
Share based payments | ‐ | ‐ | 249,374 | 249,374 |
Depletion and depreciation | 89,691 | 3,466 | ‐ | 93,157 |
Net finance expense (income) | 5,847 | (13,746) | 149,216 | 141,317 |
Foreign exchange loss (gain) | (46,199) | (264,654) | (107,900) | (418,753) |
192,002 | (116,988) | 522,495 | 597,509 | |
Income (loss) before income taxes | (106,131) | 116,988 | (522,495) | (511,638) |
22
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
For the three months ended June 30, 2019 | Argentina | Colombia | Corporate | Total |
Revenue: | ||||
Oil and natural gas revenue | 248,303 | ‐ | ‐ | 248,303 |
Net revenue on carried working interest | 207,678 | ‐ | ‐ | 207,678 |
Royalty expense | (25,398) | ‐ | ‐ | (25,398) |
Net oil and natural gas revenue | 430,583 | ‐ | ‐ | 430,583 |
Expenses: | ||||
Operating expenses | 222,906 | ‐ | ‐ | 222,906 |
Inventory revaluation | 148,456 | ‐ | ‐ | 148,456 |
General and administrative | 228,328 | 247,564 | 1,463,379 | 1,939,271 |
Share based payments | ‐ | ‐ | (167,517) | (167,517) |
Gain on settlement | (5,000,000) | ‐ | ‐ | (5,000,000) |
Depletion and depreciation | 129,675 | 2,443 | ‐ | 132,118 |
Finance | 15,641 | (29,481) | 46,032 | 32,192 |
Foreign exchange loss (gain) | (46,535) | 43,687 | 21,738 | 18,890 |
Gain on revaluation of asset held for sale | ‐ | ‐ | (183,424) | (183,424) |
(4,301,529) | 264,213 | 1,180,208 | (2,857,108) | |
Income (loss) before income taxes | 4,732,112 | (264,213) | (1,180,208) | 3,287,691 |
15. SUPPLEMENTAL CASH FLOW INFORMATION
Three months ended | Six months ended | |||
For periods ended June 30 | 2020 | 2019 | 2020 | 2019 |
Accounts receivable | (124,687) | (215,377) | (209,845) | 322,809 |
Inventory | (244,437) | (10,600) | (251,909) | 12,413 |
Accounts payable and accrued liabilities | 144,340 | (4,631,781) | 528,411 | (16,423,671) |
Working capital adjustments for capital accrual reversals | ‐ | 210,000 | ‐ | 210,000 |
Working capital adjustments for YPF settlement | ‐ | ‐ | ‐ | 11,801,832 |
Working capital adjustments for Petro AP settlement | ‐ | 5,000,000 | ‐ | 5,000,000 |
Change in non‐cash working capital | (224,784) | 352,242 | 66,657 | 923,383 |
Relating to: | (121,993) | 257,270 | ||
Operating activities | 337,394 | 916,872 | ||
Investing activities | (102,791) | 14,848 | (190,613) | 6,511 |
Change in non‐cash working capital | (224,784) | 352,242 | 66,657 | 923,383 |
16. SUBSEQUENT EVENTS Maria Conchita Debt Agreement
In July 2020, the Company entered into a loan in the amount of $350,000. The loan is denominated in US dollars and bears interest at the rate of 20% per annum. The loan matures at the earlier of six months from the advance date or such time as proceeds to the Company from gross production in the Maria Conchita block total or exceed the principal amount plus accrued interest. The proceeds of the loan are to be utilized to fund exploration activities in the Maria Conchita block.
23
CRUZSUR ENERGY CORP
Notes to the Interim Condensed Consolidated Financial Statements
For the periods ended June 30, 2020 and 2019 (unaudited)
SN‐9 Debt Agreement
In August 2020, the Company entered into a loan in the amount of $2.5 million, secured by the assets of the Company. The loan is denominated in US dollars, matures in August 2022, and bears interest at the rate of 15% per annum. The proceeds of the loan are to be utilized for the costs of exploratory activities in the SN‐9 block. Under the terms of the loan agreement, the lenders have also been granted a 3% overriding royalty on CruzSur's working interest in the gross production of the SN‐9 block. Total interest and principal is payable at the maturity date, although the lenders have an option to convert the loan principal and interest into another 3% overriding royalty on CruzSur's working interest in the gross production of the SN‐9 block at the lenders' discretion at any point prior to the maturity date.
24
Attachments
- Original document
- Permalink
Disclaimer
Cruzsur Energy Corp. published this content on 26 August 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 28 August 2020 07:37:05 UTC