1.    Corporate Information

 

Arrow Exploration Corp. ("Arrow" or "the Company") is a public junior oil and gas company engaged in the acquisition, exploration and development of oil and gas properties in Colombia and in Western Canada. The Company's shares trade on the TSX Venture Exchange and the AIM Market of the London Stock Exchange plc under the symbol AXL. The head office of Arrow is located at 550, 333 - 11th Ave SW, Calgary, Alberta, Canada, T2R 1L9 and the registered office is located at 1600, 421 - 7th Avenue SW, Calgary, Alberta, Canada, T2P 4K9.

 

 

2.    Basis of Presentation

 

Statement of compliance

The Company prepares its consolidated financial statements in accordance with International Financial Reporting Standards ("IFRS") as issued by the International Accounting Standards Board (IASB). The consolidated financial statements have been approved and authorized for issuance by the Board of Directors ("the Board") on April 28, 2023.

Basis of measurement

These consolidated financial statements have been prepared on a historical cost basis except for certain financial instruments that have been measured at fair value and specifically noted within the notes to these consolidated financial statements.

 

Functional and presentation currency

These consolidated financial statements are presented in United States Dollars. The Canadian Dollar is the functional currency of the Company and its wholly own subsidiary Arrow Holdings Ltd. (AHL). The functional currency of the Company's subsidiaries operating in Colombia and Panama is the United States Dollar.

 

Monetary assets and liabilities denominated in foreign currencies are translated to the functional currency at the period-end exchange rate. Non-monetary assets, liabilities, revenues and expenses are translated at exchange rates at the transaction date. Exchange gains or losses are included in the determination of net income or loss in the consolidated statements of operations and comprehensive income.

 

Use of estimates and judgments

The preparation of consolidated financial statements requires management to make estimates and use judgment regarding the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as at the date of the financial statements and the reported amounts of revenues and expenses during the periods presented. By their nature, estimates are subject to measurement uncertainty and changes in such estimates in future periods could require a material change in the financial statements. Accordingly, actual results may differ from the estimated amounts as future confirming events occur. Significant estimates and judgments made by management in the preparation of these financial statements are as follows:

 

Exploration and evaluation assets

Exploration and evaluation assets require judgment as to whether future economic benefits exist, including the existence of proven or probable reserves and the ability to finance exploration and evaluation projects, where technical feasibility and commercial viability has not yet been determined.

 

Depletion and depreciation

The amounts recorded for depletion and depreciation are based on estimates of proved and probable reserves.  Assumptions that are valid at the time of reserve estimation may change materially as new information becomes available. 

 

Changes in forward price estimates, production and future development costs, recovery rates or decommissioning costs may change the economic status of reserves and may ultimately result in reserves used for measurement purposes being removed from similar calculations in future reporting periods.

 

Cash Generating Unit ("CGU")

IFRS requires that the Company's oil and natural gas properties be aggregated into CGUs, based on their ability to generate largely independent cash flows, which are used to assess the properties for impairment. The determination of the Company's CGUs is subject to management's judgment.

 

Impairment of Property, plant and equipment and exploration and evaluation assets

Indicators of impairment are assessed by management using judgment, considering future plans, market conditions and commodity prices. In assessing the recoverability, each CGU's carrying value is compared to its recoverable amount, defined as the greater of its fair value less costs of disposal and value in use. Recoverable amounts calculated for impairment testing are based on estimates of future commodity prices, expected volumes, quantity of reserves and discount rates as well as future development costs, royalties, and operating costs. These calculations require the use of estimates and assumptions, which by their nature, are subject to measurement uncertainty. In addition, judgment is exercised by management as to whether there have been indicators of impairment or of impairment reversal. Indicators of impairment or impairment reversal may include, but are not limited to a changes in: market value of assets, asset performance, estimate of future prices, royalties and costs, estimated quantity of reserves and appropriate discount rates.

 

Decommissioning obligations

Measurement of the Company's decommissioning liability involves estimates as to the cost and timing of incurrence of future decommissioning programs. It also involves assessment of appropriate discount rates, rates of inflation applicable to future costs and the rate used to measure the accretion charge for each reporting period.  Measurement of the liability also reflects current engineering methodologies as well as current environmental legislation and standards.

 

Income taxes

The Company recognises deferred tax assets to the extent that it is probable that the deductible temporary differences will reverse in the foreseeable future and that sufficient taxable income will be generated in the future to recover such deferred tax assets. Assessing the recoverability of deferred tax assets requires the Company to make significant estimates related to expectations of future taxable income. Estimates of future taxable income are based on forecast cash flows from operations and the application of existing tax laws.  To the extent that future cash flows and taxable income differ significantly from estimates, the ability of the Company to realise the net deferred tax assets recorded at the reporting date could be impacted. In addition, future changes in tax laws could limit the ability of the Company to obtain tax deductions in future periods.

 

Provisions and contingencies

The Company recognizes provisions based on an assessment of its obligations and available information. Any matters not included as provisions are uncertain in nature and cannot be reasonably estimated. The Company makes assumptions to determine whether obligations exist and to estimate the amount of obligations that we believe exist. In estimating the final outcome of litigation, assumptions are made about factors including experience with similar matters, past history, precedents, relevant financial, scientific, and other evidence and facts specific to the matter. This determines whether a provision or disclosure in the financial statements is needed.

 

Stock-based compensation, warrants and derivative liability

The amounts recorded in respect of share purchase warrants granted and the derivative liability for warrants issued are based on the Company's estimation of their fair value, calculated using assumptions regarding the life of the option or warrant, interest rates and volatility. By their nature, these estimates and assumptions are subject to uncertainty, and the actual fair value of options or warrants may differ at any time.

 

 

 

 

 

 

 

3.      Summary of Significant Accounting Policies

The significant accounting policies used in the preparation of these consolidated financial statements are described below and have been applied consistently by the Company.

 

Interests in joint arrangements

Certain of the Company's exploration and production activities are regarded as joint operations and are conducted under joint operating agreements, whereby two or more parties jointly control the assets.  These consolidated financial statements reflect only the Company's share of these jointly controlled operations, and the Company's proportionate share of the relevant revenue and costs.

 

Subsidiaries

Subsidiaries are entities controlled by the Group. The financial statements of subsidiaries are included in the Consolidated Financial Statements from the date that control commences until the date that control ceases. The accounting policies of subsidiaries have been changed when necessary to align them with the policies adopted by the Group. Intra-group balances and transactions are eliminated in preparing the consolidated financial statements.

 

Financial instruments

The Company considers whether a contract contains an embedded derivative when it first becomes a party to it.  Embedded derivatives are separated from the host contract which is not measured at fair value through profit or loss when the analysis shows that the economic characteristics and risks of embedded derivatives are not closely related to those of the host contract. Financial assets and financial liabilities are recognized in the Company's statement of financial position when the Company becomes party to the contractual provisions of the instrument.  Financial assets are derecognized when the contractual rights to the cash flows from the financial asset expire or when the contractual rights to those assets are transferred.  Financial liabilities are derecognized when the obligation specified in the contract is discharged, cancelled or expired.

 

Financial assets

The Company's financial assets are comprised of cash, restricted cash, trade and other receivables and deposits.  Cash and restricted cash are classified as financial assets at fair value through profit or loss.  Trade and other receivables, and deposits are classified and measured at amortized cost using the effective interest, less any impairment losses. The initial classification of a financial asset depends upon the Company's business model for managing its financial assets and the contractual terms of the cash flows. There are three measurement categories into which the Company classified its financial assets:

 

-   Amortized Cost: Includes assets that are held within a business model whose objective is to hold assets to collect contractual cash flows and its contractual terms give rise on specified dates to cash flows that represent solely payments of principal and interest;

 

-   Fair Value through Other Comprehensive Income ("FVOCI"): Includes assets that are held within a business model whose objective is achieved by both collecting contractual cash flows and selling the financial assets, where its contractual terms give rise on specified dates to cash flows that represent solely payments of principal and interest; or

 

-   Fair Value Through Profit or Loss ("FVTPL"): Includes assets that do not meet the criteria for amortized cost or FVOCI and are measured at fair value through profit or loss. This includes all derivative financial instruments.

 

At initial recognition, the Company measures a financial asset at its fair value and, in the case of a financial asset not at FVTPL, including transaction costs that are directly attributable to the acquisition of the financial asset. Transaction costs of financial assets carried at FVTPL are recorded as an expense. Financial assets are reclassified subsequent to their initial recognition only if the business model for managing those financial assets changes. The affected financial assets will be reclassified on the first day of the first reporting period following the change in the business model.

 

 

 

A financial asset is derecognized when the rights to receive cash flows from the asset have expired or have been transferred and the Company has transferred substantially all the risks and rewards of ownership.

 

Financial liabilities

Financial liabilities are classified as financial liabilities at fair value through profit or loss or amortized cost. The Company's financial liabilities are comprised of accounts payable and accrued liabilities, promissory note and long-term debt. These are classified and measured at amortized cost using the effective interest method.

 

Derivative liability

The non-compensation based warrants entitle the holder to acquire a fixed number of common shares for a fixed British Pence price per share. An obligation to issue shares for a price that is not fixed in the Company's functional currency of Canadian Dollars, and that does not qualify as a share-based payment, must be classified as a derivative liability and measured at fair value with changes recognized in the statements of operations and comprehensive income as they arise. The Company has recorded these changes as derivative gain (loss) in the statement of operations and comprehensive income. The transaction costs associated with exercising of the warrants are expensed when incurred.

 

Fair value hierarchy

The Company classifies the fair value of financial instruments according to the following hierarchy based on the amount of observable inputs used to value the instrument:

-       Level 1 - Quoted prices are available in active markets for identical assets or liabilities as of the reporting date.  Active markets are those in which transactions occur in sufficient frequency and volume to provide pricing information on an ongoing basis.

-       Level 2 - Pricing inputs are other than quoted prices in active markets included in Level 1.  Prices in Level 2 are either directly or indirectly observable as of the reporting date.  Level 2 valuations are based on inputs, including quoted forward prices for commodities, time value and volatility factors, which can be substantially observed or corroborated in the marketplace.

-       Level 3 - Valuations in this level are those with inputs for the asset or liability that are not based on observable market data.

 

Share capital

Common shares are classified as equity. Incremental costs directly attributable to the issue of common shares and options are recognized as a deduction from share capital, net of any tax effects.

 

Exploration and evaluation assets

Pre-license costs are recognized in the statement of operations and comprehensive income as incurred. Exploration and evaluation costs include the costs of acquiring undeveloped land and drilling costs are initially capitalized until the drilling of the well is complete and the results have been evaluated. The costs are accumulated in cost centers by well, field or exploration area pending determination of technical feasibility and commercial viability. The technical feasibility and commercial viability of extracting a mineral resource is considered to be determinable when proved or probable reserves are determined to exist. If proved and/or probable reserves are found, the drilling costs and associated undeveloped land are transferred to property and equipment after performing an impairment assessment. When exploration and evaluation assets are determined not to be technically feasible and commercially viable, or the Company decides not to continue with its activity, the unrecoverable costs are charged to the consolidated statements of operations and comprehensive income  as pre-license expense.

 

Property and equipment

Items of property and equipment, which include oil and gas development and production assets, are measured at cost less accumulated depletion, depreciation and accumulated impairment losses, net of reversals. The cost of development and production assets includes: transfers from exploration and evaluation assets, which generally include the cost to drill the well and the cost of the associated land upon determination of technical feasibility and commercial viability; the cost to complete and tie-in the wells; facility costs; the cost of recognizing provisions for future restoration and decommissioning; geological and geophysical costs; and directly attributable overheads.

 

 

 

Development and production assets are grouped into CGU's for impairment testing. Gains and losses on disposal of an item of property and equipment, including oil and natural gas interests, are determined by comparing the proceeds from disposal with the carrying amount of property and equipment and are recognized in the statement of operations and comprehensive income.

 

Subsequent costs:

Costs incurred subsequent to the determination of technical feasibility and commercial viability and the costs of replacing parts of property and equipment are recognized as oil and gas assets only when they increase the future economic benefits embodied in the specific asset to which they relate. All other expenditures are expensed as incurred. Such capitalized oil and natural gas assets generally represent costs incurred in developing proved and/or probable reserves and bringing in or enhancing production from such reserves, and are accumulated on a field or geotechnical area basis. The carrying amount of any replaced or sold component is derecognized. The costs of the day-to-day servicing of property and equipment are recognized in operating expenses as incurred.

 

Depletion and depreciation:

The net carrying value of development and production assets is depleted using the unit of production method by reference to the ratio of production in the period to the related proved plus probable reserves, taking into account estimated future development costs necessary to bring those reserves into production and the estimated salvage value of the assets at the end of their useful lives. Future development costs are estimated taking into account the level of development required to produce the reserves. Proved plus probable reserves are estimated annually by independent qualified reserve evaluators and represent the estimated quantities of crude oil, natural gas and natural gas liquids which geological, geophysical and engineering data demonstrate with a specified degree of certainty to be recoverable in future years from known reservoirs and which are considered commercially producible. Depreciation methods, useful lives and residual values are reviewed at each reporting date.

 

Impairment

Financial assets

The Company recognizes loss allowances for Expected Credit Losses ("ECLs") on its financial assets measured at amortized cost. Due to the nature of its financial assets, the Company measures loss allowances at an amount equal to expected lifetime ECLs. Lifetime ECLs are the anticipated ECLs that result from all possible default events over the expected life of a financial asset. ECLs are a probability-weighted estimate of credit losses. Credit losses are measured as the present value of all cash shortfalls (i.e. the difference between the cash flows due to the entity in accordance with the contract and the cash flows that the Company expects to receive). ECLs are discounted at the effective interest rate of the related financial asset. The Company does not have any financial assets that contain a financing component.

 

Non-financial assets

The carrying amounts of the Company's non-financial assets are reviewed at each reporting date to determine whether there is any indication of impairment. If any such indication exists, then the asset's recoverable amount is estimated. Exploration and evaluation assets are also assessed for impairment prior to being transferred to property and equipment.

 

For the purpose of impairment testing, assets are grouped together into the smallest group of assets that generates cash inflows from continuing use that are largely independent of the cash inflows of other assets or groups of assets (CGU). The recoverable amount of an asset or a CGU is the greater of its value in use and its fair value less costs of disposal. Fair value less cost to dispose is determined as the amount that would be obtained from the sale of a CGU in an arm's length transaction between knowledgeable and willing parties. The fair value less cost to dispose of oil and gas assets is generally determined as the net present value of the estimated future cash flows expected to arise from the continued use of the CGU, including any expansion prospects, and its eventual disposal, using assumptions that an independent market participant may take into account. These cash flows are discounted by an appropriate discount rate which would be applied by such a market participant to arrive at a net present value of the CGU.

 

Value in use is determined as the net present value of the estimated future cash flows expected to arise from the continued use of the asset in its present form and its eventual disposal. Value in use is determined by applying assumptions specific to the Company's continued use and can only take into account future development costs.

 

Estimates of future cash flows used in the evaluation of impairment of assets are made using management's forecasts of commodity prices and expected production volumes. The latter takes into account assessments of field reservoir performance and includes expectations about proved and unproved volumes, which are risk-weighted utilizing geological, production, recovery and economic projections.

 

An impairment loss is recognized if the carrying amount of a CGU exceeds its estimated recoverable amount. Impairment losses are recognized in the statement of operations and comprehensive income. Impairment losses recognized in respect of CGU's are allocated to reduce the carrying amounts of assets in the CGU on a pro rata basis. Impairment losses recognized in prior years are assessed at each reporting date to determine if facts and circumstances indicate that the loss has decreased or no longer exists. An impairment loss is reversed if there has been a change in the estimates used to determine the recoverable amount. An impairment loss is reversed only to the extent that the asset's carrying amount does not exceed the carrying amount that would have been determined, net of depletion and depreciation, if no impairment loss had been recognized.

 

Share-based compensation

The Company has a share-based compensation plan for which the compensation cost attributed to stock options granted is measured at the fair value at the grant date and expensed over the vesting period with a corresponding increase to contributed surplus. A forfeiture rate is estimated on the grant date and is adjusted to reflect the actual number of options or units that vest. Upon the settlement of the stock options the previously recognized value in contributed surplus is recorded as an increase to share capital.

 

Share-based compensation granted to non-employees is measured based on the fair value of the goods or services received, except in cases where this is not reliably measurable, and then the intrinsic value of the equity instruments granted is used (i.e. the average value of the Company's shares over the service period). Share-based compensation subject to performance vesting conditions is recognized based on the Company's estimated probability of achieving those performance vesting conditions determined at each reporting date.

 

The grant date fair value of phantom shares and phantom stock options granted to officers, employees and directors is recognized as share-based compensation expense with a corresponding increase in accrued liabilities on a graded vesting basis over the vesting period. Subsequent to initial recognition, the phantom shares and phantom stock options accrued liability is measured at fair value.

 

Provisions

A provision is recognized if, as a result of a past event, the Company has a present legal or constructive obligation that can be estimated reliably, and it is probable that an outflow of economic benefits will be required to settle the obligation. Provisions are determined by discounting the expected future cash flows at a pre-tax risk-free rate that reflects current market assessments of the time value of money and the risks specific to the liability. Provisions are not recognized for future operating losses.

 

Decommissioning obligations

The Company's activities give rise to dismantling, decommissioning and site disturbance remediation activities. Provision is made for the estimated cost of abandonment and site restoration and capitalized in the relevant asset category. Decommissioning obligations are measured at the present value of management's best estimate of the expenditure required to settle the present obligation as at the reporting date. Subsequent to the initial measurement, the obligation is adjusted at the end of each period to reflect the passage of time and changes in the estimated future cash flows underlying the obligation. The increase in the provision due to the passage of time is recognized as accretion (within finance expense) whereas increases/decreases due to changes in the estimated future cash flows or changes in the discount rate are capitalized. Actual costs incurred upon settlement of the decommissioning obligations are charged against the provision to the extent the provision was established.

 

Leases

Lease arrangements which meet the criteria of a lease are recognized as right-of-use assets and lease obligation at the lease commencement date. The right-of-use asset is initially measured at cost. Subsequently, it is measured at cost less accumulated depreciation and impairment losses and adjusted for certain re-measurements of the lease obligation. The lease obligation is measured at the present value of the lease payments outstanding at the lease commencement date, discounted using the implicit rate, and when not determinable, the Company's incremental borrowing rate. The lease obligation is re-measured when there is a change in estimated future payments arising from a change in a lease term, index or rate, residual guarantee or purchase option. The assessment of whether a renewal, extension, termination or purchase option is reasonably certain to be exercised was considered, based on facts and circumstances, and has the potential to significantly impact the amount of right-of-use asset and lease obligation recognized. The Company recognizes interest expense incurred under finance leases over the lease term in the consolidated statements of operations and comprehensive income using the effective interest rate method.

 

Revenue

The Company's revenues are primarily derived from the production of petroleum and natural gas.  Revenue from contracts with customers is recognized when the Company satisfies a performance obligation by physically transferring the product and control to a customer.  The Company satisfies its performance obligations at the point of delivery of the product and not over a period of time.  Revenue is measured based on the consideration specified in contracts with customers. Revenue is recorded net of any royalties when the amount of revenue can be reliably measured and the costs incurred in respect of the transaction can be measured reliably.

 

Income tax

Income tax expense is comprised of current and deferred tax. Income tax expense is recognized in the statement of operations and comprehensive income except to the extent that it relates to items recognized directly in equity, in which case it is recognized in equity. Current tax is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at the reporting date, and any adjustment to tax payable in respect of previous years. Deferred tax is recognized on the temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. Deferred tax is not recognized on the initial recognition of assets or liabilities in a transaction that is not a business combination. In addition, deferred tax is not recognized for taxable temporary differences arising on the initial recognition of goodwill.

 

Deferred tax is measured at the tax rates that are expected to be applied to temporary differences when they reverse, based on the laws that have been enacted or substantively enacted by the reporting date. Deferred tax assets and liabilities are offset if there is a legally enforceable right to offset, and they relate to income taxes levied by the same tax authority on the same taxable entity, or on different tax entities, but they intend to settle current tax liabilities and assets on a net basis or their tax assets and liabilities will be realized simultaneously. A deferred tax asset is recognized to the extent that it is probable that future taxable profits will be available against which the temporary difference can be utilized. Deferred tax assets are reviewed at each reporting date and are reduced to the extent that it is no longer probable that the related tax benefit will be realized.

 

Earnings per share

Basic earnings per share is calculated by dividing the net income or loss attributable to common shareholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share is determined by dividing the net income attributable to common shareholders and the weighted average number of common shares outstanding for the effects of dilutive instruments such as options and warrants granted. The number of shares included with respect to options is computed using the treasury stock method.

 

Recent Accounting Standards

During 2022, the Company adopted amendments published by IASB to IAS 16 Property, plant and Equipment and to IAS 37 Provisions Contingent Liabilities and Contingent Assets. These amendments were adopted by the Company from January 1, 2021 but they did not have a material impact on the Consolidated Financial Statements.

 

Future Accounting Standards

The Company plans to adopt the following amendments to accounting standards, issued by the IASB, that are effective for annual periods beginning on or after January 1, 2023. The pronouncements will be adopted on their respective effective dates and their impact to the financial statements is currently under assessment.

 

i) Amendments to IAS 8 Changes in Estimates vs Changes in Accounting Policies: In February 2021, the IASB issued amendments to IAS 8 Changes in Estimates vs Changes in accounting Policies, to help distinguish changes in accounting estimates from changes in accounting policies.

 

ii) Amendments to IAS 12 Income Taxes: In May 2021, the IASB issued amendments to IAS 12 Income Taxes, which require entities to recognize deferred tax on transaction that, on initial recognition, give rise to equal amounts of taxable and deductible temporary differences.

 

iii) Amendments to IAS 1 Presentation of Financial Statements: In January 2020, the IASB issued amendments to IAS 1 Presentation of Financial Statements, to clarify its requirements for the presentation of liabilities as current or non-current in the statements of financial position. In October 2022, the IASB issued amendments to IAS 1, which specify the classification and disclosure of a liability with covenants. These will be effective on January 1, 2024.

 

4.    Restricted Cash and deposits

 

		December 31, 2022		December 31, 2021
Colombia (i)	$	248,462	$	53,726
Canada (ii)		570,319		678,827
Sub-total		818,781		732,553
Long-term portion		(608,127)		(732,553)
Current portion of restricted cash and deposits	$	210,654	$	-

 

(i)            This balance is comprised of a deposit held as collateral to guarantee abandonment expenditures related to the Tapir and Santa Isabel blocks.

(ii)            Pursuant to Alberta government regulations, the Company was required to keep a $313,333 (CAD $424,398; 2021: $416,600) deposit with respect to the Company's liability rating management ("LMR"). The deposit is held by a Canadian chartered bank with interest paid to the Company on a monthly basis based on the bank's deposit rate. The remaining $256,986 pertain to commercial deposits with customers, lease and other deposits held in Canada.

 

 

5.    Trade and other receivables

 

		December 31, 2022		December 31, 2021
Trade receivables, net of advances	$	847,432	$	252,141
Other accounts receivable		1,720,858		387,441
	$	2,568,290	$	639,582

 

As at December 31, 2022, other accounts receivable includes a $1,070,825 (December 31, 2021 - $2,322) receivable from a partner in the Tapir block and corresponds to reimbursable capital expenditures incurred on the Tapir block.

 

6.    Taxes receivable

 

		December 31, 2022		December 31, 2021
Value-added tax (VAT) credits recoverable	$	-	$	105,827
Income tax withholdings and advances, net		801,177		613,222
	$	801,177	$	719,049

 

 

 

The VAT recoverable balance in 2021 pertains to non-compensated value-added tax credits originated in Colombia as operational and capital expenditures are incurred. The Company is entitled to compensate or claim for the reimbursement of these VAT credits.

 

7.    Exploration and Evaluation

 

		December 31, 2022		December 31, 2021
Balance, beginning of the period	$	6,964,506	$	6,961,667
Additions, net		-		2,839
Reclassification to Property and Equipment		(6,964,506)		-
Balance, end of the period	$	-	$	6,964,506

 

During 2022, the Company determined the technical feasibility and commercial viability of its Tapir assets related to the Rio Cravo Sur-1 discovery and transferred $6,964,506 to its property and equipment.  An impairment test on this asset was prepared and no losses were identified as a result of such test.

 

8.    Property and Equipment

 

Cost	Oil and Gas Properties	Right of Use and Other Assets	Total
Balance, December 31, 2020	$ 30,436,344	$     182,105	$     30,618,449
Additions	1,734,746	1,380	1,736,126
Decommissioning adjustment	(10,173)	-	(10,173)
Balance, December 31, 2021	$ 32,160,917	$     183,485	$     32,344,402
Additions	7,663,062	50,671	7,713,733
Transfers from exploration and evaluation assets	6,964,506	-	6,964,506
Decommissioning adjustment	756,541	-	756,541
Balance, December 31, 2022	$ 47,545,026	$     234,156	$     47,779,182

 

Accumulated depletion and depreciation and impairment
Balance, December 31, 2020		$ 20,718,742	$   83,207				$     20,801,949
Depletion and depreciation		1,591,179	31,758				1,622,937
Reversal of impairment losses of oil and gas properties		(5,617,776)	-				(5,617,776)
Balance, December 31, 2021		$ 16,692,145	$   114,965				$     16,807,110
Depletion and depreciation		5,482,218	46,271				5,528,489
Reversals net of impairment loss		(9,020,654)	-				(9,020,654)
Balance, December 31, 2022		$ 13,153,709	$   161,236				$     13,314,945
Foreign exchange
Balance December 31, 2020	$        339,364		$   (4,166)					$         335,198
Effects of movements in foreign        exchange rates	(20,747)		709					(20,038)
Balance December 31, 2021	$       318,617		$   (3,457)					$         315,160
Effects of movements in foreign        exchange rates	(568,525)		(5,262)					(573,787)
Balance December 31, 2022	$      (249,908)		$   (8,719)					$         (258,627)

 

 

Net Book Value
Balance December 31, 2021	$     15,787,389	$       65,063	$    15,852,452
Balance December 31, 2022	$     34,141,409	$       64,201	$    34,205,610

 

As at December 31, 2022, the Company reviewed its cash-generating units ("CGU") for property and equipment and determined that there were indicators of impairment reversal previously recognized in its Capella block in Colombia, mostly driven by the recovery in energy commodity prices. The Company prepared estimates of fair value less costs of disposal of its Capella and determined that recoverable amount of the Capella field exceeded its carrying value and, therefore, recognized an impairment loss reversal of $10,409,615.

 

Additionally, as at December 31, 2022, the Company determined there were indicators of impairment in its Canada CGU, mainly due to revision of reserves, and prepared estimates of fair value less costs of disposal of its Canada CGU. It was determined that carrying value of its Canada CGU exceeded its recoverable amount and, therefore, an impairment loss of $1,388,961 was included in the consolidated statements of operations and comprehensive income for the year ended December 31, 2022.

 

The following table outlines forecast benchmark prices and exchange rates used in the Company's impairment test as at December 31, 2022:    

	Exchange rate	Brent	AECO Spot Gas
Year	$US / $Cdn	US$/Bbl	C$/MMBtu
2023	0.79	85.00	4.83
2024	0.79	82.80	4.50
2025	0.79	80.50	4.31
2026	0.79	82.00	4.42
2027 Thereafter (inflation %)	0.79	84.20 2.0%/yr	4.53 2.0%/yr

 

The recoverable amounts were estimated at their fair value less costs of disposal, based on the net present value of the future cash flows from oil and gas reserves as estimated by the Company's independent reserve evaluator at December 31, 2022. The fair value less costs of disposal used to determine the recoverable amounts are classified as Level 3 fair value measurements as certain key assumptions are not based on observable market data but rather, the Company's best estimate.

 

The Company used a 17.5% pre-tax discount rate, which took into account risks specific to the Capella CGU and inherent in the oil and gas business, and a 15% pre-tac discount rate for its Canada CGU, and provided the following recoverable values:

 

CGU	Recoverable Amount	Impairment Loss (Reversal)
Canada	4,092,254	1,388,961
Capella	33,876,730	(10,409,615)
		(9,020,654)

 

Effective February 9, 2023, the Agencia Nacional de Hidrocarburos ("ANH") approved the suspension of the obligations and operations of the OMBU contract due to force majeure circumstances generated by the blockades and social unrest around the Capella field. The suspension is for an initial term of three months and the Company, together with its partner and the ANH, is monitoring this suspension to define next steps.

 

As at December 31, 2021, the Company reviewed its cash-generating units ("CGU") for property and equipment and determined that there were indicators of impairment reversal previously recognized in its Tapir block in Colombia and its Canada CGU mostly driven by the recovery in energy commodity prices. The company prepared estimates of both the value in use and fair value less costs of disposal of its CGUs and determined that recoverable amounts exceeded their carrying value and, therefore, an impairment loss reversal of $5,617,776 is included in the consolidated statements of operations and comprehensive income for the year ended December 31, 2021.

 

 

9.      Promissory Note

 

The promissory note was issued to Canacol Energy Ltd. ("Canacol"), a related party to the Company, as partial consideration in the acquisition of Carrao Energy S.A. from Canacol. The promissory note bears interest at 15% per annum, and, on October 18, 2021, Arrow and Canacol entered into a Seventh Amended and Restated Promissory Note agreement with the following terms:

-     The new principal amount of the promissory note is $6,026,166

-     On or before October 31, 2021, the Company shall make a payment of C$ 3,900,000 plus all Canacol's expenses incurred in connection with this amendment and related matters;

-     On or before December 31, 2022, the Company shall make a payment equal to 50% of the total amount outstanding of interest and principal; and

-     The remaining balance of principal and interest shall be paid no later than June 30, 2023

This amendment also provided that, in the event that the Company made the payment due on October 31, 2021, Canacol agreed to forgive $658,654 for excess pipeline shipping costs, as a result of the settlement of the OBC pipeline dispute (see note 15), which were recognized as other income in the statement of operations and comprehensive income. On October 27, 2021, the Company paid $3,111,491 (C$3,900,000) to Canacol as stipulated in this seventh amendment.

During December 2022, the Company made a payment of $1,888,750 to Canacol equivalent to 50% of the outstanding balance of the promissory note, and its current balance of $1,899,294 is presented as a current liability in the condensed consolidated statement of financial position as at December 31, 2022. The Company has granted a general security interest to Canacol for the obligations under the Promissory Note.

 

 

10.    Lease Obligations

 

A reconciliation of the discounted lease obligation is set forth below:

			2022	2021
Obligation, beginning of the period			$         54,692	$         70,842
Changes in existing lease			44,701	1,381
Lease payments			(39,697)	(24,535)
Interest			9,696	6,506
Effects of movements in foreign exchange rates			(5,641)	498
Obligation, end of the year			$         63,751	$         54,692
Current portion			(41,434)	(20,258)
Long-term portion			$         22,317	$         34,434

 

As at December 31, 2022, the Company has the following future lease obligations:

 

Less than one year			$          45,944
2 - 5 years			22,972
Total lease payments			68,916
Amounts representing interest over the term			(5,165)
Present value of the net obligation			$          63,751

 

During 2022, the Company changed its lease agreement to add space to its corporate space and its related future lease obligation. As a result, the Company increased its right-of-use assets and its lease obligation by $44,701.

 

 

 

 

 

 

11.    Decommissioning Liability

 

The following table presents the reconciliation of the beginning and ending aggregate carrying amount of the obligation associated with the decommissioning of oil and gas properties.

 

	December 31, 2022		December 31, 2021
Obligation, beginning of the year	$      2,470,239		$      2,584,907
Change in estimated cash flows	756,541		(10,173)
Payments or settlements	(76,131)		(237,826)
Accretion expense	199,521		132,807
Effects of movements in foreign exchange rates	(46,869)		524
Obligation, end of the year	$      3,303,301		$      2,470,239

 

The obligation was calculated using a risk-free discount rate range of 2.50% to 3.75% in Canada (2021: 1.00% to 2.00%) and between 3.55% and 4.13% in Colombia (2021: 8.46%) with an inflation rate of 3.0% and 3.5%, respectively (2021: 2.0% and 4.5%). The majority of costs are expected to occur between 2023 and 2033. The undiscounted amount of cash flows, required over the estimated reserve life of the underlying assets, to settle the obligation, adjusted for inflation, is estimated at $4,480,074 (2021: $4,222,717).

 

12.    Derivative liability

 

Derivative liability includes warrants issued and outstanding as follows:

 

	December 31, 2022		December 31, 2021
Warrants	Number	Amounts	Number	Amounts
Balance beginning of the period	72,474,706	$  4,692,303	-	$                        -
Issued in AIM financing (Note 13)	-	-	70,474,768	5,124,985
Issues in private placement (Note 13)	-	-	1,999,938	149,543
Exercised	(4,637,288)	(598,509)	-	-
Fair value adjustment	-	5,974,674	-	(467,507)
Foreign exchange	-	(528,045)		(114,818)
Balance end of the period	67,837,418	$       9,540,423	72,474,706	$       4,692,203

 

Each warrant is exercisable at £0.09 per new common share for 24 months from the issuance date and are measured at fair value quarterly using the Black-Scholes options pricing model. The fair value of warrants at December 31, 2022 and 2021 was estimated using the following assumptions:

       

	December 31, 2022	December 31, 2021
Number outstanding re-valued warrants	67,837,418	72,474,706
Fair value of warrants outstanding	£0.1157	£0.048
Risk free interest rate	3.41%	0.50%
Expected life	0.82 years	1.82 years
Expected volatility	147%	160%

 

The following table summarizes the warrants outstanding and exercisable at December 31, 2022:

Number of warrants	Exercise price	Expiry date
67,184,769	£0.09	October 24, 2023
652,649	£0.09	November 22, 2023
67,837,418

 

13.  Share Capital

 

(a)   Authorized: Unlimited number of common shares without par value

(b)   Issued:

	2022		2021
Common shares	Shares	Amounts	Shares	Amounts
Balance beginning of the year	213,389,643	56,698,237	68,674,602	$50,740,292
Issued in AIM financing (i)	-	-	140,949,565	12,086,423
Issued in private placement (ii)	-	-	3,765,476	308,501
Allocated to warrants (Note 12)	-	-	-	(5,274,528)
Share issue costs (iii)	-	-	-	(1,162,451)
Issued from warrants exercised	4,637,288	1,094,574	-	-
Issued from options exercised	375,000	17,924	-	-
Balance at end of the year	218,401,931	57,810,735	213,389,643	56,698,237

 

(i)    On October 2021, the Company raised approximately $12 million (C$15.0 million), through a placing and subscription for new common shares with new investors, Canacol (a related party), and executive management (the Fundraising) as part of the Company's shares admission to trade on the AIM Market of the London Stock Exchange plc. The Fundraising consisted on placement and subscription of 140,949,565 new common shares at an issue price of £0.0625 (C$0.106125) per new common share. The Company's executive management invested approximately C$ 1.41 million and Canacol participated in the subscription to hold 19.9% of the enlarged share capital. Investors received one warrant for every two new common shares, exercisable at £0.09 per new common share for 24 months from the AIM admission date (October 25, 2021).

(ii)   On November 24, 2021, the Company announced that it closed a private placement of C$395,375 for issuance of 3,765,476 new common shares and 1,999,938 warrants (see Note 14).

(iii)  During 2021, the Company recognized share issue costs for $1,162,451 and listing costs of $583,972 associated with the financings completed in 2021 as per above.

(b)   Stock options:

The Company has a stock option plan that provides for the issuance to its directors, officers, employees and consultants options to purchase a number of non-transferable common shares not exceeding 10% of the common shares that are outstanding. The exercise price is based on the closing price of the Company's common shares on the day prior to the day of the grant. A summary of the status of the Company stock option plan as at December 31, 2022 and 2021 and changes during the respective periods ended on those dates is presented below:

 

	December 31, 2022		December 31, 2021
Stock Options	Number of options	Weighted average exercise Price (CAD $)	Number of options	Weighted average exercise price (CAD $)
Beginning of period	17,114,000	$0.18	6,859,000	$0.40
Granted	10,028,332	$0.27	11,400,000	$0.13
Expired/Forfeited	(2,794,000)	$0.12	(1,145,000)	$1.04
Exercised	(3,758,332)	$0.11	-	-
End of period	20,590,000	$0.24	17,114,000	$0.18
Exercisable, end of period	3,395,000	$0.42	2,969,669	$0.46

 

 

 

 

 

 

Date of Grant	Number Outstanding	Exercise Price (CAD $)	Weighted Average Remaining Contractual Life	Date of Expiry	Number Exercisable December 31, 2022
October 22, 2018	1,050,000	$1.15		Oct. 22, 2028	1,050,000
May 3, 2019	345,000	$0.31		May 3, 2029	345,000
March 20, 2020	1,200,000	$0.05		March 20, 2030	800,000
April 13, 2020	2,000,000	$0.05		April 13, 2030	1,200,000
December 13, 2021	2,983,332	$0.13		June 13, 2024	-
December 13, 2021	2,983,336	$0.13		June 13, 2025	-
June 9, 2022	766,665	$0.28		December 9, 2023	-
June 9, 2022	766,667	$0.28		December 9, 2024	-
June 9, 2022	766,668	$0.28		December 9, 2025	-
September 7, 2022	749,999	$0.26		March 7, 2024	-
September 7, 2022	749,999	$0.26		March 7, 2025	-
September 7, 2022	750,002	$0.26		March 7, 2026	-
December 21, 2022	1,826,110	$0.28		June 13, 2023	-
December 21, 2022	1,826,111	$0.28		June 13, 2024	-
December 21, 2022	1,826,111	$0.28		June 13, 2025	-
Total	20,590,000	$0.24	3.21 years		3,395,000

 

During 2022, the Company recognized $327,694 as share-based compensation expense (2021 - recovery of $272,427), with a corresponding effect in the contributed surplus account.

 

(c)   Phantom shares:

During 2020, the Company adopted a phantom share program for compensation of its Directors and executives and granted 13,000,000 phantom common shares of the Company which are vested immediately at CAD $0.00 per share. During 2021, the Company recognized $259,527 as share-based compensation expense and a total $1,761,667 were used entirely as part of management's subscription of shares issued in the AIM financing (see Common Shares section).

 

(d)   Phantom stock options:

During 2020, the Company adopted a phantom stock option program for compensation of its executives and granted 1,681,000 phantom stock options of the Company which are vested in equal parts over the three following years after granted. During 2021, the Company recognized $34,450 as share-based compensation expense and a total $151,290 were used entirely as part of management's subscription of shares issued in the AIM financing (see Common Shares section).

 

14.    Income taxes

 

The provision for income taxes varies from the amount that would be computed by applying the expected tax rate to income loss before income taxes. The principal reasons for differences between such expected income tax expense and the amount actually recorded are as follows:

 

	2022	2021
Income before income taxes	$  8,437,634	$  4,374,722
Corporate income tax rate	23%	23%
Computed expected tax expense	1,940,656	$    1,006,186
Increase (decrease) in income taxes resulting from:
Share-based compensation	133,953	19,474
(Recognized)/unrecognized deferred tax benefits	1,144,776	(3,871,436)
Tax rate difference on foreign jurisdictions	2,396,640	783,741
Other permanent difference	1,601,222	(332,528)
Change in deferred tax asset	932,088	-
Foreign exchange and others	(58,225)	1,075,753
Income tax expense (recovery)	$  8,091,110	$  (1,318,810)

 

  As at December 31, 2022, the Company recognized a deferred income tax asset of $872,286 and a deferred tax liability of $5,066,684 which represents the tax impact of temporary differences and management's estimation of current tax benefits that would be realized to compensate future taxable income, due to an increase in forecast commodity prices, at substantially enacted tax rates. In Colombia, the enacted tax rate is 35% for 2022, and at the beginning on January 1, 2023, the Colombian government mandated an additional tax rate of 5%, 10% or 15% for oil producers, subject to international oil prices. The components of the Company's deferred income tax assets and liabilities are as follows:

 

As at December 31	2022	2021
Property and equipment	$   (9,089,462)	$      (2,421,172)
Decommissioning liabilities and other provisions	1,285,642	637,785
Carryforward non-capital losses	3,609,422	3,251,237
Net change in deferred tax	$   (4,194,398)	$         1,467,850
Deferred tax liability	5,066,684	3,371,935
Deferred tax asset	$     872,286	$         4,839,785

 

At December 31, 2022, the Company had non-capital losses carried forward of approximately $47,846,426 (2021 - $63,875,000) available to reduce future years taxable income. These losses commence expiring in 2029. At December 31, 2022, the Company had income tax credits and benefits, including non-capital losses, of approximately $53,664,028 (2021 - $54,586,346) related to Canada that were not recognized in the financial statements due to uncertainties associated with its ability to utilize these balances in the future.

 

15.    Commitments and Contingencies

 

Exploration and Production Contracts

The Company has entered into a number of exploration contracts in Colombia which require the Company to fulfill work program commitments and issue financial guarantees related thereto. In aggregate, the Company has outstanding exploration commitments at December 31, 2022 of $17.8 million. The Company, in conjunction with its partners, have made applications to cancel $15.5 million ($5.8 million Arrow's share as per table below) in commitments on the Macaya and Los Picachos blocks. The remaining commitments are expected to be satisfied by means of seismic work, exploration drilling and farm-outs. Presented below are the Company's exploration and production contractual commitments at December 31, 2022:

Block		Less than 1 year	1-3 years	Thereafter	Total
COR-39		-	12,000,000	-	12,000,000
Los Picachos		-	1,970,000	-	1,970,000
Macaya		-	3,830,000	-	3,830,000
Total		-	17,800,000	-	17,800,000

Contingencies

 

From time to time, the Company may be involved in litigation or has claims sought against it in the normal course of business operations.  Management of the Company is not currently aware of any claims or actions that would materially affect the Company's reported financial position or results from operations. Under the terms of certain agreements and the Company's by-laws the Company indemnifies individuals who have acted at the Company's request to be a director and/or officer of the Company, to the extent permitted by law, against any and all damages, liabilities, costs, charges or expenses suffered by or incurred by the individuals as a result of their service.

 

 

 

Oleoducto Bicentenario de Colombia ("OBC") Pipeline

The Company was party to an agreement with Canacol (a related party) that entitled it to a 0.5% interest in OBC, which owns a pipeline system intended to link Llanos basin oil production to the Caño Limon oil pipeline system in Colombia.

Additionally, Canacol was in litigation with OBC in relation to ship or pay obligations that were terminated by Canacol in July 2018 under force majeure. During 2021, negotiations between the parties involved were finally settled and approved by the courts and the Company does not have any further interest nor any past and future ship or pay obligations associated with OBC.

Letters of Credit

At December 31, 2022, the Company had obligations under Letters of Credit ("LC's") outstanding totaling $2.8 million to guarantee work commitments on exploration blocks and other contractual commitments. In the event the Company fails to secure the renewal of the letters of credit underlying the ANH guarantees, or any of them, the ANH could decide to cancel the underlying exploration and production contract for a particular block, as applicable.

Current Outstanding Letters of Credit
Contract	Beneficiary	Issuer	Type	Amount (US $)	Renewal Date
SANTA ISABEL	ANH	Carrao Energy	Abandonment	$563,894	April 14, 2024
	ANH	Carrao Energy	Financial Capacity	$1,672,162	December 31, 2023
CORE - 39	ANH	Carrao Energy	Compliance	$100,000	June 30, 2023
OMBU	ANH	Carrao Energy	Financial Capacity	$436,300	April 14, 2024
Total				$2,772,356

 

16.    Risk Management

 

The Company holds various forms of financial instruments. The nature of these instruments and the Company's operations expose the Company to commodity price, credit and foreign exchange risks. The Company manages its exposure to these risks by operating in a manner that minimizes its exposure to the extent practical.

 

(a)    Commodity price risk

Commodity price risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate as a result of changes in commodity prices.  Lower commodity prices can also impact the Company's ability to raise capital.  Commodity prices for crude oil are impacted by world economic events that dictate the levels of supply and demand.  From time to time the Company may attempt to mitigate commodity price risk through the use of financial derivatives. There were no derivative contracts during 2022 and 2021.

 

(b)    Credit Risk

Credit risk reflects the risk of loss if counterparties do not fulfill their contractual obligations. The majority of the Company's account receivable balances relate to petroleum and natural gas sales and balances receivables with partners in areas operated by the Company.  The Company's policy is to enter into agreements with customers that are well established and well financed entities in the oil and gas industry such that the level of risk is mitigated. In Colombia, a significant portion of the sales is with a producing company under an existing sale/offtake agreement with prepayment provisions and priced using the Brent benchmark. The Company's trade account receivables primarily relate to sales of crude oil and natural gas, which are normally collected within 25 days (in Canada) and up to 15 days in advance (in Colombia) of the month of production.  Other accounts receivable mainly relate to balances owed by the Company's partner in one of its blocks, and are mainly recoverable through join billings. The Company has historically not experienced any collection issues with its customers and partners.

 

(c)    Market Risk

Market risk is comprised of two components: foreign currency exchange risk and interest rate risk.

 

 

i)      Foreign Currency Exchange Risk

The Company operates on an international basis and therefore foreign exchange risk exposures arise from transactions denominated in currencies other than the United States dollar. The Company is exposed to foreign currency fluctuations as it holds cash and incurs expenditures in exploration and evaluation and administrative costs in foreign currencies. The Company incurs expenditures in Canadian dollars, United States dollars and the Colombian peso and is exposed to fluctuations in exchange rates in these currencies. There are no exchange rate contracts in place.

 

ii)       Interest Rate Risk

Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. The Company is not currently exposed to interest rate risk as it borrows funds at a fixed coupon rate of 15% on the promissory notes.

 

(d)    Liquidity Risk

Liquidity risk includes the risk that, as a result of the Company's operational liquidity requirements:

·      The Company will not have sufficient funds to settle a transaction on the due date;

·      The Company will be forced to sell financial assets at a value which is less than what they are worth; or

·      The Company may be unable to settle or recover a financial asset.

 

The Company's approach to managing its liquidity risk is to ensure, within reasonable means, sufficient liquidity to meet its liabilities when due, under both normal and unusual conditions, without incurring unacceptable losses or jeopardizing the Company's business objectives.

 

The Company prepares annual capital expenditure budgets which are monitored regularly and updated as considered necessary.  Petroleum and natural gas production is monitored daily to provide current cash flow estimates and the Company utilizes authorizations for expenditures on projects to manage capital expenditures. Any funding shortfall may be met in a number of ways, including, but not limited to, the issuance of new debt or equity instruments, further expenditure reductions and/or the introduction of joint venture partners.

 

(e)     Capital Management

The Company's objective is to maintain a capital base sufficient to provide flexibility in the future development of the business and maintain investor, creditor and market confidence.  The Company manages its capital structure and makes adjustments in response to changes in economic conditions and the risk characteristics of the underlying assets. The Company considers its capital structure to include share capital, bank debt (when available), promissory notes and working capital, defined as current assets less current liabilities.  In order to maintain or adjust the capital structure, from time to time the Company may issue 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 debt, less working capital items.  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 crude oil 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. The Company's capital includes the following:

 

	December 31, 2022	December 31, 2021
Working capital	$        (1,316,665)	$        8,006,074
Derivative liability	9,540,423	-
Non-Current portion of promissory note	-	(1,659,393)
	$        8,223,758	$        6,346,681

 

 

 

 

 

 

 

 

 

 

17.    Key Management Personnel

 

The Company has determined that key management personnel consists of its executive management and its Board of Directors. In addition to the salaries and fees paid to key management, the Company also provides compensation to both groups under its share-based compensation plans. Compensation expenses paid to key management personnel were as follows:

 

	Years ended December 31
	2022	2021
Salaries, severances and director fees	$      2,389,033	$      2,410,920
Share-based compensation	568,565	227,659
	$      2,957,598	$      2,638,579

 

 

18.    Segmented Information

 

The Company has two reportable operating segments: Colombia and Canada. The Company, through its operating segments, is engaged primarily in oil exploration, development and production, and the acquisition of oil and gas properties. The Canada segment is also considered the corporate segment. The following tables show information regarding the Company's segments for the years ended and as at December 31:

 

 

Year ended December 31, 2022		Colombia			Canada				Total
Revenue:
Oil Sales		$	23,723,228	$		-		$		23,723,228
Natural gas and liquid sales			-			4,412,026				4,412,026
Royalties			(2,513,730)			(648,060)				(3,161,790)
Expenses			(11,984,561)			(13,571,923)				(25,556,484)
Impairment reversal (loss) of oil and gas properties			10,409,615			(1,388,961)				9,020,654
Taxes			(8,091,110)			-				(8,091,110)
Net income (loss)		$	11,543,442	$		(11,196,918)		$		346,524

 

As at December 31, 2022		Colombia		Canada		Total
Current assets	$	14,679,159	$	2,825,066	$	17,504,225
Non-current:
Deferred income taxes		872,286		-		872,286
Restricted cash		37,808		570,319		608,127
Exploration and evaluation		-		-		-
Property, plant and equipment		29,270,430		4,935,180		34,205,610
Total Assets	$	44,859,683	$	8,330,565	$	53,190,248
Current liabilities	$	5,474,361	$	13,346,529	$	18,820,890
Non-current liabilities:
Deferred income taxes		5,066,684		-		5,066,684
Other liabilities		80,484		-		80,484
Lease obligation		-		22,317		22,317
Decommissioning liability		2,568,141		735,160		3,303,301
Total liabilities	$	13,189,670	$	14,104,006	$	27,293,676

 

 

 

 

 

Year ended December 31, 2021		Colombia		Canada		Total
Revenue:
Oil Sales	$	6,199,231	$	-	$	6,199,231
Natural gas and liquid sales		-		965,449		965,449
Royalties		(567,633)		(84,554)		(652,187)
Expenses		(3,282,997)		(4,472,550)		(7,755,547)
Impairment reversal of oil and gas properties		4,182,575		1,435,201		5,617,776
Taxes		1,318,810		-		1,318,810
Net income (loss)	$	7,849,986	$	(2,156,454)	$	5,693,532

 

 

As at December 31, 2021		Colombia		Canada		Total
Current assets	$	5,198,545	$	7,607,957	$	12,806,502
Non-current:
Deferred income taxes		4,839,785		-		4,839,785
Restricted cash		53,726		678,827		732,553
Exploration and evaluation		6,964,506		-		6,964,506
Property, plant and equipment		9,876,172		5,976,280		15,852,452
Total Assets	$	26,932,734	$	14,263,064	$	41,195,798
Current liabilities	$	1,550,665	$	3,249,763	$	4,800,428
Non-current liabilities:
Long-term debt		-		31,552		31,552
Lease obligation		-		34,434		34,434
Other liabilities		177,500		-		177,500
Deferred income taxes		3,371,935		-		3,371,935
Decommissioning liability		1,822,244		647,996		2,470,240
Promissory note		-		1,659,393		1,659,393
Derivative liability		-		4,692,203		4,692,203
Total liabilities	$	6,922,344	$	10,315,341	$	17,237,685