WHITEBARK ENERGY LIMITED (ASX: WBE)
Annual Report
30 June 2023
ABN 68 079 432 796
WHITEBARK ENERGY LIMITED – Annual Financial Report 30 June 2023
Table of Contents
Corporate Directory
Chairman’s Message
Review of Operations
Reserves and Resource Statement
Directors’ Report
Lead Auditor’s Independence Declaration
Independent Auditor’s Report
Statement of Profit or Loss and Other Comprehensive Income
Statement of Financial Position
Statement of Changes in Equity
Statement of Cash Flows
Notes to the Financial Statements
Directors’ Declaration
Shareholder Information
Permits
2
3
4
9
13
24
25
32
33
34
35
36
66
67
69
Page 1
WHITEBARK ENERGY LIMITED – Corporate Directory
Corporate Directory
The Directors present their report together with the consolidated financial report
for the financial year ended 30 June 2023 and the review report thereon.
Directors
The Directors of Whitebark Energy Limited at any time during or since the end of
the financial year to the date of this report are:
Duncan Gordon Chairman
Matthew White Director
Giustino Guglielmo
Director
Company Secretary
Kaitlin Smith
Principal registered office in Australia
Principle place of business in Australia
Auditors
Solicitors to the Company
Share Registry
Banker
Stock exchange
Company website
Ground Floor, 70 Hindmarsh Square
Adelaide SA 5000
20d William Street
Norwood SA 5067
Tel: +61 8 6555 6000
UHY Haines Norton
Level 11, 1 York Street
Sydney NSW 2000
Steinepreis Paganin
Level 4, The Read Buildings
16 Milligan Street, Perth WA 6000
Computershare Investor Services Pty Ltd
Level 11, 172 St Georges Terrace
Perth WA 6000
Tel: +61 3 9415 5000
ANZ Bank Ltd
Whitebark Energy Limited shares and
options are listed on the Australian
Securities Exchange (ASX: WBE)
www.whitebarkenergy.com
Page 2
WHITEBARK ENERGY LIMITED – Chairman’s Message
Chairman’s Message
Dear Fellow Shareholders,
The past financial year has been seen solid progress on the board’s vision of posi�oning your Company for future
growth but has also been marked by frustra�ons in being able to swi�ly deliver on its promise.
Following a successful capital raising in May 2022, Whitebark drilled its ‘Rex-4’ development well early in the 2023
Financial Year which presented itself as the most significant immediate cashflow growth opportunity when ranked
against others in his strategic review of the field and opera�ons.
The development process of Rex-4 achieved its aims, reaching a total depth of 3,647m with a subsequent horizontal
sec�on of some 2300m encountering 100% reservoir sands. Post ‘fracking’, expecta�ons for the well have not met
an�cipated produc�on rates of 300 barrels of oil a day. This was due to a combina�on of the forma�on not taking the
modelled density for the frac fluid as well as over-arching working capital restric�ons across our Canadian opera�ons.
Although the Company’s financials have benefited from a significant reduc�on in fixed costs, a reflec�on of
the ini�a�ves implemented while Whitebark was in suspension, working capital restric�ons have proven to be a
significant impediment in the ability of your Company to grow current opera�ons. This has been a func�on of less
than ideal market condi�ons in which to raise capital combined with rela�vely high capital expenditure around drilling
of new wells.
As a board, we are commited to Wizard Lake delivering economic returns for shareholders and as a result have
launched a Strategic Review into inves�ga�ng op�ons around how best to achieve this value.
Back in Australia, our 100%-owned Warro Gas Field in the Perth Basin has been the subject of further reviews around
future ac�vi�es together with managing expressions of interest from third par�es in becoming involved in the project.
We will con�nue to manage Warro through this period and minimise costs to shareholders in holding this assets
wherever possible.
On behalf of my fellow Directors, I would like to thank Dr Brealey for his �reless contribu�ons to Whitebark together
with our consultants and advisors in assis�ng with what we s�ll believe is a very atrac�ve asset base in Canada and
Australia.
Yours sincerely,
Duncan Gordon
Chairman
Page 3
WHITEBARK ENERGY LIMITED – Review of Operations
1. Review of Operations
2022/2023 – Successful Capital Raise and Drilling of Rex-4
The Company successfully launched a Prospectus to raise a minimum of $2,500,000 (the offer closed April 2022) via a
non-renounceable entitlement offer to fund development activities at Wizard Lake Oil and Gas Field.
The Star Valley 201 drilling rig was contracted to commence initial drilling operations on the Rex-4 well in late June
2022, with Rex-4 spudding on August 1 and reaching total depth on August 15 2022, having achieved a lateral horizontal
section of 2300m entirely within oil-saturated reservoir. Whitebark subsequently completed a share placement and
convertible note issue in September 2022, raising A$2.5 million (before costs). These funds were employed to complete
and connect the Rex-4 well through existing infrastructure.
Multiple additional well locations have been identified within Wizard Lake, including three 1P Proven Undeveloped
(“PUD”) well locations (Rex-5 through Rex-7) and two 2P Proved and Probable locations (Rex-8 and Rex-9) with the
potential to lift production to 1,000 boepd utilising existing infrastructure.
Climate Change
The Company recognises climate-related risks and the need for these to be managed effectively particularly across the
energy industry.
Key climate-related risks and opportunities relevant to the Company’s operations include:
•
•
•
The transition to a low carbon economy through technological improvements and innovations that support a
lower carbon energy efficient system with decreased demand and changing community sentiment for fossil
fuels. In addition, there is increased time and cost associated with regulatory bodies granting approvals or
licences on fossil fuel intensive projects. Transition to a lower carbon economy also gives rise to opportunity
for the Company’s gas production assets. Natural gas is viewed as a key element to supporting a sustainable
energy transition.
Physical changes caused by climate change include increased severe weather events and chronic changes to
weather patterns which may impact demand for energy and the Company’s production assets and production
capability. These events could have a financial impact on the Company through increased operating costs,
maintenance costs, revenue generation and sustainability of its production assets.
Policy changes by governments which may result in increasing regulation and costs which could have a material
impact on the Company’s operations.
The Company is committed to continually improve climate change related disclosures as processes and understanding
of climate change related matters improve alongside the Company's activities and operations.
Canadian Operations
During the financial year, Whitebark continued to operate Wizard Lake Oil and Gas Field in Alberta, Canada and received
100% of all hydrocarbons produced from the Rex-1, Rex-2, Rex-3 and Rex-4 production wells. The Company holds a
100% working interest in all site facilities, pipelines and infrastructure.
Well performance remained relatively stable and reflected expected natural decline levels.
The Company identified and evaluated several opportunities to optimise the field through further reducing overheads
and stabilising production and commenced implementation of the preferred projects for capital investment.
Page 4
WHITEBARK ENERGY LIMITED – Review of Operations
Wizard Lake Rex Oil Field
(WBE 100% WI)
Production Rates
Production for the financial year ended 30 June 2023 was 53,336 barrels of oil equivalent, comprising 20,505 bbls oil
and ~189,940 mcf gas. Production averaged 56 bbls oil/d and 520 mcf/d gas, equating to approximately 146 boe/d. Over
the final month of the year, production averaged 57 bbls oil/d and 334 mcf/d which equates to 113 boe/d. Since the
end of the reporting period production has been shut in as the company prepares to workover Rex-1, Rex-3 and Rex-4
to optimise production.
Figure 1 – Wizard Lake existing and proposed wells and pipeline
Operations
Downtime was experienced during December due to record low temperatures reaching minus 45 degrees celsius. The
compressor was replaced in February to an upgraded model and took several days to reach optimum performance.
Further severe weather conditions during February and March (to minus 35 degrees celsius) affected the generators at
the 11/17 Battery and the 1/17 Satellite (see Figure 1), the compressor, and caused the freezing of numerous lines.
Lease to buy agreements were completed on all rental equipment during the financial year. Under previous rental
agreements, the company was spending a total of $44,151 per month. With the new lease to buy agreements, this has
been reduced to $30,161 per month - a saving of $13,990 per month or $167,884 per annum. In addition, the lease to
buy agreements mean that the company will own the equipment after 24 months (March 2025), thereby ensuring future
cost savings in the form of saved rental charges.
Rex-1 – hole in the tubing repaired in November
Rex-3 - the well experience gas-locking in November and January, requiring the well to be flushed with fluid.
Page 5
WHITEBARK ENERGY LIMITED – Review of Operations
Rex-4 - the Star Valley 201 drilling rig arrived on location and commenced drilling the initial phase of the Rex-4
development well on August 1, 2022. The well reached Total Depth of 3,647m Measured Depth on August 15, 2022 (on
target, on schedule and within budgetary expectations). The initial phase of drilling achieved all of its objectives with
the horizontal section entirely within oil-saturated Rex Sandstone reservoir and with sufficient extent to accommodate
50 hydraulic fracture stages, per the drilling design (Figure 2)
By drilling over 600m into Section 20 at the northern “toe” location of the well, Rex-4 also fulfilled the farm-in agreement
which was in place with TwP50 such that Whitebark is the 100% owner of future production from Rex-4.
Figure2. Rex-4 well trajectory as plotted from real-time Measurement While Drilling tools
Rex-4 Development well
The Rex-4 well targeted the Rex Sandstone Member of the Lower Cretaceous Mannville Group, the reservoir from which
the Rex-1, Rex-2, and Rex-3 horizontal wells are currently producing. The Star Valley 201 drilling rig was released at
12.30am CST on 15 August 2022 after reaching a Measured Depth (MD) of 3,647 metres at 12.30pm CST on 11 August
2022. The Company successfully ran 4 1/2” production liner on 12-13 August 2022, designed to accommodate 50
hydraulic fracture stimulation stages in the target Rex Sandstone reservoir. The Rex-4 development well achieved all of
its objectives, landing the entire lateral section in the Rex Sandstone reservoir and demonstrating oil-saturation
throughout the wellbore. Per the drilling plan (Figure 2), 2,318 metres of the Rex Sandstone section was drilled at
approximately 1,420 metres True Vertical Depth (TVD), encountering 100% reservoir sand. The lithology of the Rex
Sandstone is fine to upper-medium grained, moderately sorted sandstone with good intragranular porosity. Returned
drill cuttings demonstrate dull yellow fluorescence with instant milky white slow streaming cut fluorescence, indicative
of the presence of crude oil. Extremely wet conditions on the ground required water to be pumped off the lease and
fit-for-purpose matting to be laid before a drilling rig could be physically mobilised. The additional costs and rig-time
associated with this preparatory work caused an overspend against the Authority For Expenditure (AFE) of CAD400k.
During the December Quarter the Company successfully ran 50 hydraulic fracture stimulation stages in the target Rex
Sandstone reservoir at an approximate interval of 40m per the completion plan. The fracture stimulation program was
the most ambitious yet at Wizard Lake and was consistent with the strategic plan of increased horizontal length and a
greater number of fracture stages than in previous wells. Each of the fifty 30 Tonne fracs consisted of 1 tonne of 50/140
sand followed by 29 tonnes of 16/30 sand with final concentrations of 600-800 kg/m3. A total of 1483.5 tonnes of
proppant was pumped during the program. During the fracture stimulation program it became apparent that the
formation would not take the modelled density planned for the frac fluid (1000kg/m3). This inherently required a
Page 6
WHITEBARK ENERGY LIMITED – Review of Operations
greater amount of fluid to be pumped to place the desired amount of proppant into the formation, and led to an
overspend against the AFE of CAD300k.
The Rex-4 well was allowed a “rest” period prior to commencing clean-up; all incremental production is going directly
to market via Whitebark’s 100% owned facilities at Wizard Lake. Initial oil traces were noted in the recovered fluid on
November 22, 2022 at a total of approximately 800 barrels of recovered fluid. Pump rate was gradually increased to 5.5
spm as of December 13, 2022 with accompanying flow rates of ~500 barrels of fluid per day. Oil cut stabilised at ~20%.
Having allowed the wellbore to “rest” and to heal naturally from the fracture stimulation program will help ensure that
the frac sand stays in zone and maximizes the well’s reserve potential. We believe that this strategy will contribute to
greater well lifespan and increased ultimate recovery.
Figure 4- Wizard Lake Facilities
Reserves & Resources Update
The Company conducted an independent revision of its booked 1P and 2P reserves and resources, resulting in decreases
in 1P (1.2 mmboe) and 2P reserves (1.98 mmboe). This decrease reflects the results of analysis of the last twelve months
production data from existing wells Rex-1 through Rex-3, and recalculated forecast decline curves to arrive at revised
estimated ultimate recoverable (“EUR”) reserves per well. Reserves are most significantly affected by less than forecast
oil production rates from all three existing wells and is attributed within 1P Proven Developed Producing (“PDP”) and
Proven Undeveloped (“PUD”) Reserves. This decrease in forecast oil production is somewhat offset by increased gas
yield (approximately 56% of the reserves are natural gas). Updated operating costs and price forecasts were also
incorporated.
Whitebark is confident in its revised reserves and resource metrics and its ability to extract maximum value for
shareholders. The net present value (NPV17% Before Tax) of Whitebark’s 1P reserves at 30 June 2023 was AUD 6.503m
and 2P reserves were AUD 9.703 m (@ CAD 1.0 = AUD 1.15).
Strategic Review
The Strategic Review is a continuous process and has identified several opportunities to optimise cashflow and
production from Wizard Lake – these included the following:
•
•
Purchase of rental equipment. Whitebark was using rented heated storage tanks, pumps and generators for
oil handling which are scaled to accommodate anticipated future enhanced production levels. Canadian
subsidiary Rex Energy signed financing agreements with providers of all rental equipment at Wizard Lake Oil
and Gas field in March. These agreements will provide Opex savings of CAD $160,000 per year and lead to the
ownership of all equipment by March 2025. These purchase agreements decrease fixed costs by over 60%. By
bringing these assets on to the balance sheet, long term cashflow can be improved generating opportunity for
reinvestment in optimisation strategies or exploration
Future development potential. The company has had independent validation of identified 3 PUD (Proven
reserves) locations (Rex-5 through Rex-7) and two 2P (Probable) locations (Rex-8 and Rex-9).
• All options to maximise the value to shareholders of the Wizard Lake oil and gas field are being explored.
Page 7
WHITEBARK ENERGY LIMITED – Review of Operations
Western Australian Operations – Warro Gas Project (WBE 100%)
The Company commenced a formal divestment process for its Warro Gas Project during October 2022. The decision to
divest was a culmination of a strategic review of the asset over the previous 12 months together with heightened
interest in the project in the WA gas market at that time. 80 companies were approached directly with the introductory
presentation viewed 500 times online. Of the companies approached directly 47 declined to review the opportunity and
32 reviewed the initial field data made available. Of these 5 companies expressed an interest in a more detailed review
however all eventually withdrew from the process citing various concerns about commercialising the project.
The Warro gas field is located in Retention Lease 7,200 kilometres north of Perth and is 100% owned by Whitebark. The
project is ideally located just north of the large ~650 Terajoule per day Perth market and is 30km east of both the
Dampier-Bunbury Natural Gas Pipeline and the Dongara-Perth Parmelia Pipeline which gives full access to the 1,200
Terajoule per day Western Australian gas market.
The Warro project continues to be in care and maintenance, awaiting Government guidance on the regulatory changes
to be made to implement the recommendations of the Fracking Inquiry. All necessary work to maintain the regulatory
compliance of the Warro gas field (well inspections, soil and water sample analysis) continues to be conducted along
with the administration of the Title (fees, insurance, lease access costs and rates).
The Board of Directors continues to assess the Warro Gas Project to determine whether it is to be retained or divested
to focus on core projects.
Figure 4 - Drill rig on site at Rex-4
Page 8
WHITEBARK ENERGY LIMITED – Reserves and Resources Statements
Corporate
Capital Raising
The Company has raised A$1,225,000 and issued 816,666,666 Ordinary Shares to major shareholders, Sophisticated and
Professional Investors at a price of $0.0015 per ordinary share before costs via a placement which was completed on 3
October 2022.
The Company has also raised A$1,225,000 via an offer of 816,666,666 Convertible Notes to Sophisticated and
Professional Investors, each with a face value of $1.00 at a subscription price of $0.0015 per Convertible Note. The
Convertible Notes were converted into 816,666,666 fully paid ordinary shares at the same share price as the placement
($0.0015) after obtaining shareholder approval at the Company’s Annual General Meeting in November 2022.
In addition, the company raised A$50,000 and issued 33,333,333 Ordinary Shares to a director at a price of $0.0015 per
ordinary share before cost after obtaining shareholder approval at the Company’s Annual General Meeting in November
2022.
Offer proceeds were utilised to:
Funding development activities at the 100%-owned Wizard Lake Project in Alberta, Canada;
•
• Working capital requirements; and
• Administration costs.
The Company exited voluntary suspension and was reinstated to the Australian Securities Exchange on 7 June 2022.
2 Reserves and Resources Statement
The following summarises Whitebark Energy Limited’s (WBE) Proved Reserves (1P), Proved plus Probable Reserves
(2P) and contingent and prospective resources as of the evaluation date of 30 June 2023. The Company conducted an
independent review of its booked 1P and 2P reserves and resources during Q1 FY24 which resulted in decreases in 1P
reserves 2P reserves. Reserves are most significantly affected by less than forecast oil production rates from all four
existing wells and are attributed within 1P PDP and PUD Reserves.
Whitebark is confident in its revised reserves and resource metrics and its ability to extract maximum value for
shareholders. The net present value (NPV10% Before Tax) of Whitebark’s 2P reserves at 30 June 2023 was
AUD15.398mm(@ CAD 1.0 = AUD 1.15)
Resources & Reserves as at 30 June 2023
100% Field Reserves (MMboe)
Category
Developed & Undeveloped
Proved
1P
1.196
Proved & Probable
2P
1.982
100% Field Contingent Resources (MMboe)
Contingent Resources were not assessed for FY23
Table 1: Proved and Probable Reserves and Contingent Resources, 100% Rex Energy, 30 June 2023
Page 9
WHITEBARK ENERGY LIMITED – Reserves and Resources Statements
Reserves
The total Field 2P Reserves Net to Whitebark (after Royalties) at its 100% owned Wizard Lake Oil and Gas Field (Table
1) at 30 June 2023 are assessed to be 1.98 million barrels of oil equivalent. The barrels of oil equivalent figure
comprise 0.750 million barrels of crude oil, 6.52 billion cubic feet of natural gas and 0.15 million barrels of natural gas
liquids.
2P Reserves include 1P Proven Developed Producing Reserves (“PDP” – those remaining reserves attributed to existing
wells Rex-1 through Rex-4); 1P Proven Undeveloped Reserves (“PUD” – those reserves accessible from existing
infrastructure and requiring the drilling of Rex-5 through Rex-7); and 2P Probable Reserves (those accessible and
requiring a new well-pad, new facilities and the drilling of Rex-8 and Rex-9 (for the purpose of this assessment).
NPV17 of Resources & Reserves as at 30 June, 2023
100% Field Reserves (AUD millions)
Category
Proved (1P)
Proved & Probable (2P)
Developed & Undeveloped
6.503
9.703
Table 2: NPV17 of Proved and Probable Reserves, 100% Rex Energy, June 30 2023
Contingent Resources
The Field Contingent Resources comprise volumes attributed to future planned wells with identified locations within
the modelled reservoir distribution. Drilling of these locations will require additional facilities and the expansion of the
Whitebark land position. Contingent resources were not assessed for the FY23 Reserves Report.
Reporting Period Movements in Reserves
Resources & Reserves as at 30 June 2022
100% Field Reserves (MMboe)
Category
100% Field Reserves at 30 June 2022
FY21 Production
Revisions
% change from 30 June 2021
100% Field Reserves at 30 June 2022
Proved
Proved & Probable
1P
2.29
(0.54)
(1.17)
-51%
1.12
2P
5.12
(0.54)
(3.14)
-61%
1.98
100% Field Contingent Resources (MMboe)
Page 10
WHITEBARK ENERGY LIMITED – Reserves and Resources Statements
Contingent Resources were not assessed for FY23
Table 3: Reporting Period Movements in Reserves and Contingent Resources
The Reserves and Contingent Resources Report dated 30 June 2023 reports a decrease of 51% to Proved 1P reserves
and a decrease of 61% to Proved plus Probable 2P reserves against 30 June 2022.
The reporting period movements show that the overall level of 1P reserves has decreased over and above the
production volume from the field during FY22 to 30 June 2022. This decrease reflects the results of the analysis of 12
months of further historical production data from existing wells Rex-1 through Rex-4, and recalculated forecast decline
curves to arrive at revised, more conservative estimated ultimate recoverable (“EUR”) reserves per well.
Critically, in the June 2023 Reserves Assessment, only three Proven (PUD) well locations were assessed (Rex-5 through
to Rex-7) and two Probable (2P) well locations. The reserves associated with these locations carry a high degree of
confidence; due to the principal of aggregation of reserves, the total portfolio reserves estimate carries a higher degree
of confidence than the estimates for the individual wells and locations.
Reserves were then adjusted for production during the period.
Notes on Calculation of Reserves and Resources:
The Wizard Lake Oil and Gas Field has one producing reservoir, the Rex Sand Member of the Lower Cretaceous Upper
Mannville Group.
All reserves and resources are estimated by deterministic estimation methodologies consistent with the definitions and
guidelines in the Society of Petroleum Engineers (SPE) 2007 Petroleum Resources Management System (PRMS).
Under the SPE PRMS guidelines, “Reserves are those quantities of petroleum anticipated to be commercially recoverable
by application of development projects to known accumulations from a given date forward under defined conditions”.
Contingent Resources are “those quantities of petroleum estimated, as of a given date, to be potentially recoverable
from known accumulations by application of development projects, but which are not currently considered to be
commercially recoverable owing to one or more contingencies”.
Qualified Petroleum Reserves and Resources Evaluator Statement:
The information contained in this report regarding the Whitebark Energy Ltd reserves and contingent resources is based
on and fairly represents information and supporting documentation compiled by Dr. Simon Brealey who is an employee
of Whitebark Energy Ltd and holds a PhD. in oilfield geology. All Cashflow runs and decline analysis of the existing wells
and future type curve wells were generated by Insite with input parameters reviewed and validated for this report.
Insite Petroleum Consultants Ltd. (“Insite”) consent that the reserve and resource forecasts used in this report relating
to the Wizard Lake Oil and Gas Field are based on an independent review conducted by Insite and fairly represent the
information and supporting documentation reviewed. The information was prepared and reviewed by:
• Ron Bojechko, Professional Engineer, of Suite 2000, 801 Sixth Avenue SW, Calgary, Alberta, Canada: Senior
Reservoir Engineer employed by InSite Petroleum Consultants Ltd., which Company did prepare an evaluation
of the oil and gas interests of Rex Energy Ltd. The effective date of this evaluation is June 30, 2023. Attended
the Southern Alberta Institute of Technology in the years of 1980-82 and I graduated with a diploma in
Petroleum Technology. Also attended the University of Calgary in the years of 1986-87 as well as the University
of Wyoming in the years of 1988-89 and graduated with a Bachelor of Science Degree in Petroleum
Engineering; a registered Professional Engineer in the Province of Alberta; and have in excess of thirty years
of experience in the conduct of evaluation and engineering studies related to oil and gas fields.
•
J. Ed Hasiuk, Professional Geologist, of Suite 2000, 801 Sixth Avenue SW, Calgary, Alberta, Canada: a Senior
Geologist employed by InSite Petroleum Consultants Ltd., which Company did prepare an evaluation of the oil
and gas interests of Rex Energy Ltd. The effective date of this evaluation is June 30, 2023. Attended the
University of Brandon and graduated with a Bachelor of Science Degree in Geology in 1974; a registered
Professional Geologist in the Province of Alberta; and has in excess of thirty-five years of experience in the
petroleum
in the conduct of evaluation and
engineering/geological studies related to oil and gas fields.
industry with twenty-eight years of experience
Page 11
WHITEBARK ENERGY LIMITED – Reserves and Resources Statements
•
INDEPENDENT PETROLEUM ENGINEERS CONSENT The undersigned firm of Independent Petroleum Engineers,
of Calgary, Alberta, Canada, knows that it is named as having prepared an evaluation of the oil and gas interests
of Rex Energy Ltd., dated August 10th, 2023, and hereby gives its consent to the use of its name and to the
use of the said estimates.
Warro Field, Western Australia
Retention Licence 7 in WA, which contains the Warro tight gas discovery, is the subject of ongoing review by
Management. At this time no commercial resources are associated with the license.
Figure 6 – Wizard Lake Oil Field: Location; Field reservoir map; Existing and planned wellbores
Page 12
WHITEBARK ENERGY LIMITED – Director’s Report
1 Directors’ Report
1.1 Directors’ Meetings
Board meetings held during the year and the number of meetings attended by each Director was as follows:
Director
Duncan Gordon
Matthew White
Giustino Guglielmo
Board of Directors
Present
Eligible to attend
8
8
8
8
8
8
Board and Management Committees
In view of the current composition of the Board (which comprises a non-executive chairman and two non-executive
directors) and the nature and scale of the Company’s activities, the Board has considered that establishing formally
constituted committees for audit, board nominations, remuneration and general management functions would
contribute little to its effective management.
1.2 Corporate Governance
In recognising the need for the highest standards of corporate behaviour and accountability, the Directors of Whitebark
Energy Limited support the principles of sound corporate governance. The Board recognises the recommendations of
the Australian Securities Exchange Corporate Governance Council and considers that the Company is in compliance with
those guidelines which are of importance to the commercial operation of a junior listed resource Company. During the
financial year, shareholders continued to receive the benefit of an efficient and cost-effective corporate governance
policy for the Company.
1.3 Directors’ Information
Duncan Gordon B. Eng| Non-executive Chairman
Appointed 8 July 2021, previously was non-executive director (appointed 3 March 2021)
Experience and expertise:
Mr Gordon is a founder and co-principal of Adelaide Equity Partners Ltd and has extensive experience working within the
mining and natural resources sector. A qualified engineer with accompanying financial background, he has taken
principal roles in assisting ASX-listed companies in an advisory capacity, including the identification of major corporate
acquisition and divestment opportunities, Initial Public Offerings and raising debt and equity capital both within and
outside Australia.
Other ASX Directorships in the last 3 years:
Mr Gordon is a former director of Dreadnought Resources Ltd (resigned in April 2019).
Matthew White ACA, B. Accg | Non-executive Director
Appointed 3 March 2021
Experience and expertise:
Mr White has over 30 years’ experience as a Chartered Accountant and has a Bachelor of Arts in Accountancy, Diploma
in Financial Planning and a Diploma in Mortgage Broking. Mr White is the founder and sole director of Business Initiatives
Pty Ltd, an Adelaide based Chartered Accountancy and financial services firm. Mr White works in a client tax and business
advisory role for small to medium sized businesses.
Other ASX Directorships in the last 3 years:
Aerometrex Limited appointed in September 2011 (current)
Page 13
WHITEBARK ENERGY LIMITED – Director’s Report
Giustino (Tino) Guglielmo B. Eng | Non-executive Director
Appointed 8 July 2021
Experience and expertise:
Mr Guglielmo is a Petroleum Engineer with over 40 years of technical, managerial and senior executive experience in
Australia and internationally. Mr Guglielmo was the CEO and Managing Director of two ASX listed companies; Stuart
Petroleum Limited for seven years and Ambassador Oil & Gas Limited for three years. Mr Guglielmo has also worked at
Santos Limited, Delhi Petroleum Limited, and internationally with NYSE listed Schlumberger Corp. His experience spans
the Cooper basin, Timor Sea, Gippsland basin, and exposure to US land and other international basins. Mr Guglielmo
was a member of the Resources and Infrastructure Task Force and the Minerals and Energy Advisory Council, both South
Australian Government advisory bodies. He is a Fellow of the Institution of Engineers, Australia, a member of the Society
of Petroleum Engineers and Australian Institute of Company Directors.
Other ASX Directorships in the last 3 years:
Appointed Managing Director of Bass Oil Limited 1 February 2017 (current) previously Executive Director (Appointed
16 December 2014)
Kaitlin Smith CA, FGIA, B. Com (Acc)|Company Secretary
Appointed 11 June 2021
Experience and expertise:
Ms Kaitlin Smith was appointed to the position of Company Secretary on 11 June 2021. Ms Smith provides company
secretarial and accounting services to various public and proprietary companies. She is a Chartered Accountant, a
fellow member of the Governance Institute of Australia and holds a Bachelor of Commerce (Accounting).
Page 14
WHITEBARK ENERGY LIMITED – Director’s Report
2 Remuneration Report (Audited)
This Remuneration Report outlines the remuneration arrangements which were in place during the period and remain
in place as at the date of this report, for the key management personnel of Whitebark Energy Limited. For the purposes
of this report, “key management personnel” is defined as persons having authority and responsibility for planning,
directing and controlling the activities of the Company, directly or indirectly, including any Director (whether executive
or otherwise) of the Company.
2.1 Remuneration Policy
Key management personnel remuneration is based on commercial rates and the existing level of activities in the Group
at this point of time. Should the extent of those activities change, the remuneration of key management personnel
would be amended to reflect that change.
2.2 Principles of Compensation
Remuneration is referred to as compensation throughout this report.
Under overall authority of the Board, key management personnel and other executives have authority and responsibility
for planning, directing and controlling the activities of the Company and the consolidated entity. Key management
personnel include the most highly remunerated executives for the Company and the consolidated entity.
Compensation levels for key management personnel of the Company and relevant key management personnel of the
consolidated entity are competitively set to attract and retain appropriately qualified and experienced key management
personnel. The Company from time to time obtains independent advice on the appropriateness of compensation
packages of both the Company and consolidated entity given trends in comparative companies both locally and
internationally and the objectives of the Company’s compensation strategy. For the year ended 30 June 2023 no
independent advice has been obtained in relation to compensation packages.
The compensation structures explained below are designed to attract suitably qualified candidates, reward the
achievement of strategic objectives, and achieve the broader outcome of creation of value for shareholders. The
compensation structures take into account:
The capability and experience of the key management personnel;
The key management personnel’s ability to control the relevant assets’ performance;
The amount of incentives within each key management person’s compensation.
Compensation packages may include a mix of fixed and variable compensation and short and long-term performance-
based incentives.
In addition to their salaries, the consolidated entity may also provide non-cash benefits to its key management
personnel in the form of share-based payments.
2.2.1.1 Fixed Compensation
Fixed compensation consists of base compensation, which is calculated on a total cost basis and includes any Fringe
Benefit Tax charges related to employee benefits.
2.2.1.2 Performance-linked Compensation
The Company currently has no performance-based remuneration built into key management personnel remuneration
packages.
2.2.1.3 Long-term Incentive
The Company currently has long-term incentives built into key management personnel remuneration packages,
specifically unlisted options in Whitebark Energy Limited.
2.2.1.4 Service Contracts
On appointment to the Board, all non-executive directors enter into a service agreement with the Company in the form
of a letter of appointment. The letter summarises the terms, including compensation, relevant to the office of the
director.
Page 15
WHITEBARK ENERGY LIMITED – Director’s Report
Remuneration and other terms of employment for the executive directors and other non-director key management
personnel are also formalised in service agreements. Each of these agreements provide for the provision of bonuses,
other benefits including health and superannuation, and participation in the issuance of options. Other major provisions
of the agreement relating to remuneration are set out below.
Directors and key personnel
Term of agreement
Base fee or salary package
Termination
benefit
Directors
Duncan Gordon
On-going commencing 3 March 2021
$50,000 pa
Non-Executive Chairman
Matthew White
On-going commencing 3 March 2021
$50,000 pa
Non-Executive Director
Giustino Guglielmo
On-going commencing 8 July 2021
$50,000 pa
Nil
Nil
Nil
Non-Executive Director
Executives
Dr Simon Brealey
On-going commencing 29 April 2021
$120,000 pa
Nil
Interim Chief Executive Officer
Non-Executive Directors
Total compensation for all non-executive Directors is to be approved by the Company in general meeting as detailed in
the Company’s Constitution.
The Directors had previously resolved to accrue their fees until such time as the company raises over $ 1.0m in capital.
This occurred on 2nd May 2022, however the Directors have continued to accrue their fees at this time based upon the
principles of sound financial management.
Page 16
3 Directors and Executive Officers’ Remuneration (Consolidated Entity)
The following table sets out remuneration accrued (paid and unpaid) to Directors and key executive personnel of the
Company and the consolidated entity during the reporting period:
WHITEBARK ENERGY LIMITED – Director’s Report
Salary
and Fees
AUD
Cash
Bonus
Terminati
on
payment
Non-cash
Bonus
Superann-
uation
Share
based
payments
Total
Value of share-
based
payments as a
proportion of
remuneration
Performance
related
payments as a
proportion of
remuneration
30 June 2023
Non-Executive
directors
Duncan Gordon
50,000
Matthew White
50,000
-
-
-
-
-
-
Giustino
Guglielmo
Executive
50,000
Simon Brealey
120,000
Total
270,000
-
-
-
-
-
-
-
-
50,000
50,000
-
50,000
-
-
120,000
270,000
-
-
-
-
-
-
-
-
-
-
Salary
and Fees
AUD
Cash
Bonus
Terminati
on
payment
Non-cash
Bonus
Superann-
uation
Share
based
payments
Total
Value of share-
based
payments as a
proportion of
remuneration
Performance
related
payments as a
proportion of
remuneration
30 June 2022
Non-Executive
directors
Duncan Gordon
50,000
Matthew White
50,000
-
-
-
-
-
-
-
-
6,267 56,267
6,267 56,267
Giustino
Guglielmo
Executive
50,000
6,267 56,267
11%
11%
11%
Simon Brealey
120,000
10,445 130,445
8%
Total
270,000
-
-
-
-
29,246
299,246
-
-
-
-
Page 17
WHITEBARK ENERGY LIMITED – Director’s Report
4 Equity Instruments
4.1 Options Granted as Compensation
No options, rights or other equity-based compensation was granted to key management personnel during the year
ended 30 June 2023 (30 June 2022: 70,000,000)
4.2 Option Holdings of Key Management Personnel (Consolidated Entity)
Details of options and rights held directly, indirectly, or beneficially by key management personnel and their related
parties are as follows:
Balance at
01-Jul-22
Acquired
during
financial year
Granted as
Remuneration
Net other
changes
Balance at
30-Jun-23
Not
Exercisable
Unlisted Options
Non-Executive
directors
Duncan Gordon
Matthew White
25,481,560
15,000,000
Giustino Guglielmo
52,500,000
Executive
Simon Brealey
Total
30,000,000
122,981,560
-
-
-
-
-
-
-
-
-
-
-
-
25,481,560
15,000,000
(25,000,000)
27,500,000
(5,000,000)
25,000,000
(30,000,000)
92,981,560
-
-
-
No Key management personnel and their related parties held listed options during the year ended 30 June 2023.
4.3 Other Transactions of Key Management Personnel
Details of equity instruments (other than options and rights) held directly, indirectly or beneficially by key management
personnel and their related parties are as follows:
Shares held in Whitebark Energy Ltd:
Balance at
01-Jul-22
Acquired during
the financial
year
Granted as
Remuneration
Net other
changes
Balance at
30-Jun-23
Ordinary Shares
Non-Executive
directors
Duncan Gordon
62,889,357
-
Matthew White*
16,500,000
33,333,333
Giustino Guglielmo
75,000,000
Executive
Simon Brealey
10,000,000
-
-
Total
164,389,357
33,333,333
-
-
-
-
-
-
-
-
-
-
62,889,357
49,833,333
75,000,000
10,000,000
197,722,690
* Mr White participated in a capital raising and acquired 33,333,333 fully paid ordinary shares after obtaining shareholder approval in the
Company’s 2022 Annual General Meeting.
Page 18
The aggregate amounts recognised during the year relating to directors’ related parties (included in table at 5) were as
follows:
WHITEBARK ENERGY LIMITED – Director’s Report
Adelaide Equity Partners Ltd(i)
AE Administrative Services Pty
Ltd (ii)
Business Initiatives Pty Ltd (iii)
Transactions during the year
Balance outstanding as at:
30-Jun-23
30-Jun-22
30-Jun-23
30-Jun-22
114,500
240,000
143,000
102,250
26,498
140,791
281,789
63,327
140,838
444,165
18,148
119,236
280,384
36,333
56,949
195,532
The terms and conditions of the transactions were no more favourable than those available, or which might be
reasonably available, on similar transactions to non-director related entities on an arms-length basis.
(i)
(ii)
Adelaide Equity Partners Ltd is a company associated with Mr Duncan Gordan. The charges were in respect of investor relations services and
capital raise services provided.
AE Administrative Services Pty Ltd is a company associated with Mr Duncan Gordan. The charges were in respect of company secretarial services
provided.
(iii)
Business Initiatives Pty Ltd is a company associated with Mr Matthew White. The charges were in respect of accounting, bookkeeping, financial
control and marketing functions undertaken for the group.
5 Company Performance, Shareholder Wealth and Director and Executive
Remuneration
The remuneration policy has been tailored to increase goal congruence between the shareholders, key management
personnel, and other employees. However, the Company continues to investigate alternative means for achieving this
goal to the benefit of all stakeholders. There is no direct relationship between the remuneration policy and Company
performance.
6 Voting and Comments Made at the Company’s 2022 Annual General Meeting
Whitebark Energy Ltd received 96.10% of “yes” votes on its remuneration report for the 2022 financial year. The
Company did not receive any specific feedback at the AGM on its remuneration report.
7 Use of Remuneration Consultants
During the financial year ended 30 June 2023, the Company did not engage remuneration consultants to review its
existing remuneration policies and provide recommendations on how to improve both the short-term incentives (‘STI’)
program and long-term incentives (‘LTI’) program.
End of Audited Remuneration Report
8 Principal Activities
The principal activity of the consolidated entity during the course of the financial period was the production of oil and
gas in Alberta, Canada and the evaluation of oil and gas exploration projects in Western Australia.
Page 19
WHITEBARK ENERGY LIMITED – Director’s Report
9 Results and Dividends
The consolidated entity’s loss after tax attributable to members of the Company for the financial year ending 30 June
2023 was $4,304,426(30 June 2022 loss: $915,241). No dividends have been paid or declared by the Company during
the period ended 30 June 2023.
10 Financial Position
The net assets of the consolidated entity at 30 June 2023 were $1,429,583 (30 June 2022: $3,462,739) of which $
195,008 (30 June 2022: $2,150,710) represents cash and cash equivalents.
During the financial year the company raised an amount of $2,318,498 (after costs) (2021: $2,271,880) from the issue
of 1,666,666,665 ordinary fully paid shares (2022: 1,275,093,645).
11 Earnings / (Loss) Per Share
The basic earnings/(loss) per share for continuing operations of the consolidated entity for the financial year ending 30
June 2023 was (0.0638) cents loss per share (30 June 2022: 0.02 cents loss per share).
12 Events Subsequent to Reporting Date
Other than the below, no material matters or circumstances have arisen since the end of the financial year which have
significantly affected or may significantly affect the operations, results or state of affairs of the consolidated entity.
Wizard Lake shut-in
Subsequent to the reporting period Whitebark launched a capital raising exercise in order to generate funds to be
deployed to return Rex 1, 3 and 4, to full production. Each of the wells is experiencing difficulties from anticipated events
and solutions have been identified for each. Given the modest gas generation from current production, the Company
has elected to temporarily close the field until final workover plans are approved. This process is expected to take place
within 30 days.
Consequently, Wizard Lake has been deliberately shut-in since August 28
for each well and cost estimates to return to optimal production currently under evaluation. A summary is provided
below:
2023 with the planned mitigation measures
th
• Rex-1 has parted rods which can be remedied with a straight=forward workover estimated at CAD$25k. The
well was contributing 8 bopd and 29 mcf/d (14 boe/d)
• Rex-3 is sand-bridged (ie. “choked”) in the horizontal section due to the gradual ingress of sand into the lateral
over its years of production. The Company plans to perform innovative “Jetsweep” workover operations in
horizontal elements of select Wizard Lake production wells. The initial program at Rex-3 is estimated to take 9
days at a cost of CAD $310k and can deliver significant economic benefits at a fraction of the cost of drilling
new wells (adding A$60-A$80 per month of netback cashflow). Rex-3 production will be significantly increased
through the conduction of this operation, bringing Field production back to over 200boe per day. Prior to
choking the well was contributing 15 bopd and 450 mcf/d (85 boe/d) however it should be noted that clean-
out operations have the potential to see Rex-3 improve on its pre-shut-in rates.
• Rex-4 has holes in the tubing due to wear (workover estimate CAD $125k). The well was contributing 50 bopd
and 110 mcf/d (70 boe/d) prior to being shut in.
• Rex-2 alone was simply not producing sufficient gas to run the gensets and the compressor.
Capital Raising - Convertible Note
On 12 September 2023 the Company announced it was raising capital through a convertible note to sophisticated and
wholesale investors. The Company is seeking $ 1.0m. Each note has a face value of $ 1.00 with an interest rate of 20%
p.a. payable upfront and deducted from the principal amount, such that the payment consideration received by the
Company is net of interest upfront. The maturity date is 12 months from date of issue and the notes will convert to
ordinary share at an Issue Price of $0.0005 per share or cash consideration repayment on the maturity date (at the
noteholder’s discretion). The money raised will be used to workover non-operational wells in the Wizard Lake oil and
gas field. The offer is currently still open.
Page 20
WHITEBARK ENERGY LIMITED – Director’s Report
Creditor Claim – Rex Energy Ltd
On 26 July 2023 a claim was lodged against Rex Energy Limited with the Court of King’s Bench Alberta in the amount
of $CAD 496,747.89 (AUD$ 556,107.34) The claim is in respect of unpaid invoices pertaining to the completion of the
Rex-4 oil and gas well. The company has engaged legal representation and the matter is on hold with no next steps or
deadlines currently in place. The Plaintiffs have not called for a Statement of Defence yet.
Extraordinary General Meeting
The company held an extraordinary general meeting on 27 September 2023. Apart from ratification of prior issue of
shares, it was resolved to consolidate the capital of the company pursuant to Section 254H of the Corporations Act on
the basis that every fifty (50) shares be consolidated into one (1) share and every fifty (50) options be consolidated
into one (1) option.
13 Likely Developments and Expected Results
There are no likely developments of which the directors are aware which could be expected to significantly affect the
results of the Group’s operations in subsequent financial years not otherwise disclosed in the Principal Activities and
Operating and Financial Review or the Significant Events after the Balance Date sections of the Directors’ Report.
The Company continues to look for acquisition opportunities as they arise.
14 Environmental Regulations
The operations of the Group are subject to environmental regulation from two government bodies.
The Australian assets are monitored under the laws of the State of Western Australia. The Group holds various
environmental licenses issued under these laws, to regulate its exploration activities in Australia. These licenses include
conditions and regulations in relation to specifying limits on discharges into the air, surface water and groundwater,
rehabilitation of areas disturbed during the course of exploration activities and the storage of hazardous substances. All
environmental performance obligations are monitored by the board of directors and subjected from time to time to
Government agency audits and site inspections. There have been no material breaches of the Group’s licenses and all
mining and exploration activities have been undertaken in compliance with the relevant environmental regulations.
The Canadian assets are subject to regulation by the Alberta Energy Regulator (AER). The AER ensures companies are
prepared to meet their obligations at the end of a project’s life including environmental obligations.
15 Directors and Executives Interests
The interests of the Directors and Executives in the shares and options of the Company, as notified by the Directors to
the ASX in accordance with S205G (1) of the Corporations Act 2001, at the date of this report and including transactions
since 30 June 2023 are as follows:
Ordinary Shares
Unlisted Options
Non-Executive directors
Duncan Gordon*
Matthew White**
Giustino Guglielmo***
Executive
Simon Brealey
62,889,357
49,833,333
75,000,000
25,481,560
15,000,000
27,500,000
10,000,000
25,000,000
* Shares and 10,481,560 unlisted options held in the name of Chesser Nominees Pty Ltd of which Mr Gordon is a Director.
**Unlisted options held in the name of 199 Investment Pty Ltd of which is controlled by Mr Matthew White.
**Held in the name of Miller Anderson Pty Ltd ATF Longhorn Ridge Superannuation account. Mr Guglielmo is Director of Miller Anderson Pty Ltd and sole beneficiary of Longhorn Ridge
Superannuation account.
Page 21
WHITEBARK ENERGY LIMITED – Director’s Report
16 Share Options
16.1
Options Granted to Officers of the Company
No options granted to key management personnel of the company during the 2023 financial year (2022: 70,000,000).
No options have been granted to officers of the Company since the end of the financial year to the date of this Directors’
report.
16.2
Unissued shares under options
As at the date of the report, there were 749,906,567 unlisted options on issue detailed as follows:
Grant Date
24-Mar-22
Exercisable
7-Jun-22 to 31-Jan-24
Expiry Date
31-Jan-24
Exercise price
$0.004
Number of options
70,000,000
23-May-22
23-May-22 to 23-May-25
23-May-25
30-Nov-22
30-Nov-22
06-Jun-23 to 6-Dec-24
06-Dec-22 to 30-Nov-25
6-Dec-24
30-Nov-25
$0.004
$0.004
$0.003
624,906,567
25,000,000
30,000,000
Option holders do not have any right, by virtue of the option, to participate in any share issue of the Company.
16.3
Shares Issued on Exercise of Options
No shares were issued on the exercise of unlisted options during the financial year. 177,800,000 unlisted options were
expired without exercise during the year.
17 Indemnification and Insurance of Officers and Auditors
17.1
Indemnification
An indemnity agreement has been entered into with each of the Directors and Company Secretary of the Company
named earlier in this report. Under the agreement, the Company has agreed to indemnify those officers against any
claim or for any expenses or costs which may arise as a result of work performed in their respective capacities to the
extent permitted by law. There is no monetary limit to the extent of this indemnity.
17.2
Insurance Premiums
During the financial year the Company did not pay insurance premiums in respect of Directors’ and Officers’ liability and
legal expenses’ insurance contracts, for current Directors and Officers.
There were no legal proceedings entered into on behalf of the Company or the consolidated entity by any of the
Directors or Executive Officers of the Company.
The Group has not otherwise, during or since the end of the financial year, except to the extent permitted by law,
indemnified or agreed to indemnify any current or former officer or auditor of the Group against a liability incurred as
such by an officer or auditor.
18 Corporate Structure
Whitebark Energy Limited is a Company limited by shares that is incorporated and domiciled in Australia. The Company
is listed on the Australian Securities Exchange under ticker code WBE.
19 Non-Audit Services
During the year UHY Haines Norton, the Company’s auditor, performed no other services in addition to their statutory
duties.
Page 22
WHITEBARK ENERGY LIMITED – Director’s Report
20 Lead Auditor’s Independence Declaration
The Lead Auditor’s Independence Declaration is set out on page 26 and forms part of the Directors’ report for the
financial year ended 30 June 2023.
Signed in accordance with a resolution of the Directors.
Adelaide, 29 September 2023
Duncan Gordon
Chairman
Page 23
Auditor’s Independence Declaration under Section 307C of the
Corporations Act 2001 To the Directors of Whitebark Energy Limited
As lead auditor for the audit of Whitebark Energy Limited for the financial year ended
30 June 2023, I declare that, to the best of my knowledge and belief, there have been:
(a)
no contraventions of the auditor independence requirements of the Corporations
Act 2001 in relation to the audit; and
(b)
no contraventions of any applicable code of professional conduct in relation to the
audit.
This declaration is in respect of Whitebark Energy Limited and the entities it controlled
during the year ended and as at 30 June 2023.
Mark Nicholaeff
Partner
Sydney
29 September 2023
UHY Haines Norton
Chartered Accountants
24
Level | 1 York Street | Sydney | NSW | 2000 GPO Box 4137 | Sydney | NSW | 2001t: +61 2 9256 6600 | f: +61 2 9256 6611 sydney@uhyhnsyd.com.auwww.uhyhnsydney.com.auAn association of independent (cid:386) rms in Australia and New Zealand and a member of UHY International, a network of independent accounting and consulting (cid:386) rms.UHY Haines Norton—ABN 85 140 758 156 NSWBN 98 133 826Liability limited by a scheme approved under Professional Standards Legislation.Passion beyond numbers9
INDEPENDENT AUDITOR’S REPORT
To the Members of Whitebark Energy Limited
Report on the Audit of the Financial Report
Opinion
We have audited the financial report of Whitebark Energy Limited (the Company) and its subsidiaries
(the Group) for the year ended 30 June 2023, which comprises the consolidated statement of financial
position as at 30 June 2023, the consolidated statement of profit or loss and other comprehensive
income, consolidated statement of changes in equity and consolidated statement of cash flows for the
year then ended, notes to the financial statements, including a summary of significant accounting
policies, and the directors’ declaration.
In our opinion, the accompanying financial report of the Group is in accordance with the Corporations
Act 2001, including:
i. giving a true and fair view of the Group’s financial position as at 30 June 2023 and of its financial
performance for the year ended; and
ii. complying with Australian Accounting Standards and the Corporations Regulations 2001.
Basis for Opinion
We conducted our audit in accordance with Australian Auditing Standards. Our responsibilities under
those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial
Report section of our report. We are independent of the Group in accordance with the auditor
independence requirements of the Corporations Act 2001 and the ethical requirements of the
Accounting Professional and Ethical Standards Board’s APES 110 Code of Ethics for Professional
Accountants (the Code) that are relevant to our audit of the financial report in Australia. We have also
fulfilled our other ethical responsibilities in accordance with the Code.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis
for our opinion.
Material Uncertainty Related to Going Concern
We draw attention to Note 2 (b) of the financial report, which discloses the Group’s ability to continue
as a going concern. The matters described in Note 2 (b) of the Financial Report, indicate a material
uncertainty that may cast doubt on the Group’s ability to continue as a going concern and, therefore,
whether it will realise its assets and discharge its liabilities in the normal course of business, and at the
amounts stated in the financial report. Our opinion is not modified in respect of this matter.
25
Level | 1 York Street | Sydney | NSW | 2000 GPO Box 4137 | Sydney | NSW | 2001t: +61 2 9256 6600 | f: +61 2 9256 6611 sydney@uhyhnsyd.com.auwww.uhyhnsydney.com.auAn association of independent (cid:386) rms in Australia and New Zealand and a member of UHY International, a network of independent accounting and consulting (cid:386) rms.UHY Haines Norton—ABN 85 140 758 156 NSWBN 98 133 826Liability limited by a scheme approved under Professional Standards Legislation.Passion beyond numbers9
Key Audit Matters
Key audit matters are those matters that, in our professional judgement, were of most significance in
our audit of the financial report of the current year. These matters were addressed in the context of
our audit of the financial report as a whole, and in forming our opinion thereon, but we do not provide
a separate opinion on these matters.
We have determined the matters described below to be the key audit matters to be communicated in
our report.
MATERIAL UNCERTAINTY RELATED TO GOING CONCERN
The Group incurred a loss after tax of $ 4,304,426 for the financial year ended 30 June 2023 (2022: loss
after tax $1,037,792). The net cash outflows used in operations and investing activities for the financial
year ended 30 June 2023 were $792,955 and $3,410,754 respectively. As at 30 June 2023 the current
liabilities exceeded current assets by $1,942,962 (30 June 2022: current asset exceeded current
liabilities by $2,100,847).
Why a key audit matter
How our audit addressed the risk
The material uncertainty related to
going concern is a key audit matter.
We performed the following audit procedures,
amongst others:
• We
assessed whether events or
conditions cast significant doubt over the
ability of the entity to continue as a going
concern.
• We obtained management’s assessment
• We
obtained
on the going concern assumption.
assessed
the
and
reasonableness of the Group’s cash flows
forecasts for its operations and the plans
to address the going concern issue.
• We discussed with Management the plan
for additional capital or borrowings to be
raised.
• We tested cash receipts in relation to the
funds raised subsequent to the year end.
• We reviewed the Group’s going concern
disclosures in the financial report for the
principal matters casting significant doubt
on the Group’s ability to continue as a
going concern, and the Group’s plans to
address these matters, and the material
uncertainty.
26
An association of independent (cid:386) rms in Australia and New Zealand and a member of UHY International, a network of independent accounting and consulting (cid:386) rms.UHY Haines Norton—ABN 85 140 758 156 NSWBN 98 133 826Liability limited by a scheme approved under Professional Standards Legislation.Passion beyond numbers
IMPAIRMENT OF PROPERTY, PLANT AND EQUIPMENT
Refer to Note 19 Property, Plant and Equipment (“PPE”) of the Financial Report. As at 30 June 2023,
the Group’s balance sheet included PPE of $6,503,265 (after impairment). The Group recognised an
impairment expense of $2,423,246 during the year.
Why a key audit matter
How our audit addressed the risk
The assessment of the existence of
impairment indicators and testing for
impairment of PPE is a key audit matter
given the significant proportion of PPE
relative to total assets (86%).
In addition, the impairment is tested
using a net present value (“NPV”) model.
The model is developed in house using
budgets and reports evaluated by
external experts,
reserve
reports, which are used as inputs for the
model. Modelling using forward-looking
assumptions tends to be prone to a
greater risk for potential bias, error and
inconsistent application.
such as
We performed the following audit procedures, amongst
others:
• We noted the Group’s view of the impairment
indicators.
• We assessed the historical accuracy of the Group’s
forecast to inform our assessment of current year
forecast.
• We assessed the scope, objectivity and competence
of the Group’s external geologists who were
responsible
reserve
for preparation of
estimation and certification of the NPV calculation.
the
• We assessed the key forecast assumptions
including:
• Discount rates by comparing with publicly
available market data for entities in same
industry, and considered the sensitivity of the
model by varying discount rates.
• Oil and gas production by comparing to the
proven reserves estimates evaluated by the
Group’s external geologists;
• Operational and capital costs by comparing to
actual production costs incurred and capital
expenditure cost budget;
• Oil and gas pricing and foreign exchange rates
by comparing to published views of market
commentators.
• We compared the NPV to the book value, to assess
impairment.
• We also assessed the reasonability and
completeness of the Group’s disclosures against
the requirements of Australian Accounting
Standards.
27
An association of independent (cid:386) rms in Australia and New Zealand and a member of UHY International, a network of independent accounting and consulting (cid:386) rms.UHY Haines Norton—ABN 85 140 758 156 NSWBN 98 133 826Liability limited by a scheme approved under Professional Standards Legislation.Passion beyond numbers
ABANDONMENT/REHABILITATION LIABILITIES
The Group’s decommissioning obligations result from its ownership interest in exploration and
production rights at sites in Canada and Australia. The total decommissioning obligation is
determined based on the estimated costs to reclaim and abandon these wells and facilities and the
estimated timing of costs to rehabilitate the sites. The Company has estimated the net present value
of the decommissioning obligations to be $3,061,705 as at 30 June 2023.
Why a key audit matter
How our audit addressed the risk
We considered this a key audit matter due
to the high level of estimation uncertainty
inherent in the calculations, and the scope
for subjectivity in judgements made by the
Group in determining their future
rehabilitation expenditures and the
assumptions applied in the calculations.
We performed the following audit procedures,
amongst others:
• We assessed the reasonableness of the
Group’s assumptions applied;
• We assessed the mathematical accuracy of
the calculations;
• We assessed the competence of the Group’s
external geologists who were responsible for
preparation of the abandonment cost report
for Australian sites.
• We assessed the competence of the Group’s
external geologists who were responsible for
the certification of the estimated
abandonment cost included in the NPV
calculation for Alberta sites.
• We also assessed the reasonability and
completeness of the Group’s disclosures
against the requirements of Australian
Accounting Standards.
28
An association of independent (cid:386) rms in Australia and New Zealand and a member of UHY International, a network of independent accounting and consulting (cid:386) rms.UHY Haines Norton—ABN 85 140 758 156 NSWBN 98 133 826Liability limited by a scheme approved under Professional Standards Legislation.Passion beyond numbers
Other Information
The directors are responsible for the other information. The other information comprises the
information included in the Group’s annual report for the year ended 30 June 2023, but does not
include the financial report and our auditor’s report thereon.
Our opinion on the financial report does not cover the other information and accordingly we do not
express any form of assurance conclusion thereon, with the exception of the Remuneration Report
and our related assurance opinion.
In connection with our audit of the financial report, our responsibility is to read the other information
and, in doing so, consider whether the other information is materially inconsistent with the financial
report or our knowledge obtained in the audit or otherwise appears to be materially misstated.
If, based on the work we have performed, we conclude that there is a material misstatement of this
other information, we are required to report that fact. We have nothing to report in this regard.
Responsibilities of the Directors for the Financial Report
The directors of the Company are responsible for the preparation of the financial report that gives a
true and fair view in accordance with Australian Accounting Standards and the Corporations Act 2001
and for such internal control as the directors determine is necessary to enable the preparation of the
financial report that gives a true and fair view and is free from material misstatement, whether due to
fraud or error.
In preparing the financial report, the directors are responsible for assessing the ability of the Group to
continue as a going concern, disclosing, as applicable, matters related to going concern and using the
going concern basis of accounting unless the directors either intend to liquidate the Group or to cease
operations, or have no realistic alternative but to do so.
Auditor’s Responsibilities for the Audit of the Financial Report
Our objectives are to obtain reasonable assurance about whether the financial report as a whole is
free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that
includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an
audit conducted in accordance with the Australian Auditing Standards will always detect a material
misstatement when it exists. Misstatements can arise from fraud or error and are considered material
if, individually or in the aggregate, they could reasonably be expected to influence the economic
decisions of users taken on the basis of this financial report.
As part of an audit in accordance with the Australian Auditing Standards, we exercise professional
judgement and maintain professional scepticism throughout the audit. We also:
•
Identify and assess the risks of material misstatement of the financial report, whether due to
fraud or error, design and perform audit procedures responsive to those risks, and obtain audit
evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not
detecting a material misstatement resulting from fraud is higher than for one resulting from
error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or
the override of internal control.
29
An association of independent (cid:386) rms in Australia and New Zealand and a member of UHY International, a network of independent accounting and consulting (cid:386) rms.UHY Haines Norton—ABN 85 140 758 156 NSWBN 98 133 826Liability limited by a scheme approved under Professional Standards Legislation.Passion beyond numbers
• Obtain an understanding of internal control relevant to the audit in order to design audit
procedures that are appropriate in the circumstances, but not for the purpose of expressing
an opinion on the effectiveness of the Group’s internal control.
•
•
•
Evaluate the appropriateness of accounting policies used and the reasonableness of
accounting estimates and related disclosures made by the directors.
Conclude on the appropriateness of the directors’ use of the going concern basis of accounting
and, based on the audit evidence obtained, whether a material uncertainty exists related to
events or conditions that may cast significant doubt on the Group’s ability to continue as a
going concern. If we conclude that a material uncertainty exists, we are required to draw
attention in our auditor’s report to the related disclosures in the financial report or, if such
disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit
evidence obtained up to the date of our auditor’s report. However, future events or conditions
may cause the Group to cease to continue as a going concern.
Evaluate the overall presentation, structure and content of the financial report, including the
disclosures, and whether the financial report represents the underlying transactions and
events in a manner that achieves fair presentation.
• Obtain sufficient appropriate audit evidence regarding the financial information of the entities
or business activities within the Group to express an opinion on the financial report. We are
responsible for the direction, supervision and performance of the Group audit. We remain
solely responsible for our audit opinion.
We communicate with the directors regarding, among other matters, the planned scope and timing of
the audit and significant audit findings, including any significant deficiencies in internal control that we
identify during our audit.
We also provide the directors with a statement that we have complied with relevant ethical
requirements regarding independence, and to communicate with them all relationships and other
matters that may reasonably be thought to bear on our independence, and where applicable, actions
taken to eliminate threats or safeguards applied.
From the matters communicated with the directors, we determine those matters that were of most
significance in the audit of the financial report of the current year and are therefore the key audit
matters. We describe these matters in our auditor’s report unless law or regulation precludes public
disclosure about the matter or when, in extremely rare circumstances, we determine that a matter
should not be communicated in our report because the adverse consequences of doing so would
reasonably be expected to outweigh the public interest benefits of such communication.
30
An association of independent (cid:386) rms in Australia and New Zealand and a member of UHY International, a network of independent accounting and consulting (cid:386) rms.UHY Haines Norton—ABN 85 140 758 156 NSWBN 98 133 826Liability limited by a scheme approved under Professional Standards Legislation.Passion beyond numbers Report on the Remuneration Report
Opinion on the Remuneration Report
We have audited the Remuneration Report included in pages 15 to 19 of the directors’ report for the
year ended 30 June 2023.
In our opinion, the Remuneration Report of Whitebark Energy Limited for the year ended 30 June
2023, complies with section 300A of the Corporations Act 2001.
Responsibilities
The directors of the Company are responsible for the preparation and presentation of the
Remuneration Report in accordance with section 300A of the Corporations Act 2001. Our
responsibility is to express an opinion on the Remuneration Report, based on our audit conducted in
accordance with Australian Auditing Standards.
Mark Nicholaeff
Partner
Sydney
29 September 2023
UHY Haines Norton
Chartered Accountants
31
An association of independent (cid:386) rms in Australia and New Zealand and a member of UHY International, a network of independent accounting and consulting (cid:386) rms.UHY Haines Norton—ABN 85 140 758 156 NSWBN 98 133 826Liability limited by a scheme approved under Professional Standards Legislation.Passion beyond numbers
WHITEBARK ENERGY LIMITED - Statement of Profit or Loss and Other Comprehensive Income
For the year ended 30 June 2023
Revenue
Royalties
Cost of goods sold
Gross Profit
Other income
Finance income
Profit on disposal of assets
Expenses
Administrative expenses
Finance costs
Impairment expense on property, plant and
Equipment
Share based payments expense
Depletion, depreciation and amortisation
Other operating expenses
Loss before income tax expense from continuing
operations
Income tax benefit
Note
5
5
6
7
8
9
10
11
12
27
13
14
30 June
2023
$
2,798,594
(438,277)
(2,088,688)
271,629
-
12,888
-
30 June
2022
$
3,576,305
(415,490)
(1,663,214)
1,497,601
55,212
6,900
800
(680,940)
(26,878)
(653,721)
(6,991)
(2,423,246)
91,621
(469,648)
-
117,535
(112,463)
(1,079,851)
(1,820,114)
(4,304,426)
(915,241)
-
-
Loss after income tax expense for the period
(4,304,426)
(915,241)
Other comprehensive loss, net of tax
Items reclassified through profit and loss:
Foreign currency translation
Total comprehensive loss for the period
(15,600)
(4,320,025)
(122,551)
(1,037,792)
Loss per share
Basic and diluted loss per share
15
cents
(0.0637)
cents
(0.02)
The consolidated statement of profit or loss and other comprehensive income is to be read in conjunction with the
notes to the consolidated financial report.
Page 32
Note
16
17
18
19
20
21
21a
21a
22
23
24
Current assets
Cash and cash equivalents
Trade and other receivables
Other current assets
Total current assets
Non-current assets
Property, plant, and equipment
Exploration and evaluation
Total non-current assets
Total assets
Current liabilities
Trade and other payables
Borrowings
Total current liabilities
Non-current liabilities
Borrowings
Decommissioning liabilities
Total non-current liabilities
Total liabilities
Net Assets
Equity
Issued capital
Reserves
Accumulated losses
Total equity
WHITEBARK ENERGY LIMITED – Statement of Financial Position
For the year ended 30 June 2023
30 June
2023
$
195,008
443,870
287,262
926,140
6,503,265
137,071
6,640,336
30 June
2022
$
2,150,710
578,890
236,073
2,965,673
3,851,262
135,987
3,987,249
7,566,476
6,952,922
2,576,563
292,539
2,869,102
206,088
3,061,705
3,267,793
864,826
-
864,826
-
2,625,357
2,625,357
6,136,895
3,490,183
1,429,581
3,462,739
74,963,695
(417,804 )
(73,116,309)
1,429,582
72,645,197
(370,576)
(68,811,883)
3,462,739
The consolidated statement of financial position is to be read in conjunction with the
notes to the consolidated financial report.
Page 33
WHITEBARK ENERGY LIMITED – Statement of Profit or Loss and Other Comprehensive Income
For the year ended 30 June 2023
Foreign
currency
translation
reserve
Share based
payment
reserve
Accumulated
losses
$
$
$
Share
capital
$
Total
$
72,645,197
(499,760)
129,184
(68,811,883)
3,462,738
Balance at 1 July 2022
Loss for the period
Other comprehensive loss for the
period net of income tax
Foreign currency translation
Total comprehensive loss for the
period
-
-
-
-
(15,600)
(15,600)
Net proceeds from share issue, net of
cost
Shares issued on exercise of options
2,290,007
-
Shares issued as payment for services
28,491
Options issued to advisor during the
period
Options issued to employees
Options expired during the period
-
-
-
-
-
-
-
-
-
-
-
-
-
59,993
8,317
(99,938)
(4,304,426)
(4,304,426)
-
(15,600)
(4,304,426)
(4,320,026)
-
-
-
-
-
-
2,290,007
-
28,491
59,993
8,317
(99,938)
Balance at 30 June 2023
74,963,695
(515,360)
97,556
(73,116,309)
1,429,581
The consolidated statement of changes in equity is to be read in conjunction with the
notes to the consolidated financial report.
Page 34
WHITEBARK ENERGY LIMITED – Statement of Cash Flows
For the year ended 30 June 2023
30 June
2023
$
2,933,614
(438,277)
(121,080)
12,886
(26,878)
30 June
2022
$
3,649,584
(415,490)
-
4,304
(6,991)
Cash flows from operating activities
Receipts from customers
Payment for royalties on production revenue
Pre-paid expenses
Interest received
Interest paid
Payment for production, suppliers and employees
(3,153,220)
(3,296,883)
Net cash flows used in operating activities
25
(792,955)
(65,476)
Cash flows from investing activities
Payment for plant and equipment
Payment for Rex-4 Drilling & Completion
Payments for exploration assets
-
(390,310)
(3,410,754)
-
-
(135,987)
Net cash flows used in investing activities
(3,410,754)
(526,297)
Cash flows from financing activities
Proceeds from share issue (net of costs)
Proceeds from borrowings
Net cash flows from financing activities
Net increase/(decrease) in cash and cash equivalents
Cash at the beginning of the financial period
Effect of movement in exchange rates on cash held
Cash and cash equivalents at 30 June 2023
16
2,378,741
(137,381)
2,241,360
(1,962,348)
2,150,710
6,647
195,008
2,221,506
-
2,221,506
1,629,734
515,883
5,093
2,150,710
The consolidated statement of cashflows is to be read in conjunction with the
notes to the consolidated financial report.
Page 35
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
1 Reporting entity
Whitebark Energy Limited (the ‘Company’) is domiciled and incorporated in Australia. The address of the Company’s
registered office is Ground Floor, 70 Hindmarsh Square, Adelaide SA 5000.
The consolidated financial report of the consolidated entity for the period ended 30 June 2023 comprises the Company
and its subsidiaries (the “consolidated entity” or “group”).
The consolidated entity is involved in oil and gas exploration and production in Alberta, Canada and oil and gas exploration
in Western Australia.
The financial report was authorised for issue by the directors on 30 September 2023.
2 Basis of preparation
(a) Statement of Compliance
The financial report is a general purpose financial report which has been prepared in accordance with Australian
Accounting Standards (‘AASBs’) (including Australian Accounting Interpretations), other authoritative pronouncements of
the Australian Accounting Standards Board (‘AASB’) and the Corporations Act 2001. Australian Accounting Standards set
out accounting policies that the AASB has concluded would result in a financial report containing relevant and reliable
information about transactions, events and conditions to which they apply.
Compliance with Australian Accounting Standards ensures that the financial statements and notes also comply with the
International Financial Reporting Standards (IFRS).
Whitebark Energy Limited is a for-profit entity for the purpose of preparing the financial statements.
(b) Going concern
The financial report has been prepared on a going concern basis, which contemplates the continuity of normal business
activities and the realisation of assets and settlement of liabilities in the ordinary course of business.
The Consolidated Entity incurred a loss after tax of $4,304,426 for the year ended 30 June 2023 (2022: loss after tax
$915,241). The net cash flows used in operations and investing activities were $792,955 and $3,410,754 respectively. As
at 30 June 2023 the Consolidated Entity’s current liabilities exceeded current assets by $1,942,962 (30 June 2022: current
assets exceeded current liability by $2,100,847). As at 30 June 2023 the consolidated Entity’s cash balance was $195,008
and the trade and other payables balance was $2,576,563. The current production wells are currently not in production
and require capital outlays to restart production.
The Consolidated Entity has prepared a cash flow forecast for the next twelve months from the date of signing the
financial report which demonstrates that the Consolidated Entity will have sufficient cash to continue as a going concern,
with the following key assumptions:
•
The profitable and cash flow positive operation of its interest in the Wizard Lake operation. The cash flow
forecast assumes the continued optimisation of current Wizard Lake oil and gas operations (Rex-1, Rex-2, Rex3
and Rex-4). Critical to the forecast cash flows is the Consolidated Entity’s ability to achieve forecast levels of oil
and gas production based on the production decline curves for each well at current forecast market prices and
discounts, and forecast gross profit margins; and
• No future material deterioration occurs in the global oil and gas market, nor the price adjustments the
Consolidated Entity receives for its sales; and
The successful equity and/or debt fund raisings over the next 12 months; and
No equipment failures halting production.
•
•
The Directors have a reasonable expectation that the Wizard Lake operation will achieve its forecast positive cash flows.
Should operations not perform as expected, or further deterioration in the global oil and gas market materialise, the
Directors are confident that the Consolidated Entity will be able to secure sufficient funding through equity and/or debt
to continue as a going concern based on demonstrated past successes in raising equity.
For these reasons, the Directors have reasonable grounds to believe that the Consolidated Entity will be able to pay its
debts as and when they become due and payable, and the Directors consider that the going concern basis of preparation
Page 36
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
to be appropriate for these financial statements. Should the Wizard Lake operation not generate cash flow as forecast
and/or the Directors are unsuccessful in raising equity or debt funding as required, there is a material uncertainty as to
the ability of the Consolidated Entity to continue as a going concern and to realise its assets and extinguish its liabilities
in the ordinary course of business and at the amounts set out in the financial report.
(c) Basis of measurement
The financial report is prepared on the historical costs basis except for the following assets and liabilities that are stated
at their fair value: financial instruments classified at fair value through profit and loss (FVTPL).
(d) Functional and presentation currency
These consolidated financial statements are presented in Australian dollars, which is the functional currency of the
Company. The functional currency of the Company’s United States of America subsidiary is USD and CAD for the Canadian
subsidiary.
The functional currency of each of the Group’s entities is measured using the currency of the primary economic
environment in which that entity operates.
(e) Critical accounting estimates and judgements
The preparation of a financial report in conformity with Australian Accounting Standards requires management to make
judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and
liabilities, income and expenses. The estimates and associated assumptions are based on historical experience and
various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of
making the judgements about carrying values of assets and liabilities that are not readily apparent from other sources.
Actual results may differ from these estimates. These accounting policies have been consistently applied by each entity
in the consolidated group.
The Company’s accounting policy for the recognition of rehabilitation provisions requires significant estimates including
the magnitude of possible works for removal or treatment of waste materials and the extent of work required and the
associated costs of rehabilitation work. These uncertainties may result in future actual expenditure, different from the
amounts currently provided.
The provision recognised for each production well is periodically reviewed and updated based on the facts and
circumstances available at the time. Changes to the estimated future costs for operating sites are recognised in the
balance sheet by adjusting the rehabilitation asset and provision.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are
recognised in the period in which the estimate is revised if the revision affects only that period or in the period of the
revision and future periods if the revision affects both current and future periods. In particular, information about
significant areas of estimation uncertainty and critical judgments in applying accounting policies that have the most
significant effect on the amount recognised in the financial statements are described in the following notes:
Note 12 and 19 – Impairment expense (see note 3(k)) and depletion and depreciation (see note 3(o))
(f) New and revised standards that are effective for these financial statements
The Group has consistently applied the accounting policies to all periods presented in the financial statements. The Group
has considered the implications of new and amended Accounting Standards applicable for annual reporting periods
beginning after 1 July 2021 but determined that their application to the financial statements is either not relevant or not
material.
(g) New standards and interpretations issued but not yet effective
Australian Accounting Standards and Interpretations that have recently been issued or amended but are not yet
mandatory, have not been early adopted by the consolidated entity for the annual reporting period ended 30 June 2023.
The consolidated entity has not yet assessed the impact of these new or amended Accounting Standards and
Interpretations.
Page 37
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
3 Summary of accounting policies
(a) Basis of consolidation
The Group financial statements consolidate those of the Parent Company and all of its subsidiaries as of 30 June 2023.
The Parent controls a subsidiary if it is exposed, or has rights, to variable returns from its involvement with the subsidiary
and has the ability to affect those returns through its power over the subsidiary.
All transactions and balances between Group companies are eliminated on consolidation, including unrealised gains and
losses on transactions between Group companies. Where unrealised losses on intra-group asset sales are reversed on
consolidation, the underlying asset is also tested for impairment from a group perspective. Amounts reported in the
financial statements of subsidiaries have been adjusted where necessary to ensure consistency with the accounting
policies adopted by the Group.
Profit or loss and other comprehensive income of subsidiaries acquired or disposed of during the year are recognised
from the effective date of acquisition, or up to the effective date of disposal, as applicable.
(b) Business combination
The Group applies the acquisition method in accounting for business combinations in accordance with AASB 3. The
consideration transferred by the Group to obtain control of a subsidiary is calculated as the sum of the acquisition-date
fair values of assets transferred, liabilities incurred and the equity interests issued by the Group, which includes the fair
value of any asset or liability arising from a contingent consideration arrangement. Acquisition costs are expensed as
incurred.
The Group recognises identifiable assets acquired and liabilities assumed in a business combination regardless of whether
they have been previously recognised in the acquiree’s financial statements prior to the acquisition. Assets acquired and
liabilities assumed are generally measured at their acquisition-date fair values.
Goodwill is stated after separate recognition of identifiable intangible assets. It is calculated as the excess of the sum of
(a) fair value of consideration transferred, (b) the recognised amount of any non-controlling interest in the acquiree, and
(c) acquisition-date fair value of any existing equity interest in the acquiree, over the acquisition-date fair values of
identifiable net assets. If the fair values of identifiable net assets exceed the sum calculated above, the excess amount
(i.e. gain on a bargain purchase) is recognised in profit or loss immediately.
(c) Foreign currency
(i) Foreign currency transactions
Transactions in foreign currencies are translated at the foreign exchange rate ruling at the date of the transaction.
Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are translated to Australian
dollars at the foreign exchange rate ruling at that date. Foreign exchange differences arising on translation are recognised
in profit and loss. Non-monetary assets and liabilities that are measured in terms of historical cost in a foreign currency
are translated using the exchange rate at the date of the transaction. Non-monetary assets and liabilities denominated
in foreign currencies that are stated at fair value are translated to Australian dollars at foreign exchange rates ruling at
the dates the fair value was determined.
(ii) Financial statements of foreign operations
The assets and liabilities of foreign operations, including goodwill and fair value adjustments arising on consolidation, are
translated to Australian dollars at foreign exchange rates ruling at the balance sheet date. The revenues and expenses of
foreign operations are translated to Australian dollars at rates approximating to the foreign exchange rates ruling at the
dates of the transactions. Foreign exchange differences arising on retranslation are recognised in other comprehensive
income in the foreign currency translation reserve of equity.
(d) Exploration and evaluation expenditure
Exploration and evaluation costs, including the costs of acquiring licences and the costs of acquiring the rights to explore,
are capitalised as exploration and evaluation assets on an area of interest basis.
Exploration and evaluation assets are only recognised if the rights of the area of interest are current and either:
Page 38
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
•
•
the expenditures are expected to be recouped through successful development and exploitation of the area of
interest; or
activities in the area of interest have not at the reporting date, reached a stage which permits a reasonable
assessment of the existence or otherwise of economically recoverable reserves and active and significant
operations in, or in relation to, the area of interest are continuing.
Exploration and evaluation assets are assessed for impairment if (i) sufficient data exists to determine technical feasibility
and commercial viability, and (ii) facts and circumstances suggest that the carrying amount exceeds the recoverable
amount (see impairment of non-financial assets note 3(k)). For the purposes of impairment testing, exploration and
evaluation assets are allocated to cash-generating units to which the exploration activity relates. The cash generating
unit shall not be larger than the area of interest.
Once the technical feasibility and commercial viability of the extraction of petroleum resources in an area of interest are
demonstrable, exploration and evaluation assets attributable to that area of interest are first tested for impairment and
then reclassified from exploration and evaluation expenditure to property plant and equipment assets.
(e) Determination of recoverability of asset carrying values
The recoverability of development and production asset carrying values are assessed at a cash-generating unit (“CGU”)
level. Determination of what constitutes a CGU is subject to management judgements. The asset composition of a CGU
can directly impact the recoverability of the assets included therein. The key estimates used in the determination of cash
flows from oil and natural gas reserves include the following:
Reserves – Assumptions that are valid at the time of reserve estimation may change significantly when new information
becomes available. Changes in forward price estimates, production costs or recovery rates may change the economic
status of reserves and may ultimately result in reserves being restated.
Oil and natural gas prices – Forward price estimates are used in the cash flow model. Commodity prices can fluctuate for
a variety of reasons including supply and demand fundamentals, inventory levels, exchange rates, weather, and economic
and geopolitical factors.
Discount rate – The discount rate used to calculate the net present value of cash flows is based on estimates of an
approximate industry peer group weighted average cost of capital. Changes in the general economic environment could
result in significant changes to this estimate.
(f) Reserve estimates
Proved plus probable reserves are defined as the “best estimate” of quantities of oil, natural gas and related substances
estimated to be commercially recoverable from known accumulations, from a given date forward based on drilling,
geological, geophysical and engineering data, the use of established technology and specified economic conditions. It is
equally likely that the actual remaining quantities recovered will be greater than or less than the sum of the estimated
proved plus probable reserves. The estimates are made using all available geological and reservoir data as well as
historical production data. Estimates are reviewed as appropriate. Revisions occur as a result of changes in prices, costs,
fiscal regimes and reservoir performance or changes in the Company’s plans with respect to future development or
operating practices.
(g) Restoration, rehabilitation and environmental costs and decommissioning obligations
Restoration, rehabilitation and environmental costs necessitated by exploration and evaluation activities are accrued at
the time of those activities and treated as exploration and evaluation expenditure.
Restoration, rehabilitation and environmental obligations recognised include the costs of reclamation and subsequent
monitoring of the environment.
Costs are estimated on the basis of future assessed costs, current legal requirements and current technology, which are
discounted to their present value. The present value of the costs is included as part of the cost of the exploration and
evaluation asset or the property plant and equipment asset. Estimates are reassessed at least annually. Changes in
estimates are dealt with prospectively, with any amounts that would have been written off or provided against under
accounting policy for exploration and evaluation immediately written off.
Amounts recorded for decommissioning obligations and the related accretion expense requires the use of estimates with
respect to the amount and timing of decommissioning expenditures. Actual costs and cash outflows can differ from
Page 39
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
estimates because of changes in laws and regulations, public expectations, market conditions, discovery and analysis of
site conditions and changes in technology. Other provisions are recognised in the period when it becomes probable that
there will be future cash outflow.
(h) Development expenditure
Development expenditure represents the accumulated exploration, evaluation, land and development expenditure
incurred by or on behalf of the Group in relation to areas of interest in which mining of hydrocarbon resource has
commenced.
When further development expenditure is incurred in respect of an asset after commencement of production, such
expenditure is carried forward as part of the asset only when substantial future economic benefits are thereby
established, otherwise such expenditure is classified as part of the cost of production.
Amortisation of costs is provided on the unit-of-production method with separate calculations being made for each
hydrocarbon resource. The unit-of-production basis results in an amortisation charge proportional to the depletion of the
estimated recoverable reserves. In some circumstances, where conversion of resources into reserves is expected, some
elements of resources may be included. Development and land expenditure still to be incurred in relation to the current
reserves are included in the amortisation calculation. Where the life of the assets are shorter than the reserves life their
costs are amortised based on the useful life of the assets.
The estimated recoverable reserves and life of the development and the remaining useful life of each class of asset are
reassessed at least annually. Where there is a change in the reserves/resources amortisation rates are correspondingly
adjusted.
(i) Trade and other receivables
Other receivables are recorded at amounts due less any allowance for doubtful debts.
(j) Cash and cash equivalents
Cash and cash equivalents comprise cash balances, short term bills and call deposits. Cash equivalents include deposits
and other highly liquid investments with original maturities of three months or less that are readily convertible to known
amounts of cash and which are subject to an insignificant risk of changes in value. Bank overdrafts that are repayable on
demand and form an integral part of the consolidated entity’s cash management are included as a component of cash
and cash equivalents for the purpose of the statement of cash flow.
(k) Impairment of non-financial assets
The carrying amounts of the consolidated entity’s non-financial assets, other than deferred tax assets, are reviewed at each
balance sheet date to determine whether there is any indication of impairment. If any such indication exists, the asset’s
recoverable amount is estimated.
An impairment loss is recognised whenever the carrying amount of an asset or its cash generating unit exceeds its
recoverable amount. Recoverable amount is the higher of value in use and fair value less cost to sell. Impairment losses
are recognised in the profit and loss.
Impairment losses recognised in respect of cash-generating units are allocated to reduce the carrying amount of the assets
in the unit (group of units) on a pro rata basis.
Reversals of impairment
Impairment losses are reversed when there is an indication that the impairment loss may no longer exist and there has
been a change in the estimate 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 depreciation or amortisation, if no impairment loss had been recognised.
(l) Share capital
(i) Dividends
Dividends are recognised as a liability in the period in which they are declared.
(ii) Transaction costs
Page 40
Transaction costs of an equity transaction are accounted for as a deduction from equity, net of any related income tax
benefit.
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
(m) Earnings per share
(i) Basic earnings per share
Basic earnings per share is calculated by dividing the profit/(loss) attributable to equity holders of the Company, excluding
any costs of servicing equity other than ordinary shares, by weighted average number of ordinary shares outstanding
during the financial year, adjusted for the bonus elements in ordinary shares issued during the year.
(ii) Diluted earnings per share
Diluted earnings per share adjusts the figures used in the determination of basic earnings per share to take into account
the after income tax effect of interest and other financing costs associated with dilutive potential ordinary shares and the
weighted average number of shares assumed to have been issued for no consideration in relation to dilutive potential
ordinary shares.
(n) Property, plant and equipment
Buildings, IT equipment and other equipment (comprising fittings and furniture) are initially recognised at acquisition cost
or manufacturing cost, including any costs directly attributable to bringing the assets to the location and condition
necessary for it to be capable of operating in the manner intended by the Group’s management. Buildings, IT equipment
and other equipment are subsequently measured using the cost model, cost less subsequent depreciation and
impairment losses.
Developed and producing assets are measured at cost less accumulated depreciation and accumulated impairment losses.
Costs incurred subsequent to the determination of technical feasibility and commercial viability and the costs of replacing
parts of property, plant and equipment are recognised as oil and natural gas interests when it is probable that future
economic benefits associated with the item will flow to the group and the cost of the item can be measured reliably. All
other costs are recognised in expenses as incurred. Such capitalised oil and gas interests generally represent costs
incurred in developing proven and/or probable reserves and bringing on or enhancing production from such reserves.
The carrying amount of any replaced or sold component is derecognised. The costs of periodic servicing of property plant
and equipment is recognised as an expense.
(o) Depletion and depreciation
The net carrying value of developed and producing assets are depleted using the unit of production method by reference
to the ratio of production in the period to the related proven developed and undeveloped reserves, taking into account
estimated future development costs necessary to bring those undeveloped reserves into production. Future
development costs are estimated taking into account the level of development required to produce the reserves. These
estimates are reviewed by independent reserve engineers on an annual basis.
Proven and probable reserves are estimated using independent reserve engineer reports and represent the estimated
quantities of 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.
In determining reserves for use in the depletion and impairment calculations, a BOE conversion ratio of six thousand cubic
feet of natural gas (“Mcf”) to one barrel of oil (“bbl”) is used as an energy equivalency conversion method primarily
applicable at the burner tip and does not represent a value equivalency at the wellhead. All BOE conversions in the
reserve reports are derived by converting natural gas to oil in the ratio of six Mcf of gas to one barrel of oil.
For other assets, depreciation is recognised on a straight-line basis to write down the cost less estimated residual value
of buildings, IT equipment and other equipment. The following useful lives are applied:
IT equipment: 4 years
Other equipment: 4-5 years
In the case of leasehold property, expected useful lives are determined by reference to the lesser of comparable owned
assets useful lives and the lease term.
Material residual value estimates and estimates of useful life are updated as required, but at least annually.
Page 41
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
Gains or losses arising on the disposal of property, plant and equipment are determined as the difference between the
disposal proceeds and the carrying amount of the assets and are recognised in profit and loss.
(p) Fair value measurement
The Group measures some of its assets and liabilities at fair value on either a recurring or non-recurring basis, depending
on the requirements of the applicable Accounting Standard.
Fair value is the price the Group would receive to sell an asset or would have to pay to transfer a liability in an orderly (i.e.
unforced) transaction between independent, knowledgeable and willing market participants at the measurement date.
As fair value is a market-based measure, the closest equivalent observable market pricing information is used to
determine fair value. Adjustments to market values may be made having regard to the characteristics of the specific asset
or liability. The fair values of assets and liabilities that are not traded in an active market are determined using one or
more valuation techniques. These valuation techniques maximise, to the extent possible, the use of observable market
data.
To the extent possible, market information is extracted from either the principal market for the asset or liability (i.e. the
market with the greatest volume and level of activity for the asset or liability) or, in the absence of such a market, the
most advantageous market available to the entity at the end of the reporting period (i.e. the market that maximises the
receipts from the sale of the asset or minimises the payments made to transfer the liability, after taking into account
transaction costs and transport costs).
For non-financial assets, the fair value measurement also takes into account a market participant’s ability to use the asset
in its highest and best use or to sell it to another market participant that would use the asset in its highest and best use
The fair value of liabilities and the entity’s own equity instruments (excluding those related to share-based payment
arrangements) may be valued, where there is no observable market price in relation to the transfer of such financial
instruments, by reference to observable market information where such instruments are held as assets. Where this
information is not available, other valuation techniques are adopted and, where significant, are detailed in the respective
note to the financial statements.
AASB 13 requires the disclosure of fair value information by level of the fair value hierarchy, which categorises fair value
measurements into one of three possible levels based on the lowest level that an input that is significant to the
measurement can be categorised into as follows:
Level 1 – Measurements based on quoted prices (unadjusted) in active markets for identical assets or liabilities that the
entity can access at the measurement date.
Level 2 – Measurements based on inputs other than quoted prices included in Level 1 that are observable for the asset or
liability, either directly or indirectly.
Level 3 – Measurements based on unobservable inputs for the asset or liability.
The fair values of assets and liabilities that are not traded in an active market are determined using one or more valuation
techniques. These valuation techniques maximise, to the extent possible, the use of observable market data. If all
significant inputs required to measure fair value are observable, the asset or liability is included in Level 2. If one or more
significant inputs are not based on observable market date, the asset or liability is included in Level 3.
The Group would change the categorisation within the fair value hierarchy only in the following circumstances:
If a market that was previously considered active (Level 1) became inactive (Level 2 or Level 3) or vice versa; or
If significant inputs that were previously unobservable (Level 3) became observable (Level 2) or vice versa.
When a change in the categorisation occurs, the Group recognises transfers between levels of the fair value hierarchy
(i.e. transfers into and out of each level of the fair value hierarchy) on the date the event or change in circumstances
occurred.
(q) Employee benefits
As at balance date, the company had no employees and hence no entitlement provisions are accounted for.
Page 42
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
(r) Provisions
A provision is recognised in the statement of financial position when the consolidated entity has a present, legal or
constructive obligation as a result of a past event, and it is probable that an outflow of economic benefits will be required
to settle the obligation. If the effect is material, provisions are determined by discounting the expected future cash flows
at a pre-tax rate that reflects current market assessments of the time value of money and, when appropriate, the risks
specific to the liability.
(s) Trade and other payables
Trade and other payables are non-interest bearing liabilities stated at cost and settled within 30 days.
(t) Revenue recognition
Revenue is recognised when the control of the goods or services is transferred to the customer. Determining the timing
of the transfer of control requires judgement. Revenue is measured at the fair value of the consideration received or
receivable, net of returns, trade allowances and duties and taxes paid.
(i) Net Financial Income
Net financial income comprises interest on borrowings calculated using the effective interest method, interest receivable
on funds invested and dividend income.
Interest income is recognised in the profit and loss as it accrues, using the effective interest method. Dividend income is
recognised in the profit and loss on the date the entity’s right to receive payments is established which in the case of
quoted securities is the ex-dividend date.
(ii) Sales revenue
Revenue from the sale of oil and natural gas will be recorded when control of the goods or services transfer to the
customer. The transfer of control of oil, natural gas, natural gas liquids usually occurs at a point in time and coincides
with title passing to the customer and the customer taking physical possession.
(u) Income tax
The Company and its wholly-owned Australian resident entities are part of a tax-consolidated group. As a consequence,
all members of the tax-consolidated group are taxed as a single entity. The head entity within the tax-consolidated group
is Whitebark Energy Ltd.
Current income tax expense charged to the profit or loss is the tax payable on taxable income calculated using applicable
income tax rates enacted, or substantially enacted, as at the end of the reporting period. Included in the income tax
benefit are research and development grants provided during the year.
Current tax liabilities (assets) are therefore measured at the amounts expected to be paid to (recovered from) the relevant
taxation authority.
Deferred income tax expense reflects movements in deferred tax asset and deferred tax liability balances during the year
as well as unused tax losses.
Current and deferred income tax expense (income) is charged or credited directly to equity instead of the profit or loss
when the tax relates to items that are credited or charged directly to equity.
Deferred tax assets and liabilities are ascertained based on temporary differences arising between the tax bases of assets
and liabilities and their carrying amounts in the financial statements. Deferred tax assets also result where amounts have
been fully expensed but future tax deductions are available. No deferred income tax will be recognised from the initial
recognition of an asset or liability, excluding a business combination, where there is no effect on accounting or taxable
profit or loss.
Deferred tax assets and liabilities are calculated at the tax rates that are expected to apply to the period when the asset
is realised or the liability is settled, based on tax rates enacted or substantively enacted at the end of the reporting period.
Their measurement also reflects the manner in which management expects to recover or settle the carrying amount of
the related asset or liability.
Deferred tax assets relating to temporary differences and unused tax losses are recognised only to the extent that it is
probable that future taxable profit will be available against which the benefits of the deferred tax asset can be utilised.
Page 43
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
Where temporary differences exist in relation to investments in subsidiaries, branches, associates, and joint ventures,
deferred tax assets and liabilities are not recognised where the timing of the reversal of the temporary difference can be
controlled and it is not probable that the reversal will occur in the foreseeable future.
Current tax assets and liabilities are offset where a legally enforceable right of set-off exists and it is intended that net
settlement or simultaneous realisation and settlement of the respective asset and liability will occur. Deferred tax assets
and liabilities are offset where a legally enforceable right of set-off exists, the deferred tax assets and liabilities relate to
income taxes levied by the same taxation authority on either the same taxable entity or different taxable entities where
it is intended that net settlement or simultaneous realisation and settlement of the respective asset and liability will occur
in future periods in which significant amounts of deferred tax assets or liabilities are expected to be recovered or settled.
Amounts receivable from the Australian Tax Office in respect of research and development tax concession claims are
recognised in the income statement at the time the claim is lodged and received with the Australian Tax Office.
(v) Segment reporting
An operating segment is a component of the consolidated entity that engages in business activities from which it may
earn revenues and incur expenses, including revenues and expenses that relate to transactions with any of the
consolidated entity’s other components. Based on the information used for internal reporting purposes by the chief
operating decision maker, being the executive management that makes strategic decisions, at 30 June 2023 the group’s
assets are in two reportable geographical segments being Australia and Canada.
(w) Goods and services tax
Revenue, expenses and assets are recognised net of the amount of goods and services tax (GST), except where the amount
of GST incurred is not recoverable from the taxation authority. In these circumstances, the GST is recognised as part of
the cost of acquisition of the asset or as part of the expense.
Receivables and payables are stated with the amount of GST included. The net amount of GST recoverable from, or
payable to, the ATO is included as a current asset or liability in the statement of financial position.
Cash flows are included in the statement of cash flow on a gross basis. The GST components of cash flows arising from
investing and financing activities which are recoverable from, or payable to, the ATO are classified as operating cash flows.
(x) Financial instruments
Trade receivables and debt securities issued are initially recognised when they are originated. All other financial assets
and financial liabilities are initially recognised when the Group becomes a party to the contractual provisions of the
instrument.
A financial asset (unless it is a trade receivable without a significant financing component) or financial liability is initially
measured at fair value plus, for an item not at FVTPL, transaction costs that are directly attributable to its acquisition or
issue. A trade receivable without a significant financing component is initially measured at the transaction price.
Financial Assets
On initial recognition, a financial asset is classified as measured at: amortised cost; FVOCI – debt investment; FVOCI –
equity investment; or FVTPL. Financial assets are not reclassified subsequent to their initial recognition unless the Group
changes its business model for managing financial assets, in which case all affected financial assets are reclassified on the
first day of the first reporting period following the change in the business model.
A financial asset is measured at amortised cost if it meets both of the following conditions and is not designated as at
FVTPL: – it is 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 are solely payments of principal and interest on the
principal amount outstanding.
A debt investment is measured at FVOCI if it meets both of the following conditions and is not designated as at FVTPL: –
it is held within a business model whose objective is achieved by both collecting contractual cash flows and selling financial
assets; and – its contractual terms give rise on specified dates to cash flows that are solely payments of principal and
interest on the principal amount outstanding.
On initial recognition of an equity investment that is not held for trading, the Group may irrevocably elect to present
subsequent changes in the investment’s fair value in OCI. This election is made on an investment-by-investment basis. All
Page 44
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
financial assets not classified as measured at amortised cost or FVOCI as described above are measured at FVTPL. This
includes all derivative financial assets. On initial recognition, the Group may irrevocably designate a financial asset that
otherwise meets the requirements to be measured at amortised cost or at FVOCI as at FVTPL if doing so eliminates or
significantly reduces an accounting mismatch that would otherwise arise.
Financial assets – Business model assessment:
The Group makes an assessment of the objective of the business model in which a financial asset is held at a portfolio
level because this best reflects the way the business is managed and information is provided to management. The
information considered includes:
the stated policies and objectives for the portfolio and the operation of those policies in practice. These include whether
management’s strategy focuses on earning contractual interest income, maintaining a particular interest rate profile,
matching the duration of the financial assets to the duration of any related liabilities or expected cash outflows or realising
cash flows through the sale of the assets;
how the performance of the portfolio is evaluated and reported to the Group’s management;
the risks that affect the performance of the business model (and the financial assets held within that business model) and
how those risks are managed;
how managers of the business are compensated – e.g. whether compensation is based on the fair value of the assets
managed or the contractual cash flows collected; and
the frequency, volume and timing of sales of financial assets in prior periods, the reasons for such sales and expectations
about future sales activity.
Transfers of financial assets to third parties in transactions that do not qualify for derecognition are not considered sales
for this purpose, consistent with the Group’s continuing recognition of the asset.
Financial assets that are held for trading or are managed and whose performance is evaluated on a fair value basis are
measured at FVTPL.
Financial assets – Assessment whether contractual cash flows are solely payments of principal and interest.
In assessing whether the contractual cash flows are solely payments of principal and interest, the Group considers the
contractual terms of the instrument. This includes assessing whether the financial asset contains a contractual term that
could change the timing or amount of contractual cash flows such that it would not meet this condition. In making this
assessment, the Group considers:
contingent events that would change the amount or timing of cash flows;
terms that may adjust the contractual coupon rate, including variable-rate features;
prepayment and extension features; and
terms that limit the Group’s claim to cash flows from specified assets (e.g. non-recourse features).
A prepayment feature is consistent with the solely payments of principal and interest criterion if the prepayment amount
substantially represents unpaid amounts of principal and interest on the principal amount outstanding, which may include
reasonable additional compensation for early termination of the contract. Additionally, for a financial asset acquired at a
discount or premium to its contractual par amount, a feature that permits or requires prepayment at an amount that
substantially represents the contractual par amount plus accrued (but unpaid) contractual interest (which may also
include reasonable additional compensation for early termination) is treated as consistent with this criterion if the fair
value of the prepayment feature is insignificant at initial recognition.
Financial assets – Subsequent measurement and gains and losses:
Financial assets at FVTPL - These assets are subsequently measured at fair value. Net gains and losses, including any
interest or dividend income, are recognised in profit or loss.
Financial assets at amortised cost - These assets are subsequently measured at amortised cost using the effective interest
method. The amortised cost is reduced by impairment losses. Interest income, foreign exchange gains and losses and
impairment are recognised in profit or loss. Any gain or loss on derecognition is recognised in profit or loss. Debt
investments at FVOCI - These assets are subsequently measured at fair value. Interest income calculated using the
Page 45
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
effective interest method, foreign exchange gains and losses and impairment are recognised in profit or loss. Other net
gains and losses are recognised in OCI. On derecognition, gains and losses accumulated in OCI are reclassified to profit or
loss.
Equity investments at FVOCI - These assets are subsequently measured at fair value. Dividends are recognised as income
in profit or loss unless the dividend clearly represents a recovery of part of the cost of the investment. Other net gains
and losses are recognised in OCI and are never reclassified to profit or loss.
(y) Leases
Right-of-use assets
A right-of-use asset is recognised at the commencement date of a lease. The right-of-use asset is measured at cost, which
comprises the initial amount of the lease liability, adjusted for, as applicable, any lease payments made at or before the
commencement date net of any lease incentives received, any initial direct costs incurred, and, except where included in
the cost of inventories, an estimate of costs expected to be incurred for dismantling and removing the underlying asset,
and restoring the site or asset.
Right-of-use assets are depreciated on a straight-line basis over the unexpired period of the lease or the estimated useful
life of the asset, whichever is the shorter. Where the Group expects to obtain ownership of the leased asset at the end of
the lease term, the depreciation is over its estimated useful life. Right-of use assets are subject to impairment or adjusted
for any remeasurement of lease liabilities.
The Consolidated Entity has elected not to recognise a right-of-use asset and corresponding lease liability for short-term
leases with terms of 12 months or less and leases of low-value assets. Lease payments on these assets are expensed to
profit or loss as incurred.
Lease liabilities
A lease liability is recognised at the commencement date of a lease. The lease liability is initially recognised at the present
value of the lease payments to be made over the term of the lease, discounted using the interest rate implicit in the lease
or, if that rate cannot be readily determined, the Consolidated Entity’s incremental borrowing rate. Lease payments
comprise of fixed payments less any lease incentives receivable, variable lease payments that depend on an index or a
rate, amounts expected to be paid under residual value guarantees, exercise price of a purchase option when the exercise
of the option is reasonably certain to occur, and any anticipated termination penalties. The variable lease payments that
do not depend on an index or a rate are expensed in the period in which they are incurred.
Lease liabilities are measured at amortised cost using the effective interest method. The carrying amounts are remeasured
if there is a change in the following: future lease payments arising from a change in an index or a rate used; residual
guarantee; lease term; certainty of a purchase option or lease term extension and termination penalties. When a lease
liability is remeasured, an adjustment is made to the corresponding right-of use asset, or to profit or loss if the carrying
amount of the right-of-use asset is fully written down.
(z) Interest in other entities
Under AASB 11 Joint Arrangements, investments in joint arrangements are classified as either joint operations or joint
ventures. The classification depends on the contractual rights and obligations of each investor, rather than the legal
structure of the joint arrangement. A joint operation is a joint arrangement in which the parties with joint control have
rights to the assets and obligations for the liabilities relating to that arrangement.
The Group recognises its direct right to the assets, liabilities, revenues and expenses of joint operations and its share of
any jointly held or incurred assets, liabilities, revenues and expenses. These have been incorporated in the financial
statements under the appropriate headings.
(aa) Adoption of new and revised accounting standards
Any new, revised or amending Accounting Standards or Interpretations that are not yet mandatory have not been early
adopted.
Page 46
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
4 Segment reporting
During the period the group operated in two business segments (two geographical areas) – exploration, development and
production of oil and gas – Australia and Canada.
The group has identified its operating segment based on the internal report that is reviewed and used by the Board of
Directors (chief operating decision maker) in assessing performance and determining the allocation of resources.
30 June 2023
Total sales revenue
Royalties
Financial income
Other income
Total revenue and other income
Australia
AUD
-
-
12,888
-
12,888
Canada
AUD
2,798,594
(438,277)
-
-
2,360,317
Total
Segment
AUD
2,798,594
(438,277)
12,888
-
2,373,205
Segment result
Impairment of assets
Depletion, depreciation & amortisation
(Loss)/gain before income tax expense
(1,149,971)
-
-
(1,149,971)
(261,561)
(2,423,246)
(469,648)
(3,154,455)
(1,411,532)
(2,423,246)
(469,648)
(4,304,426)
Assets
Total current assets
Total non-current assets
Total assets
Liabilities
Total current liabilities
Total non-current liabilities
Total liabilities
28,461
-
28,461
897,679
6,640,336
7,538,015
926,140
6,640,336
7,566,476
(852,852)
(2,068,133)
(2,920,985)
(2,016,250)
(1,199,660)
(3,215,910)
(2,869,102)
(3,267,793)
(6,136,895)
Unallocated Consolidated
AUD
AUD
-
-
-
-
-
-
-
-
-
-
-
-
-
-
2,798,594
(438,277)
12,888
-
2,373,205
(1,411,532)
(2,423,246)
(469,648)
(4,304,426)
926,140
6,640,336
7,566,476
(2,869,102)
(3,267,793)
(6,136,895)
Page 47
5 Revenue from continuing operations
Product sales
Total sales from production
Royalties on production
Net revenue from continuing operations
6 Cost of goods and services sold
Production expenditure (excluding depletion, depreciation,
amortisation and workover expenses)
7 Other income
Recoveries
8 Finance income
Interest income
Foreign currency gain
9 Profit on disposal of assets
Gain on disposal of office equipment
10 Administration expenses
Director’s costs
Administration and finance support
General and administration
11 Finance costs
Interest expense
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
30-Jun-23
AUD
2,798,594
2,798,594
(438,277)
2,360,317
30-Jun-22
AUD
3,576,305
3,576,305
(415,490)
3,160,815
30-Jun-23
AUD
30-Jun-22
AUD
(2,088,688)
(1,663,214)
30-Jun-23
AUD
-
-
30-Jun-23
AUD
12,886
2
12,888
30-Jun-23
AUD
-
-
30-Jun-23
AUD
(150,075)
(193,933)
(336,931)
30-Jun-22
AUD
55,212
55,212
30-Jun-22
AUD
4,304
2,596
6,900
30-Jun-22
AUD
800
800
30-Jun-22
AUD
(141,713)
(159,859)
(352,149)
(680,940)
(653,721)
30-Jun-23
AUD
(26,878)
(26,878)
30-Jun-22
AUD
(6,991)
(6,991)
Page 48
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
12 Impairment expense
Impairment – property plant and equipment (Note 19)
13 Other operating expenses
Project costs
Legal fees
Consultancy fees
Revision of Rehab and Abandonment provision
Workover expense
Auditor remuneration
Share registry
Travel Expenses
14 Income tax benefit
Current income tax expense / (benefit)
Aggregate income tax expense / (benefit)
Numerical reconciliation of income tax expense and tax at the statutory rate
Loss before income tax from continuing operations
Tax at statutory rate of 25% (2022: 25%)
Adjustment for tax rate difference (Canada 23%)
Tax effect amounts which are not deductible / (taxable) in calculating
taxable income:
Share-based payments
Impairment of property plant and equipment
Waiver of trade receivables
Waiver of trade payables
Sundry items
Deferred tax asset on losses/(recouped) not recognised
Deferred tax asset on temporary differences not recognised
Income tax benefit
30-Jun-23
AUD
30-Jun-22
AUD
(2,423,246)
(2,423,246)
-
-
30-Jun-23
AUD
(267,342)
(25,558)
(398,173)
(108,860)
(179,340)
(69,675)
(29,841)
(1,063)
(1,079,851)
30-Jun-23
AUD
-
-
(4,304,426)
(1,076,106)
63,095
(1,013,012)
(22,905)
-
-
-
-
(1,035,917)
1,186,916
(150,999)
-
30-Jun-22
AUD
(180,640)
(39,028)
(407,648)
(839,926)
(182,556)
(132,292)
(38,024)
-
(1,820,114)
30-Jun-22
AUD
-
-
(915,241)
(228,811)
(17,070)
(245,880)
(29,384)
-
-
-
128
(275,136)
823,047
(547,911)
-
A deferred tax asset is recognised only to the extent that it is probable that future taxable profits will be available against
which the asset can be utilised. It is in the opinion of management of the Company that there will be no taxable profits
generated in the near future and the deferred tax asset is not to be recognised.
Page 49
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
Tax losses
Unused Australian tax losses for which no deferred tax
asset has been recognised
Potential tax benefit @ 25.0%
Unused Canadian tax losses for which no deferred tax asset
has been recognised
Potential tax benefit @ 23.0%
Total tax effected
Unrecognised temporary differences
Accrued expenses
Blackhole expenditure
Property, plant and equipment
Provisions
Prepayments
Unrealised foreign exchange gain/(loss)
Total tax effected
15 Loss per share
30-Jun-23
AUD
30-Jun-22
AUD
29,666,783
7,424,196
29,334,585
7,333,646
20,323,783
4,674,470
12,098,666
15,131,757
3,480,304
10,813,950
19,375
83,772
1,159,849
745,555
(30,200)
-
1,978,350
9,500
70,427
1,440,017
642,854
(2,427)
(649)
2,159,722
The calculation of basic loss per share at 30 June 2023 of 0.0275 cents per share (30 June 2022 basic loss: 0.02 cents per
share) was based on the loss attributable to the ordinary shareholders of $4,304,426 (30 June 2022 loss: $915,241) and
a weighted average number of ordinary shares outstanding during the year ended 30 June 2023 of 6,743,069,309 (30
June 2022: 4,562,556,384 shares) being calculated as follows:
Loss per share
Loss attributable to ordinary shareholders
Loss for the period
Attributed to:
Members of the parent entity
Weighted average number of ordinary shares
Issued Ordinary Shares at 1 July
Effect of shares issued
Weighted average number of ordinary shares for the year
Loss – cents per share
Continuing operations
16 Cash and cash equivalents
Cash at bank
30-Jun-23
AUD
30-Jun-22
AUD
(4,304,426)
(915,241)
(4,304,426)
(915,241)
5,648,219,196
1,094,850,113
6,743,069,309
4,373,125,551
189,430,833
4,562,556,384
(0.0638)
(0.0638)
(0.02)
(0.02)
30-Jun-23
AUD
195,008
195,008
30-Jun-22
AUD
2,150,710
2,150,710
Page 50
17 Trade and other receivables
Current
Trade and other receivables
Non-Current
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
30-Jun-23
AUD
30-Jun-22
AUD
443,870
578,890
443,870
578,890
The net carrying value of trade receivables is considered a reasonable approximation of fair value.
18 Other current assets
Prepayments
Stock on Hand
19 Property, plant and equipment
Plant and equipment at cost
Accumulated depletion, depreciation and amortisation
Accumulated impairment
Reconciliation of carrying amounts
Developed and producing
Opening balance
Increase in asset retirement obligation asset
Additions
Foreign exchange
Impairment
Amortisation
Depletion
Impairment of oil and gas assets
30-Jun-23
AUD
131,306
155,956
287,262
30-Jun-22
AUD
10,227
225,846
236,073
30-Jun-23
AUD
9,508,622
(582,111)
(2,423,246)
6,503,265
3,851,262
322,191
5,182,851
30,698
(2,423,246)
(106,797)
(353,695)
6,503,265
30-Jun-22
AUD
3,963,725
(112,463)
-
3,851,262
3,614,254
(254,607)
515,404
88,674
-
-
(112,463)
3,851,262
The carrying amounts of the Company’s oil and gas assets are reviewed at each reporting date to determine whether
there is any indication of impairment or impairment reversal. Where an indicator of impairment or impairment reversal
exists, a formal estimate of the recoverable amount is made.
Cash-generating units – Oil and gas assets
Oil and gas assets, land, buildings, plant and equipment are assessed for impairment on a CGU basis. A CGU is the smallest
grouping of assets that generates largely independent cash inflows and generally represents oil or gas fields that are
producing through a common facility or well head.
Individual assets within a CGU may become impaired if their ongoing use changes or if the benefits to be obtained from
ongoing use are likely to be less than the carrying value of the individual asset.
Page 51
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
The impairment test of property, plant and equipment at 30 June 2023 concluded that the estimated recoverable amount
was lower than the carrying amount of the Wizard Lake CGU and therefore impairment was required in respect of these
assets. All impairment booked (100%) was in respect of the Wizard Lake CGU in Canada.
The asset that has been impaired is the Wizard Lake oil and gas field and related infrastructure that the company controls
in Alberta Canada. This oil field in its entirety represents a single cash generating unit because all four wells are drilled
from and serviced by the same well head and all hydrocarbon products are produced through the same infrastructure
facilities. The recoverable amount of this asset has been valued at its value in use using a NPV17 discount rate versus the
discount rate of NPV10 previously reported.
Indicators of impairment
The events and circumstances that led to the impairment of the Wizard Lake CGU include the following:
The Rex 4 well not achieving the level of production as modelled and expected at the time of its completion.
A change in the independent expert who prepares the company’s Reserves Report, has led to a more
1.
conservative view in respect of the field’s remaining reserves.
2.
The company applying a higher NPV discount rate of 17% to the value of the reserves (previously NPV 10) with
the company having regard to recent interest rate rises and its own capital position and capital risk position in the market
Impairment losses or reversal of impairment losses
An impairment loss is recognised in the income statement whenever the carrying amount of an asset or its CGU exceeds
its recoverable amount. Impairment losses recognised in respect of CGUs are allocated to reduce the carrying amount of
the assets in the CGU.
A reversal of impairment losses is recognised in the income statement when the recoverable amount of an asset or CGU
exceeds its carrying amount.
Recoverable amount
The recoverable amount of an asset or CGU is the greater of its fair value less costs of disposal (FVLCD) (classified as level
3 in the fair value hierarchy) and its value-in-use (VIU), using an asset's estimated future cash flows (as described below)
discounted to their net present value using a pre-tax discount rate that reflects current market assessments of the time
value of money and the risks that are specific to the asset.
Significant judgement
For oil and gas assets, the expected future cash flow estimation is based on a number of factors, variables and
assumptions. For VIU calculations, the most important variables for future cash flows are estimates of hydrocarbon
reserves and resources, future production profiles, commodity prices, operating costs, foreign exchange rates and carbon
price and abatement cost assumptions. Operating costs include third-party supplier costs and any future development
costs necessary to produce the reserves and resources.
Under a FVLCD calculation, future cash flows are based on the variables noted above for VIU calculations plus other
relevant factors such as value attributable to additional resource and exploration opportunities beyond reserves based
on production plans.
Generally, the present value of future cash flows is most sensitive to estimates of hydrocarbons reserves and resources,
future oil price and discount rates.
Estimates of future commodity prices are based on the Company’s best estimate of future market prices with reference
to external market analyst forecasts, current spot prices and forward curves. Future commodity prices are reviewed
annually.
The nominal future Brent prices (US$/bbl) used in impairment calculations were:
30 June 2023
2023
76.50
2024
77.00
2025
78.00
2026
79.56
2027
81.15
Page 52
The future estimated long-term exchange rate applied in impairment calculations were (A$/US$):
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
30 June 2023
2023
0.75
2024
0.75
The discount rates applied to the future forecast cash flows are based on the weighted average cost of capital, adjusted
for risks where appropriate, including functional currency of the asset and risk profile of the countries in which the asset
operates. The range of pre-tax discount rates that have been applied to non-current assets is typically between NPV10%
and NPV20%. The company’s impairment calculation for the purposes of this report is NPV17%.
In the event that future circumstances vary from these assumptions, the recoverable amount of the Company’s oil and
gas assets could change materially and result in impairment losses or the reversal of previous impairment losses.
Due to the interrelated nature of the assumptions, movements in any one variable can have an indirect impact on others
and individual variables rarely change in isolation. Additionally, it is possible for management to respond to some
movements as circumstances allow. It is impracticable to estimate the indirect impact that a change in one assumption
has on other variables and therefore the likelihood or extent of impairments (or reversals) under different sets of
assumptions in subsequent reporting periods.
Sensitivity Analysis – NPV Rate
A discount rate of NPV 17% has been applied to the Wizard Lake CGU Proven Developed Producing Reserve base to arrive
at the fair value of property plant and equipment. If a discount rate of NPV 20% was applied, the impairment loss would
increase by $1,046,032 and the net equity of the company would reduce by $1,046,032. In the previous period, no such
sensitivity analysis was performed.
20 Exploration and evaluation expenditure
Exploration and evaluation assets
Movement in exploration and evaluation assets
Opening balance
Additions – Canada
Addition
Impairment of exploration and evaluation assets
Foreign currency movement
30-Jun-23
AUD
30-Jun-22
AUD
137,071
135,987
135,987
-
-
-
1,084
137,071
-
135,987
839,926
(839,926)
-
135,987
The ultimate recoverability of the value of exploration and evaluation assets is dependent on successful development and
commercial exploitation, or alternatively, sale, of the underlying areas of interest.
The Group undertakes at each reporting date, a review for indicators of impairment of these assets. Should an indicator
of impairment exist, there is significant estimation and judgments in determining the inputs and assumptions used in
determining the recoverable amounts.
The key areas of estimation and judgement that are considered in this review included:
Recent drilling results and reserves/resource estimates;
Environmental issues that may impact the underlying tenements;
The estimated market value of assets at the review date;
Independent valuations of underlying assets that may be available;
Page 53
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
Fundamental economic factors such as prices, exchange rates and current and anticipated operating cost in the industry;
and
The group’s market capitalisation compared to its net assets.
Information used in the review process is rigorously tested to externally available information as appropriate.
Changes in these estimates and assumptions as new information about the presence or recoverability of a reserve
becomes available, may impact the assessment of the recoverable amount of exploration and evaluation assets. If, after
having capitalised the expenditure a judgement is made that recovery of the expenditure is unlikely, an impairment loss
is recorded in the profit or loss in accordance with accounting policy 3(d).
21 Trade and other payables
Current:
Trade creditors
Other payables
30-Jun-23
AUD
2,452,912
123,651
2,576,563
30-Jun-22
AUD
838,023
26,803
864,826
All amounts are short-term. The carrying value of trade payables and other payables are considered to be a reasonable
approximation of fair value.
21 - a Borrowings
Equipment Finance Lease - Current
Equipment Finance Lease – Non-current
30-Jun-23
AUD
30-Jun-22
AUD
292,539
206,086
498,625
-
-
The carrying value of borrowings are considered to be a reasonable approximation of fair value.
1. Lender: Bennington Financial Corp. – Amount: CAD $214,331 – Interest Rate: 22.30% p.a. – Monthly Repayments:
$15,133 - Maturity: March 2025 – Secured against the carrying value of the asset
2. Lender: Ecoquip Rentals & Sales Ltd. – Amount: CAD $305,000 - Interest Rate: 6.36% p.a. – Monthly Repayments:
$12,680 - Maturity: March 2025 – Secured against the carrying value of the asset
22 Decommissioning liabilities
Balance at the beginning of the period
Movement in Warro Project liability
Movement in Rex Project liability
Change in discount rate of liabilities
Revision of estimates
Foreign currency movement
Balance at the end of the period
30-Jun-23
AUD
2,625,357
117,064
313,909
-
-
5,375
3,061,705
30-Jun-22
AUD
2,017,244
839,926
(36,673)
(254,607)
59,467
2,625,357
The Company’s decommissioning obligations result from its ownership interest in oil and natural gas well sites and
facilities. The total decommissioning obligation is estimated based on the estimated costs to reclaim and abandon these
wells and facilities and the estimated timing of costs to be incurred in future years. The Company has estimated the net
present value of the decommissioning obligations to be $3,061,705 as at 30 June 2023 (2022: $2,625,357).
Page 54
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
The provision in respect of the Wizard Lake asset is $ 993,571 after factoring in a long-term inflation rate of 2.5% p.a., a
long-term discount rate of 3.73% and remaining project life of 28 years staggered over the operation wells and related
facilities. In respect of the Warro asset, the provision is $ 2,068,133 on the expectation that of a remaining project life of
under twelve months.
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 recognised as a finance cost whereas increases/decreases due
to changes in the estimated future cash flows are capitalised where there is a future economic benefit associated with
the asset.
Actual costs incurred upon settlement of the decommissioning liabilities are charged against the provision to the extent
the provision had been established.
23 Issued capital
Ordinary Shares
30-Jun-23
AUD
30-Jun-22
AUD
74,963,695
72,645,197
The Company does not have authorised capital or par value in respect of its issued shares. The holders of ordinary shares
are entitled to one vote per share at meetings of the Company.
Reconciliation of movement in issued capital
Issued capital – Shares
30 June 2023
30 June 2022
30 June 2023
30 June 2022
Number
Number
AUD
AUD
Share capital
Issued ordinary shares
Movements in issued capital
Issued capital
Opening balance
7,339,660,861 5,648,219,196
74,963,695
72,645,197
5,648,219,196 4,373,125,551
75,465,992
72,915,618
Issue of shares for cash
1,666,666,665 1,250,000,125
2,500,000
2,500,000
Shares issued on exercise of Options
Share based payments
-
-
93,520
25,000,000
-
-
Share issued to supplier
24,775,000
-
28,491
374
50,000
-
Less share issue costs
Opening balance
Current period costs
Closing balance share issue costs
77,994,483
75,465,992
(2,820,795)
(2,542,301)
(209,993)
(278,494)
(3,030,788)
(2,820,795)
7,339,660,861 5,648,219,196
74,963,695
72,645,197
Page 55
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
24 Reserves
Share based payment reserve
Foreign currency translation reserve
Movement in reserves
Share based payment reserve
Opening balance 1 July
Fair value of options forfeited (net of expense during the period)
Options issued/(lapsed) during the period
Closing balance 30 June
Foreign currency translation reserve
Opening balance 1 July
Exchange gains/(losses) for the period
Closing balance 30 June
Share based payments reserve
30-Jun-23
30-Jun-22
AUD
AUD
97,556
(515,360)
(417,804)
129,184
(499,760)
(370,576)
129,184
(99,938)
68,310
97,556
1,397,556
(434,057)
(716,779)
129,184
(499,760)
(15,600)
(515,360)
(377,209)
(122,551)
(499,760)
The reserve represents the value of options issued under the compensation arrangement that the consolidated entity is
required to include in the consolidated financial statements.
This reserve will be reversed against share capital when the underlying options are exercised by the employee or
consultant or expire. No gain or loss is recognised in the profit or loss on the purchase, sale, issue or cancellation of the
consolidated entity’s own equity instruments.
Foreign currency translation reserve
The translation reserve comprises all foreign exchange differences arising from the translation of the financial statements
of foreign operations where their functional currency is different to the presentation currency of the reporting entity.
Page 56
25 Reconciliation of cash flow from operating activities
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
Cash flows used in operating activities
Profit/(loss) for the period
Adjustments for:
Depreciation, depletion and amortisation expense
Profit on disposal of assets
Impairment expenses
Revision of provision for rehabilitation and abandonment
Foreign exchange differences
Equity settled share-based payment expenses
Operating profit before changes in working capital and
provisions
(Increase)/Decrease in other receivables and prepayments
(Increase)/decrease in inventories
Increase/(Decrease) in trade and other payables
Net cash flows used in operating activities
30-Jun-23
AUD
30-Jun-22
AUD
(4,304,425)
(915,241)
469,648
-
2,423,246
108,860
(58,139)
(91,621)
(1,452,431)
13,941
69,890
575,645
(792,955)
112,463
(800)
-
839,926
13,866
(117,535)
(67,321)
17,267
(93,951)
78,529
(65,476)
26 Related Party Transactions
Detailed disclosures relating to Directors and Key Management Personnel are set out in the Directors’ Report under the
section entitled Remuneration Report.
The totals of remunerations paid to Key Management Personnel of the Company and the consolidated entity during the
year are as follows:
Short-term KMP benefits
Share based payments
30-Jun-23
AUD
(270,000)
-
(270,000)
30-Jun-22
AUD
(270,000)
(29,246)
(299,246)
The aggregate amounts recognised during the year relating to directors’ related parties and other related parties were as
follows:
Adelaide Equity Partners Ltd(i)
AE Administrative Services Pty Ltd(ii)
Business Initiatives Pty Ltd(iii)
Transactions value year end
30-Jun-23
114,500
26,498
140,791
281,789
30-Jun-2022
240,000
63,327
140,838
444,165
Balance outstanding at
30-Jun-23
143,000
18,148
119,236
280,384
30-Jun-22
102,250
36,333
56,949
195,532
(i)
(ii)
(iii)
Adelaide Equity Partners Ltd is a company associated with Mr Duncan Gordan. The charges were in respect of investor relations services
and capital raise services provided.
AE Administrative Services Pty Ltd is a company associated with Mr Duncan Gordan. The charges were in respect of company secretarial
services provided.
Business Initiatives Pty Ltd is a company associated with Mr Matthew White. The charges were in respect of accounting, bookkeeping
and financial control functions undertaken for the group.
Page 57
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
27 Share–based payments and options issued
Options are granted and approved by the directors and shareholders.
Options are granted to directors, employees, consultants and others. Entitlements to the options are exercisable as soon
as they have vested and performance conditions have been met. There are no cash settlement alternatives. Options
granted carry no dividend or voting rights.
The following table illustrates the number (No.) and weighted average exercise prices (WAEP) of any movements in share
options issued during the year:
Outstanding at the beginning of the year
Granted during the year
Exercised during the year
Lapsed/expired during the year
No. 2023
92,800,000
55,000,000
-
(22,800,000)
125,000,000
WAEP 2023
0.006
0.001
-
-
0.005
No. 2022
42,800,000
70,000,000
-
(20,000,000)
92,800,000
WAEP 2022
0.014
0.004
-
-
0.006
The number of options vested and exercisable as at 30 June 2023 was 125,000,000 (2022: 92,800,000).
55,000,000 unlisted options were granted during the year ended 30 June 2023.
The outstanding balance of unlisted options over ordinary shares as at 30 June 2023 represented by:
Unlisted Options
Grant Date
24-Mar-221
23-May-222
30-Nov-223
30-Nov-224
Vesting Date
7-Jun-22
23-May-22
06-Jun-23
06-Dec-22
Expiry Date
31-Jan-24
23-May-25
6-Dec-24
30-Nov-25
Exercise price
$0.004
$0.004
$0.004
$0.003
Value of Share
Based
Payments
AUD
29,246
-
68,310
59,993
Number of
options
70,000,000
624,906,567
25,000,000
30,000,000
1.
2.
3.
4.
5.
6.
Options granted and approved by shareholders as remuneration to Key Management Personnel in FY22
Options granted during the year as part of non-renounceable entitlement offer
Options granted during and approved by shareholders as remuneration to a General Manager in Canada in FY23
Options granted to a lead manager during the year as part of service fees
Options lapsed without exercise on 15 Nov 2022
Options expired without exercise on 28 May 2023
The outstanding balance of unlisted options over ordinary shares as at 30 June 2022 represented by:
Grant Date
15-Nov-195
28-May-216
24-Mar-221
23-May-222
Vesting Date
15-Nov-19
28-May-21
7-Jun-22
23-May-22
Expiry Date
15-Nov-22
28-May-23
31-Jan-24
23-May25
Exercise price
$0.012
$0.002
$0.004
$0.004
Value of Share
Based
Payments
AUD
99,938
-
29,246
-
Number of
options
22,800,000
155,000,000
70,000,000
624,906,567
The weighted average remaining contractual life for the unlisted share options outstanding as at 30 June 2023 is 1.78
years. The exercise price for options outstanding at the end of the year is 70,000,000 at A$0.004, 624,906,567 at A$0.004,
25,000,000 at A$0.004 and 30,000,000 at A$0.003 (2022: 22,800,000 at A$0.012, 155,000,000 at A$0.002, 70,000,000 at
A$0.004 and 624,906,567 at A$0.004).
During the reporting period, no unlisted options were exercised. 177,800,000 unlisted options lapsed without exercise.
Page 58
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
An expense of $68,310 has been recognised in the consolidated statement of profit or loss and other comprehensive
income in respect of options vested during the year (2022: $29,246 ). An amount of $99,938, in relation to fair value of
unlisted options expired without exercise, has been recognised as an income in the consolidated statement of profit or
loss and other comprehensive income during the year. The net effect of $31,628 has been recognised as an income in the
consolidated statement of profit or loss and other comprehensive income during the year.
Listed Options
No listed options were granted, exercised or cancelled during the period.
28 Parent Company disclosures
Current Assets
Non-Current Assets
Total Assets
Current Liabilities
Non-Current Liabilities
Total Liabilities
Net Assets
Contributed Equity
Share based payments reserve
Accumulated losses
Total Equity
Results of Parent Entity for the year
Profit / (loss) for the year
Other Comprehensive income
Total Comprehensive income
30-Jun-23
37,678
5,177,004
5,214,682
834,422
-
834,422
30-Jun-22
1,117,953
2,442,711
3,560,664
598,798
-
598,798
4,380,260
2,961,866
74,963,695
97,556
(70,680,991)
4,380,260
72,645,197
129,184
(69,812,515)
2,961,866
(868,726)
-
(868,726)
(747,591)
-
(747,591)
The Company has no contingent liabilities or commitments and no guarantees due to subsidiaries at 30 June 2023.
Page 59
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
29 Financial risk management and financial instruments
Overview
The consolidated entity has exposure to the following risks from its use of financial instruments:
credit risk;
commodity risk;
currency risk;
liquidity risk;
market risk; and
climate change risk.
The consolidated entity’s management of financial risk is aimed at ensuring net cash flows are sufficient to:
Meet all its financial commitments; and
Maintain the capacity to fund the consolidated entity’s operating activities.
The Board of Directors has overall responsibility for the establishment and oversight of the risk management framework.
Management monitors and manages the financial risks relating to the operations of the consolidated entity through
regular reviews of the risks.
Market, liquidity and credit risk (including foreign exchange, commodity price and interest rate risk) arise in the normal
course of business. These risks are managed under Board approved directives which underpin treasury practices and
processes.
This note presents information about the Company’s and consolidated entity’s exposure to each of the above risks, their
objectives, policies and processes for measuring and managing risk, and the management of capital.
Credit risk
Credit risk is the risk of financial loss to the consolidated entity if a customer or counterparty to a financial instrument
fails to meet its contractual obligations and arises principally from the consolidated entity’s receivables from customers
and deposits with banks.
Trade and other receivables
As at 30 June 2023 there were no significant concentrations of credit risk on the statement of financial position. Current
trade receivables of $ 443,869 at 30 June 2023 relate to amounts to be received from historical production from the
Wizard Lake oil and gas field. The consolidated entity monitors receivable balances on an ongoing basis and as a result
believes its exposure to bad debts is insignificant.
Impairment losses
None of the Company’s receivables are past due (2022: nil). As at 30 June 2023 there is no allowance for impairment in
respect to other receivables for the consolidated entity (2022: nil).
Exposure to credit risk
The carrying amount of the consolidated entity’s financial assets represents the maximum credit exposure. The
consolidated entity’s maximum exposure to credit risk at the reporting date was:
Financial Instruments
Trade and other receivables
Cash and cash equivalents
30-Jun-23
443,870
195,008
638,878
30-Jun-22
578,890
2,150,710
2,729,600
Page 60
197/The consolidated entity limits credit risk on its cash deposits by only transacting with high credit-rated financial
institutions.
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
Current assets
Other
investments
(including
derivatives)
Trade and
other
receivables
Cash and cash
equivalents
Total
-
443,870
-
443,870
-
-
-
-
-
-
-
195,008
133,400
443,870
195,008
638,878
30 June 2023
Financial assets measured at fair
value
Listed equity investments
Financial assets not measured at
fair value
Trade and other receivables
Cash and cash equivalents
Commodity Risk
The consolidated entity is exposed to commodity price risk through its revenue from the sale of hydrocarbons – gas, crude
oil, condensate and LPG – which are priced against world benchmark commodity prices.
The following table details the impact on revenue a 10% and 20% increase and decrease in the oil and gas price would
have on current year revenue, using the entities average oil price over this year. The below table shows the increase in
profit and equity given an increase in oil price; there would be a negative impact to both profit and equity to the same
degree if average oil price decreased by the same percentage.
Oil Price Impact
30-Jun-23
236,032
472,063
30-Jun-22
316,082
632,163
Profit or loss: 10%
Profit or loss: 20%
Currency Risk
The consolidated entity undertakes certain transactions denominated in foreign currency and is exposed to foreign
currency risk through foreign exchange rate fluctuations.
The consolidated entity is exposed to Canadian dollars (CAD) in its Canadian operations.
The following table details the Consolidated Entity’s sensitivity to a 10% and 20% increase and decrease in the CAD against
the Australian dollar. The sensitivity analysis is based on 30 June 2023 year end foreign currency denominated monetary
items and adjusts their translation at year end for a 10% and 20% strengthening in foreign currency rates. For a 10% and
20% decrease in foreign currency rates, there would be a comparable impact on the profit and equity, and the balances
below would be negative.
Currency Movement Impact
2023
732,546
1,218,421
2022
179,976
309,687
Profit or loss: 10% CAD
Profit or loss: 20% CAD
Liquidity risk
Liquidity risk is the risk that the consolidated entity will not be able to meet its financial obligations as they fall due. The
consolidated entity’s approach to managing liquidity is to ensure, as far as possible, that it will always have sufficient
liquidity to meet its liabilities when due, under both normal and stressed conditions, without incurring unacceptable
losses or risking damage to the consolidated entity’s reputation.
Page 61
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
The consolidated entity manages liquidity risks by maintaining adequate reserves by continuously monitoring forecast
and actual cash flows.
The following are the contractual maturities of financial liabilities, including estimated interest payments and excluding
the impact of netting agreements:
30- Jun-2023
Financial liabilities measured at
fair value
Financial liabilities not
measured at fair value
Trade and other payables
Borrowings
Market Risk
Carrying
amount
Contractual
cash flows
6 months or
less
6 to 12
months
1-2 years
2-5 years
-
-
-
2,576,563
2,576,563
2,576,563
-
-
-
-
498,625
498,625
174,885
150,946
172,794
Market risk is the risk that changes in market prices, such as foreign exchange rates, interest rates and equity prices will
affect the consolidated entity’s income or the value of its holdings of financial instruments. The objective of market risk
management is to manage and control market risk exposures within acceptable parameters, while optimising the return.
Interest rate risk
At the reporting date the interest rate profile of the Company’s and the consolidated entity’s interest-bearing financial
instruments was:
Variable rate Instruments
Financial assets
30-Jun-22
30-Jun-21
195,008
2,150,710
Cash flow sensitivity analysis for variable rate instruments
A change of 100 basis points in interest rates at the reporting date would have increased (decreased) equity and profit or
loss by the amounts shown below. This analysis assumes that all other variables, in particular foreign currency rates,
remain constant. The analysis is performed on the same basis for 2022.
Profit or loss
Equity
100bp increase
AUD
100bp decrease
AUD
100bp increase
AUD
100bp decrease
AUD
1,950
1,950
21,507
21,507
(1,950)
(1,950)
(21,507)
(21,507)
1,950
1,950
21,507
21,507
(1,950)
(1,950)
(21,507)
(21,507)
30-Jun-2023
Variable rate instruments
Cash flow sensitivity
30-Jun-2022
Variable rate instruments
Cash flow sensitivity
Climate change risk
Key climate-related risks and opportunities relevant to the Company’s operations include:
The transition to a low carbon economy through technological improvements and innovations that support a lower carbon
energy efficient system with decreased demand and changing community sentiment for fossil fuels, increased uncertainty
time and cost associated with regulatory bodies granting approvals or licences on fossil fuel intensive projects. Transition
Page 62
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
to lower carbon economy also gives rise to opportunity for the Company’s gas production assets. Natural gas is viewed
as a key element to supporting a sustainable energy transition.
Physical changes caused by climate change include increased severe weather events and chronic changes to weather
patterns which may impact demand for energy and the Company’s production assets and production capability. These
events could have a financial impact on the Company through increased operating costs, maintenance costs, revenue
generation and sustainability of its production assets.
Policy changes by governments which may result in increasing regulation and costs which could have a material impact
on the Company’s operations.
Due to the nature of the uncertainties relating to the above risks, the financial impact has not been quantified for the
financial year.
The Company is committed to continually improve climate change related disclosures as processes and understanding of
climate change related matters improve alongside the Company's activities and operations.
Capital Management
The Board’s policy is to maintain a strong capital base so as to maintain investor, creditor and market confidence and to
sustain future development of the business. The board of directors monitors the return on capital, which the consolidated
entity defines as net operating income divided by total shareholders’ equity.
Equity attributable to shareholders of the Company
Equity
Total Assets
Equity ratio
30-Jun-23
74,963,695
74,963,695
7,566,476
10.1%
30-Jun-22
72,645,197
72,645,197
6,952,922
9.6%
There were no changes in the consolidated entity’s approach to capital management during the year. As at 30 June 2023,
neither the Company nor its subsidiaries are subject to externally imposed capital requirements.
30 Consolidated entities
Parent entity
The parent entity of the group is Whitebark Energy Limited, incorporated in Australia.
Registered office: Ground Floor, 70 Hindmarsh Square, Adelaide SA 5000.
The consolidated financial statements incorporate assets, liabilities and results of the following subsidiaries in accordance
with the accounting policy described under 1(a)
Name of Entity
Country of
incorporation
30-Jun-23 Equity
Holding %
30-Jun-22 Equity
Holding %
Subsidiaries of Whitebark Energy Ltd
Tejon Energy Pty Ltd
Tejon Energy Inc (100% subsidiary of Tejon Energy Pty Ltd)
Latent Petroleum Pty Ltd
Kubla Oil Pty Ltd
Rex Energy Ltd
Australia
USA
Australia
Australia
Canada
100
100
100
100
100
100
100
100
100
100
31 Contingent Liabilities
There are no contingent liabilities at 30 June 2023 (2022: nil).
Page 63
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
32 Commitments
The Group has the following lease commitments as at 30 June 2023 relating to 4 HPU units, and 5 tanks and battery
equipments
30-Jun-23
30-Jun-22
Minimum lease payments due
Within 1 year
1 to 5 years
292,539
206,086
-
-
After 5
years
-
-
Total
498,625
-
Lease expense during the period amounted to nil (2022: nil).
33 Subsequent Events
Wizard Lake shut-in
Subsequent to the reporting period Whitebark launched a capital raising exercise in order to genate funds to be deployed
to return Rex 1, 3 and 4, to full production. Each of the wells is experiencing difficulties from anticipated events and
solutions have been identified for each. Given the modest gas generation from current production, the Company has
elected to temporarily close the field until final workover plans are approved. This process is expected to take place within
30 days.
Consequently Wizard Lake has been deliberately shut-in since August 28
for each well and cost estimates to return to optimal production currently under evaluation. A summary is provided
below:
2023 with the planned mitigation measures
th
•
•
•
•
Rex-1 has parted rods which can be remedied with a straight=forward workover estimated at CAD$25k. The
well was contributing 8 bopd and 29 mcf/d (14 boe/d)
Rex-3 is sand-bridged (ie. “choked”) in the horizontal section due to the gradual ingress of sand into the lateral
over its years of production. The Company plans to perform innovative “Jetsweep” workover operations in
horizontal elements of select Wizard Lake production wells. The initial program at Rex-3 is estimated to take 9
days at a cost of CAD $310k and can deliver significant economic benefits at a fraction of the cost of drilling new
wells (adding A$60-A$80 per month of netback cashflow). Rex-3 production will be significantly increased
through the conduction of this operation, bringing Field production back to over 200boe per day. Prior to choking
the well was contributing 15 bopd and 450 mcf/d (85 boe/d) however it should be noted that clean-out
operations have the potential to see Rex-3 improve on its pre shut-in rates.
Rex-4 has holes in the tubing due to wear (workover estimate CAD $125k). The well was contributing 50 bopd
and 110 mcf/d (70 boe/d) prior to being shut-in.
Rex-2 alone was simply not producing sufficient gas to run the gensets and the compressor.
Capital Raising - Convertible Note
On 12 September 2023 the Company announced it was raising capital through a convertible note to sophisticated and
wholesale investors. The Company is seeking $ 1.0m. Each note has a face value of $ 1.00 with an interest rate of 20% p.a.
payable upfront and deducted from the principal amount, such that the payment consideration received by the Company
is net of interest upfront. The maturity date is 12 months from date of issue and the notes will convert to ordinary share
at an Issue Price of $0.0005 per share or cash consideration repayment on the maturity date (at the noteholder’s
discretion). The money raised will be used to workover non-operational wells in the Wizard Lake oil and gas field. The
offer is currently still open.
Creditor Claim – Rex Energy Ltd
On 26 July 2023 a claim was lodged against Rex Energy Limited with the Court of King’s Bench Alberta in the amount of
$CAD 496,747.89 . (AUD$ 556,107.34) The claim is in respect of unpaid invoices pertaining to the completion of the Rex-
4 oil and gas well. The company has engaged legal representation and the matter is on hold with no next steps or
deadlines currently in place. The Plaintiffs have not called for a Statement of Defence yet.
Page 64
WHITEBARK ENERGY LIMITED – Notes to the Financial Statements
For the year ended 30 June 2023
Extraordinary General Meeting
The company held an extraordinary general meeting on 27 September 2023. Apart from ratification of prior issue of
shares, it was resolved to consolidate the capital of the company pursuant to Section 254H of the Corporations Act on
the basis that every fifty (50) shares be consolidated into one (1) share and every fifty (50) options be consolidated into
one (1) option.
Page 65
WHITEBARK ENERGY LIMITED – Directors Declaration
For the year ended 30 June 2022
Director’s Declaration
In the opinion of the Directors of Whitebark Energy Limited (“the Company”):
a.
(i)
(ii)
b.
c.
The financial statements and notes set out on pages 32 to 66, and the remuneration disclosures that are
contained in the Remuneration report in the Directors’ report, are in accordance with the Corporations Act
2001, including:
Giving a true and fair view of the consolidated entity’s financial position as at 30 June 2023 and of its
performance for the financial year ended on that date; and
Complying with Australian Accounting Standards, the Corporations Regulations 2001 and other mandatory
professional reporting requirements;
the financial report also complies with International Financial Reporting standards as disclosed in note 2(a);
there are reasonable grounds to believe that the Company will be able to pay its debts as and when they
become due and payable.
The directors have been given the declarations required by Section 295A of the Corporations Act 2001 by the chief
executive officer and chief financial officer for the financial year ended 30 June 2023.
Dated at Adelaide this 29 September 2023
Signed in accordance with a resolution of the Directors.
On behalf of the Directors
Duncan Gordon
Chairman
Page 66
WHITEBARK ENERGY LIMITED – Shareholder information
For the year ended 30 June 2023
Shareholder Information
Whitebark Energy Ltd shares are listed on the Australian Securities Exchange. The Company’s ASX code is WBE.
SUBSTANTIAL SHAREHOLDERS (HOLDING NOT LESS THAN 5%)
As at 8 September 2023:
Rank
Name
Units
% of Units
1.
MR KIM AARON MULLER
379,660,349
5.17%
Class of Shares and Voting Rights
At 8 September 2023 there were 2,837 holders of 7,339,660,861 ordinary fully paid shares of the Company. The voting
rights attaching to the ordinary shares are in accordance with the Company’s Constitution being that:
a. each Shareholder entitled to vote may vote in person or by proxy, attorney or Representative;
b. on a show of hands, every person present who is a Shareholder or a proxy, attorney or Representative of a
shareholder has one vote; and
c. on a poll, every person present who is a shareholder or a proxy, attorney or Representative of a shareholder shall,
in respect of each fully paid Share held by him, or in respect of which he is appointed a proxy, attorney or
Representative, have one vote for the Share, but in respect of partly paid Shares, shall, have such number of votes
as bears the proportion which the paid amount (not credited) is of the total amounts paid and payable (excluding
amounts credited).
Distribution of Shareholders
Spread of Holdings
Number of Holders
Ordinary Shares
1 - 1,000
1,001 - 5,000
5,001 - 10,000
10,001 - 100,000
100,001 – 500,000
500,001 Over
144
55
80
880
734
944
19,063
176,716
666,821
43,861,485
196,377,237
7,098,559,539
Total
2,837
7,339,660,861
The number of shareholders holding less than a marketable parcel is 1,801.
Page 67
WHITEBARK ENERGY LIMITED – Shareholder information
For the year ended 30 June 2023
Unlisted Options
Securities
Unlisted Options exercise price of $0.004 expiring 31/01/2024
Unlisted Options exercise price of $0.004 expiring 23/05/2025
Unlisted Options exercise price of $0.004 expiring 06/12/2024
Unlisted Options exercise price of $0.003 expiring 30/11/2025
Number of Securities
on issue
Number of
Holders
70,000,000
624,906,567
25,000,000
30,000,000
4
359
1
1
Escrowed Securities
The Company does not have any securities on issue that are subject to escrow restrictions.
Listing of 20 Largest Shareholders as at 8 September 2023
Rank
Name
Units
% Units
MR KIM AARON MULLER
CHRIS MEULENGRAAF SUPERANNUATION FUND PTY LTD
MR CRAIG GRAEME CHAPMAN
MR PAUL AINSWORTH
CHARLES WAITE MORGAN
MR MARK EDWIN ROBERTS
COMMUNICATIONS POWER INCORPORATED (AUST) PTY LTD
COOLRIDE ENTERPRISES PTY LTD
SKYE EQUITY PTY LTD
MR FRANK HEPBURN
MR FREDERICK BART
MR STEPHEN LESLIE KEENIHAN + MRS SHERIDAN JAY KEENIHAN
J & B SMITH SUPERANNUATION PTY LTD
MR CHARLES WAITE MORGAN
4F INVESTMENTS PTY LTD
HSBC CUSTODY NOMINEES (AUSTRALIA) LIMITED - A/C 2
TRANTER (SA) PTY LTD
WHAW PTY LTD
MILLER ANDERSON PTY LTD
MR ANTONI MARGOS
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
TOTAL
379,660,349
278,666,666
255,758,400
226,666,666
159,633,571
150,000,000
143,000,000
133,333,334
125,958,557
110,000,000
104,148,339
100,083,332
5.17
3.80
3.48
3.09
2.17
2.04
1.95
1.82
1.72
1.50
1.42
1.36
97,500,000
1.33
95,650,441
87,500,000
85,765,329
77,319,935
76,300,000
75,000,000
72,000,000
2,833,944,919
1.30
1.19
1.17
1.05
1.04
1.02
0.98
38.61
Page 68
WHITEBARK ENERGY LIMITED – Permits
For the year ended 30 June 2023
Permits
WIZARD LAKE, ALBERTA CANADA
Block
24-048-28W4
20-048-27W4
21-048-27W4
22-048-27W4
17-048-27W4
8-048-27W4
9-048-27W4
5-048-27W4
N 4-048-27W4
32-047-27W4
Gross Acres
640
640
640
640
640
640
640
640
320
640
WI
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Net acres
640
640
640
640
640
640
640
640
320
640
Total
6,080
100%
6,080
AUSTRALIAN LAND INTERESTS
Project
Warro JV – RL7
Net Acres
54,360
WI
100%
Location
Western Australia
Page 69