TIDMHAWK

RNS Number : 7706R

Nighthawk Energy plc

26 September 2017

26 September 2017

NIGHTHAWK ENERGY PLC

("Nighthawk" or "the Company")

Unaudited

Interim Results for the six months ended 30 June 2017

Nighthawk, the US focused oil development and production company (AIM: HAWK and OTCQX: NHEGY), announces its unaudited interim results for the six months ended 30 June 2017 ("1H17").

First half 2017 Operational Summary

   --    Oil sales volumes lower than six months ended 30 June 2016 ("1H16") 

o 1H17 total sales of 222,375 barrels of oil, gross (1H16: 249,609 barrels of oil, gross)

o 1H17 sales of 1,235 bopd, gross (1H16: 1,371 bopd, gross)

-- Production decreased due to no new drilling activity and normal reserve decline which was offset in part by production enhancement projects within existing wells

   --    Secondary recovery water flood pilot project at Arikaree Creek implemented in Q4 2016. 

o Potential to deliver increase in reserves; potential borrowing base

o Production and operating cash flows started in Q1 2017

First half 2017 Financial Summary

-- Group total revenues for 1H17 lower than 1H16 due to lower hedging profits and sales volumes, offset by higher realised sales price

o Revenues US$8.7 million (1H16: US$9.4 million)

o Realised oil price US$46.95 per barrel (excluding hedging) (1H16: US$33.73 per barrel (excluding hedging))

-- Normalised EBITDA(1) for 1H17 US$2.0 million or US$12.25 per barrel, net (1H16: US$3.1 million or US$15.13 per barrel, net)

   --    No non-cash impairment charges recognized in exceptional administrative expenses. 

-- US$1.9 million invested in 1H17 (1H16: US$0.7 million) in capital improvement projects including the water flood pilot project

-- Principal reduction of US$1.75 million made to in accordance with renegotiation of existing reserve based loan agreement

   --    Cash balances of US$3.1 million at 30 June 2017, and US$1.2 million at 31 August 2017 

Waiver of Rule 9 of the UK Takeover Code

Further to its announcement on 30 August 2017, the Company continues the process of preparation of a Circular in relation to a waiver of Rule 9 of the Takeover Code in relation to the share payment option for deferred interest and/or royalties. A further announcement will be made in due course.

Notes:

1. Normalised EBITDA is operating profit adjusted for depreciation, amortisation, contribution from test revenue and exceptional administrative items. Refer to the Chief Financial Officer's statement.

Enquiries:

 
 Nighthawk Energy plc 
 Rick McCullough, Chairman         +1 303 407 9600 
 Kurtis Hooley, Chief 
  Financial Officer           +44 (0) 20 3582 1350 
 
 Stockdale Securities 
  Limited                     +44 (0) 20 7601 6100 
 Richard Johnson 
 Edward Thomas 
 

Chairman's Statement

Dear Fellow Shareholders:

The first half of 2017 has been a period of some optimism regarding oil prices, however continued unpredictability regarding US and world energy market demand maintains its dominance in directing a sustainable recovery in oil prices. The commodity markets, in particular the oil market in which the Company participates, is in its third year of excess supply and historically low prices. As the industry exited 2016, US oil production was in decline, OPEC was negotiating and implemented a production freeze and prices were projected to approach the mid $50s. Nighthawk took advantage of this uptick in pricing and successfully hedged substantial amounts of early 2017 production at prices in the $52-55 range. However, with this early improvement in pricing, US operators demonstrated their resiliency and began increasing production levels again resulting in current prices hovering in the high $40 to $50 range. Unfortunately, the price sensitivity seen over the last several years is likely to persist until production supply and market demand reach a state of equilibrium.

Nighthawk wrapped up two major projects as 2016 came to a close: One, was the successful resolution of the drilling commitment in the Monarch Joint Venture, and the second was the completion of the Arikaree Creek Water Flood Pilot Project ("Pilot Project").

In late December 2016, the Company reached a settlement with Cascade Petroleum, whereby alleviating a two well drilling commitment associated with the Monarch acreage. Not only was the Company able to eliminate the drilling commitment in exchange for spending $75k on an up-hole completion of the Monarch 10-15 well, but the Company was able to retain a minority interest in the well. This was a positive, win-win deal for the parties and may lead to potential new drilling locations in the future, as outlined in the recent operational presentation posted to the Nighthawk website on 3 August 2017.

While 2017 has picked up where 2016 left off, with continued oil price volatility precipitating the need for a postponement of new well site development, the implementation of the Pilot Project is expected to increase production volumes at the well sites in the southern water flood facility, thereby increasing future incremental reserves.

The Pilot Project has been building in pressure and is showing early signs of response, with a measurable reduction to the natural decline curve and some slight increases to production levels. However, the Company reserves, as determined by external reservoir engineers, do not include any potential incremental reserves as proved developed producing reserves and as such, our borrowing base continues to fall short of the reserve base loan lenders outstanding loan balance.

The Company reviewed the preliminary results from the Pilot Project with the primary lender on 30 June 2017 and finalized renegotiations with Commonwealth Bank of Australia ("CBA") on the existing reserve based credit facility. The amended agreement required the Company to pay $1.75 million as a reduction of outstanding principal and restructure certain of our existing unsecured debt arrangements to forgo existing interest and royalty payments on those loans. The term of the CBA credit facility was also modified to expire 31 December 2017. On 30 August 2017, the Company announced the agreement with the existing unsecured note holders to defer the interest and royalty payments for the encompassed loans until 30 June 2018. We appreciate the support that our bank and noteholders continue to express on behalf of the Company in these difficult financial times.

As the Company reported in the year-end 2016 audited financial statements, the auditor's opinion included an emphasis of matter paragraph regarding the Company's ability to continue as a going concern. This was included in the financial statements due to the uncertainty and terms regarding renegotiation of our existing loan facility with CBA. As noted above, the Company was able to renegotiate the loan facility subsequent to the release of the year-end financials but, due to the modified term of the loan, the uncertainty around the Company's ability to refinance or repay the loan with CBA remains as a consideration.

In August, a Company presentation was posted to the Nighthawk- website to help illustrate the value potential associated with certain of the Company's existing assets. For example, while the drilling in Monarch in late 2015 was unsuccessful, a post drilling analysis provided a greater understanding of the physical structure of the Broken Spear field south of Arikaree Creek, where there are three producing Spergen wells. There is also potential in the Pennsylvania zones, located within the Monarch field, which have been tested through completion of the 10-15 well. While the economics of drilling additional wells in these areas appears attractive, the Company must consider these as prospective projects until such time as cash flows have improved from a sustained improvement to oil prices. Though the Company considers the value creation opportunity to be attractive.

In closing, I would like to personally thank all our shareholders, noteholders, employees and business partners for your continued support. And I especially want to thank our largest shareholders, who continue to lead the way in their show of support for the Company.

Rick McCullough

Executive Chairman

25 September 2017

Chief Financial Officer's Statement

All amounts are shown in US$

Except for barrels sold

The following is a summary of the consolidated income statement, including information related to barrels ("bbls") sold, daily average bbls sold and average sales price per bbl:

 
 
                                            Six months ended 
                                                 30 June 
                                                                                                          Six months 
                                                                                                            ended 31                      Year ended 
                                                                                                            December                     31 December 
                                  2017                          2016                                           2016*                            2016 
                      ---------------------------  ------------------------------  ---------------------------------  ------------------------------ 
                                              (Unaudited)                                                (Unaudited)                       (Audited) 
 Continuing 
 operations: 
 Revenue                              $ 8,717,893                     $ 9,409,498                        $ 8,613,835                    $ 18,023,333 
 Cost of sales                        (6,959,293)                     (4,612,902)                        (5,448,121)                    (10,061,023) 
     Gross profit                       1,758,600                       4,796,596                          3,165,714                       7,962,310 
                      ---------------------------  ------------------------------  ---------------------------------  ------------------------------ 
 
 Administrative 
  expenses                            (2,173,941)                     (3,274,391)                        (2,517,600)                     (5,791,991) 
 Exceptional 
  expenses                                      -                               -                        (6,797,041)                     (6,797,041) 
                      ---------------------------  ------------------------------  ---------------------------------  ------------------------------ 
     Total 
      administrative 
      expenses                        (2,173,941)                     (3,274,391)                        (9,314,641)                    (12,589,032) 
                      ---------------------------  ------------------------------  ---------------------------------  ------------------------------ 
     Operating 
      profit 
      (loss)                            (415,341)                       1,522,205                        (6,148,927)                     (4,626,722) 
 Finance income                               737                              38                                544                             582 
 Finance costs                        (2,397,629)                     (4,574,408)                        (3,597,611)                     (8,172,019) 
 Loss before 
  taxation                            (2,812,233)                     (3,052,165)                        (9,745,994)                    (12,798,159) 
                      ---------------------------  ------------------------------  ---------------------------------  ------------------------------ 
 Taxation                                (35,986)                     (1,036,431)                          (383,540)                     (1,419,971) 
    Loss for the 
     financial 
     period and 
     attributable 
     to equity 
     shareholders 
     of the Company                 $ (2,848,219)                   $ (4,088,596)                     $ (10,129,534)                  $ (14,218,130) 
                      ===========================  ==============================  =================================  ============================== 
 
 Bbls sold: 
     Gross                                222,375                         249,609                            233,586                         483,195 
     Net barrels                          162,891                         204,507                            189,917                         394,424 
 Daily average 
  Bbls sold 
     Gross                                  1,235                           1,371                              1,276                           1,320 
     Net                                      905                           1,124                              1,038                           1,077 
 Average sales 
  price per bbl                            $46.95                          $33.73                             $42.80                          $38.10 
 

*The period has been extracted as the difference between the audited year end 31 December 2016 and the unaudited period 30 June 2016.

Sales Volume and price

During the six months ended 30 June 2017, the Company experienced gross and net sales volume declines of 27,234 bbls and 41,616 bbls, respectively, or approximately 11% and 20% respectively, as compared to the six months ended 30 June 2016 ("1H17 to 1H16"). Compared to the six months ended 31 December 2016, the Company experienced gross and net sales volume declines of 11,211 bbls and 27,026 bbls, respectively, or approximately 5% and 14% respectively, for the six months ended 30 June 2017 ("1H17 to 2H16"). The decrease from both prior year periods was primarily the result of normal volume declines in the Company's producing wells. The Company's average Net Revenue Interest changed from approximately 82% at 30 June 2016 to approximately 73% at 30 June 2017 due to the inclusion of volumes from the Monarch 10-15 well, in which the Company owns a 16% interest.

The average sales price per bbl increased by $13.22, or 39.2%, in 1H17 compared to 1H16, and by $4.15, or 9.7%, in 1H17 compared to 2H16. The modest improvement in the price per bbl is due, in part, to reduced output by OPEC in an effort to shift away from the market share strategy employed since 2014 to a policy more focused on price recovery and management. Global economic growth and energy demand forecasts have been collectively overestimated the last few years, creating a glut in crude oil supply, which continues to place downward pressure on the stabilization of crude oil prices.

Revenue

The following is a comparative summary of net oil sales volumes, prices and revenues, including the impact of commodity derivative settlements.

 
 
                                     Six months ended 
                                          30 June 
                                                                                              Six months 
                                                                                                ended 31                   Year ended 
                                                                                                December                  31 December 
                           2017                        2016                                        2016*                         2016 
                  ----------------------  ------------------------------  ------------------------------  --------------------------- 
                                        (Unaudited)                                          (Unaudited)                    (Audited) 
 
 Oil sales 
  volume 
  (net)                          162,891                         204,507                         189,917                      394,424 
 Average oil 
  price 
  (per bbl)                       $46.95                          $33.73                          $42.80                       $38.10 
 Oil sales 
  revenue                    $ 7,647,706                     $ 6,898,330                     $ 8,129,157                 $ 15,027,487 
 Gains on 
  hedging 
  instruments 
  reclassified 
  from equity to 
  profit or loss                 237,227                       2,491,235                       1,195,161                    3,686,396 
 Mark-to-market 
  gains/(losses)                 825,407                               -                       (744,424)                    (744,424) 
 Other income                      7,553                          19,933                          33,941                       53,874 
                  ----------------------  ------------------------------                                  --------------------------- 
   Total Revenue             $ 8,717,893                     $ 9,409,498                     $ 8,613,835                 $ 18,023,333 
                  ======================  ==============================  ==============================  =========================== 
 

*The period has been extracted as the difference between the audited year end 31 December 2016 and the unaudited period 30 June 2016.

The decline in sales volumes was buoyed by the improved sales price per bbl to create an overall increase in oil sales revenue of $0.7 million or 10.9% for 1H17 compared to 1H16, however the declining production volumes, when coupled with a more lateral sales price per bbl, resulted in a decline of $0.5 million or 5.9% for 1H17 compared to 2H16. The decline in oil sales revenue was partially mitigated by the Company's commodity derivatives hedging program.

Gains on hedging instruments totaled $0.2 million, $2.5 million and $1.2 million for the six months ended 30 June 2017 and 2016, and for the six months ended 31 December 2016, respectively. Gains on hedging instruments for 1H17 compared to 1H16 declined $2.3 million or 90%, and for 1H17 compared to 2H16 declined $1.0 million or 80% as a result of existing positions settling and the Company not entering into new contracts after the precipitous decline in oil prices.

Mark-to-market gains(losses) totaled $0.8 million, nil and $(0.7) million for the six months ended 30 June 2017 and 2016, and for the six months ended 31 December 2016, respectively. Mark-to-market gains for 1H17 compared to 1H16 increased $0.8 million due to new non-hedge accounting derivative instruments being put in place in the second half of 2016. For 1H17 compared to 2H16, an increase of $1.6 million is result of market change of oil prices and the Company entering into new contracts.

Cost of Sales

The following is a comparative summary of cost of sales:

 
 
                                      Six months ended 
                                           30 June 
                                                                                                        Six months 
                                                                                                          ended 31                         Year ended 
                                                                                                          December                        31 December 
                            2017                          2016                                               2016*                               2016 
                ---------------------------  ------------------------------  -------------------------------------  --------------------------------- 
                                        (Unaudited)                                                    (Unaudited)                          (Audited) 
 
 Production 
  taxes                           $ 576,664                       $ 519,813                              $ 447,222                          $ 967,035 
 Lease 
  operating 
  expenses                        3,897,864                       2,420,829                              2,695,315                          5,116,144 
 Depreciation                     2,373,852                       1,511,636                              2,071,279                          3,582,915 
 Contribution 
 from test 
 revenue                                  -                               -                                      -                                  - 
 Revenue and 
  profit share 
  and other                         110,913                         160,624                                234,305                            394,929 
                ---------------------------  ------------------------------                                         --------------------------------- 
 Total Cost 
  of Sales                      $ 6,959,293                     $ 4,612,902                            $ 5,448,121                       $ 10,061,023 
                ===========================  ==============================  =====================================  ================================= 
 

*The period has been extracted as the difference between the audited year end 31 December 2016 and the unaudited period 30 June 2016.

Lease operating expenses ("LOE") for 1H17 compared to 1H16 increased $1.5 million or 61%. LOE per barrel of oil equivalent ("BOE") for 1H17 compared to 1H16 increased $7.83 per gross BOE ($12.09 per net BOE) to $17.53 per gross BOE ($23.93 per net BOE) from $9.70 per gross BOE ($11.84 per net BOE). The increase to LOE and LOE per BOE was the result of the implementation of the Pilot Project in Q4 of 2016. Whilst the Pilot Project generated positive margin for 1H17, the volumetric response has been slow as the reservoir pressure has slowly increased. When pressure from the Pilot Project has sufficiently increased, costs incurred for the project will be offset by improved production volumes and equate to a decrease in LOE when measured on a BOE basis.

LOE for 1H17 compared to 2H16 increased $1.2 million or 45%. LOE per BOE for 1H17 compared to 2H16 increased $5.99 per gross BOE ($9.74 per net BOE) to $17.53 per gross BOE ($23.93 per net BOE) from $11.54 per gross BOE ($14.19 per net BOE). This increase to LOE and LOE per BOE was due to the Pilot Project implementation discussed in previous paragraph.

Production taxes totaled $0.6 million, $0.5 million and $0.4 million for the six months ended 30 June 2017 and 2016, and for the six months ended 31 December 2016, respectively. Production taxes are comprised of three separate components:

Severance Taxes: Severance tax rates are established by the State of Colorado and are calculated based upon the gross sales value realized each production month, which increases/decreases depending upon prevailing crude oil prices and produced oil volumes.

Conservation Taxes: Conservation taxes are calculated at a set rate established by the State of Colorado based upon produced oil volumes each production month.

Ad valorem Taxes: Ad valorem tax rates are established by the county the producing well resides in and are variable from one year to the next, with a portion of the assessment applied against the reported gross sales value realized each production month also being available as a tax credit for the Company's severance tax obligation.

As the significant portion of the production taxes are based upon a percentage of oil revenue, increase or decrease is driven by revenue results discussed above.

Depreciation totaled $2.4 million, $1.5 million and $2.1 million for the six months ended 30 June 2017 and 2016, respectively, and for the six months ended 31 December 2016, respectively. Depreciation for 1H17 compared to 1H16 increased $0.9 million or 57%, and for 1H17 compared to 2H16 increased $0.3 million or 15%. Depreciation per BOE for 1H17 compared to 1H16 increased $4.61 per gross BOE ($7.18 per net BOE) to $10.67 per gross BOE ($14.57 per net BOE) from $6.06 per gross BOE ($7.39 per net BOE). Depreciation per BOE for 1H17 compared to 2H16 increased $1.80 per gross BOE ($3.66 per net BOE) to $10.67 per gross BOE ($14.57 per net BOE) from $8.87 per gross BOE ($10.91 per net BOE). The increase from prior year periods is due to increased depreciable costs associated with capital improvements and increased P&A provisions for producing wells.

Administrative Expenses

Administrative expenses, excluding exceptional items, during the period ended 30 June 2017 were $2.2 million as compared to $3.3 million for the six months ended 30 June 2016. The decrease from the same 2016 period was primarily due to a reduction in legal services associated with pending litigation matters resolved on 19 September 2016. Compared to 2H16 administrative expenses decreased $0.3 million to $2.2 million from $2.5 million primarily due to a reduction in legal costs for the first half of 2017.

Exceptional administrative expenses were nil for the periods ending 30 June 2017 and 30 June 2016. Expenses for the year ended 31 December 2016 consisted of impairment of exploration and production assets of $7.1 million, and a $(0.3) million release of the contingent consideration provision, for a total exceptional administrative expense of $6.8 million for 2016.

Finance costs

Finance costs were $2.4 million and $4.6 million for the six months ended 30 June 2017 and 2016, respectively. For 1H17 compared to 1H16, the decrease of $2.2 million was primarily related to a loss on rescheduling of the CBA bank loan of nil for 1H17, as compared to $0.7 million for 1H16, and an exchange rate gain on financial instruments of $0.8 million for 1H17, as compared to a loss of $1.1 million for 1H16.

Taxation

Taxation was $0.04 million and $1.0 million for the six months ended 30 June 2017 and 2016, respectively. The tax charges for the respective periods represent the recycling of deferred tax liabilities held in the hedging reserve that relate to gains on the Company's hedges realised during the period.

Cash Flows

The following is a summary of cash flows from operating, investing and financing activities.

 
 
                               Six months ended 
                                    30 June 
                                                                             Six months 
                                                                               ended 31                   Year ended 
                                                                               December                  31 December 
                        2017                  2016                                2016*                         2016 
 Cash flows 
 from:                           (Unaudited)                                (Unaudited)                    (Audited) 
 Operating 
  activities             $ 934,913              $ 1,982,341                 $ 4,838,803                  $ 6,821,144 
 Investing 
  activities           (1,925,126)                (760,244)                 (2,734,410)                  (3,494,654) 
 Financing 
  activities           (1,521,277)              (5,432,250)                   2,048,210                  (3,384,040) 
                  ----------------  -----------------------  --------------------------  --------------------------- 
 Net change in 
  cash 
  and cash 
  equivalents        $ (2,511,490)            $ (4,210,153)                 $ 4,152,603                   $ (57,550) 
                  ================  =======================  ==========================  =========================== 
 

*The period has been extracted as the difference between the audited year end 31 December 2016 and the unaudited period 30 June 2016.

Net cash flows from operating activities declined $1.0 million for the period ended 30 June 2017 as compared to the same period in 2016, and $3.9 million for 1H17 compared to 2H17. The decline is primarily due to decreasing production levels combined with increased LOE costs associated with the Pilot Project, well site maintenance and operating costs associated with an aging well population.

Net cash flows used in investing activities increased $1.2 million for the period ended 30 June 2017 as compared to the same period in 2016. This increase is largely due to well site workover activities and capital improvement projects completed during the first half of 2017. When compared to 2H16, the reduction to cash flows from investing activities of $0.8 million was largely due to a decrease in capital expenditures resulting from spending related the Pilot Project which was under primary construction during Q3 and Q4 of 2016 and completed during the first half of 2017.

Net cash flows used in financing activities during the period ended 30 June 2017 were reduced by $3.9 million when compared to the same period during 2016. Financing activities during 1H17 included $1.5 million in interest and finance lease payments and nil in principal reduction payments, wherein financing activities during 1H16 included $1.4 million in interest payments and an additional $4.0 million in principal reduction payments on the Company's reserves-based lending bank facility ("RBL") with Commonwealth Bank of Australia ("CBA"). When compared to 2H16, financing activities for 1H17 increased by $3.6 million as a result of an escalation in interest and finance lease payments of $0.6 million and the absence of proceeds on the issuance of new loans from the second half of 2016 for the $3.0 million capital raise to fund the Pilot Project.

At 30 June 2017, the Company held cash balances of $3.1 million as compared to $1.5 million at 30 June 2016 and $5.6 million at 31 December 2016. On 30 June 2017, the Company amended its credit facility with CBA to include a change of the maturity date to 31 December 2017 and made an additional principal reduction payment of $1.75 million on 07 July 2017, thereby reducing the principal balance of the existing RBL facility with CBA to $21.25 million.

Subsequent to 30 June 2017, the Company also amended certain existing unsecured borrowings for the purpose of deferring interest and certain overriding royalty and profit sharing payments until after the CBA RBL facility maturity date, refer to Note 9 for detail.

The following is a summary of normalised operating profit and EBITDA before exceptional administrative expenses, including on a per gross and net barrel sold basis:

 
 
                                              Six months ended 30 
                                                      June 
                                                                                                               Year ended 
                                                                                                              31 December 
                                  2017                                  2016                                         2016 
                                                  (Unaudited)                                                   (Audited) 
 Operating 
  profit (loss)                            $ (415,341)                           $ 1,522,205                $ (4,626,722) 
 Exceptional 
  expenses                                           -                                     -                    6,797,041 
                  ------------------------------------  ------------------------------------  --------------------------- 
 
 
 Normalised 
  operating 
  profit before 
  exceptional 
  administrative 
  items                                      (415,341)                             1,522,205                    2,170,319 
 
 Depreciation, 
  amortisation 
  and 
  contribution 
  from 
  test revenue                               2,411,219                             1,571,983                    3,677,776 
                  ------------------------------------  ------------------------------------  --------------------------- 
 
 
 Normalised 
  EBITDA before 
  exceptional 
  administrative 
  items                                    $ 1,995,878                           $ 3,094,188                  $ 5,848,095 
                  ====================================  ====================================  =========================== 
 
 Normalised 
  EBITDA per 
  bbl sold - Net    $ 12.25                                                           $15.13                       $14.83 
 
 

1. Normalised operating profit is operating profit adjusted for exceptional administrative items.

2. Normalised earnings before interest, taxation, depreciation and amortisation ("NEBITDA") is operating profit adjusted for depreciation, amortisation, contribution from test revenue and exceptional administrative items.

As shown in the table above, excluding the effect of exceptional items, the Company was able to maintain a relatively consistent Normalised EBITDA per bbl sold for the periods presented even during periods of price and sales volume volatility.

Kurtis Hooley

Chief Financial Officer

25 September 2017

Independent Review Report to Nighthawk Energy plc

Introduction

We have been engaged by the company to review the set of financial statements in the interim financial report for the six months ended 30 June 2017 which comprises the Consolidated Income statement, Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Consolidated Statement of Changes in Equity, Consolidated Cash Flow Statement and related notes.

We have read the other information contained in the interim report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the set of financial statements.

Directors' responsibilities

The interim report, including the financial information contained therein, is the responsibility of and has been approved by the directors. The directors are responsible for preparing the interim report in accordance with the rules of the London Stock Exchange for companies trading securities on AIM which require that the half-yearly report be presented and prepared in a form consistent with that which will be adopted in the company's annual accounts having regard to the accounting standards applicable to such annual accounts.

Our responsibility

Our responsibility is to express to the company a conclusion on the condensed set of financial statements in the interim financial report based on our review.

Our report has been prepared in accordance with the terms of our engagement to assist the company in meeting the requirements of the rules of the London Stock Exchange for companies trading securities on AIM and for no other purpose. No person is entitled to rely on this report unless such a person is a person entitled to rely upon this report by virtue of and for the purpose of our terms of engagement or has been expressly authorised to do so by our prior written consent. Save as above, we do not accept responsibility for this report to any other person or for any other purpose and we hereby expressly disclaim any and all such liability

Scope of review

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity", issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the financial statements in the interim report for the six months ended 30 June 2017 is not prepared, in all material respects, in accordance with the rules of the London Stock Exchange for companies trading securities on AIM.

Emphasis of matter - Going concern

In forming our review conclusion, which is not modified, we have considered the adequacy of the disclosures made in note 2 to the financial statements concerning the group's ability to continue as a going concern. The group's cash flow forecasts indicate that its ability to meet its liabilities as they fall due for next 12 months is dependent upon securing alternative funding.

These conditions indicate the existence of a material uncertainty which may cast significant doubt as to the group's ability to continue as a going concern. The financial statements do not include the adjustments that would result if the group was unable to continue as a going concern.

BDO LLP

Chartered Accountants and Registered Auditors

London

United Kingdom

25 September 2017

BDO LLP is a limited liability partnership registered in England and Wales (with registered number OC305127).

Unaudited Consolidated Income Statement

All amounts are shown in US$

 
                                                Six months ended 
                                                     30 June 
                                                                                                                 Year ended 
                                                                                                                31 December 
                   Notes              2017                           2016                                              2016 
                                                   (Unaudited)                                                    (Audited) 
 Continuing 
 operations: 
 Revenue             3                       8,717,893                       9,409,498                           18,023,333 
 Cost of sales       4                     (6,959,293)                     (4,612,902)                         (10,061,023) 
 
 Gross profit                                1,758,600                       4,796,596                            7,962,310 
 
 Administrative 
  expenses                                 (2,173,941)                     (3,274,391)                          (5,791,991) 
 Exceptional 
  expenses           5                               -                               -                          (6,797,041) 
 
 Total 
  administrative 
  expenses                                 (2,173,941)                     (3,274,391)                         (12,589,032) 
 
 Operating 
  profit (loss)                              (415,341)                       1,522,205                          (4,626,722) 
 
 Finance income                                    737                              38                                  582 
 Finance costs      6,9                    (2,397,629)                     (4,574,408)                          (8,172,019) 
 
 Loss before 
  taxation                                 (2,812,233)                     (3,052,165)                         (12,798,159) 
 
 Taxation            8                        (35,986)                     (1,036,431)                          (1,419,971) 
 
 Earnings for 
  the financial 
  period and 
  attributable 
  to equity 
  shareholders 
  of the Company                           (2,848,219)                     (4,088,596)                         (14,218,130) 
 
 Earnings per 
 share 
 attributable 
 to the equity 
 shareholders 
 of the Company 
 
 Basic               7                          (0.00)                          (0.00)                               (0.01) 
                          ============================  ==============================  =================================== 
 Diluted             7                          (0.00)                          (0.00)                               (0.01) 
                          ============================  ==============================  =================================== 
 

Unaudited Consolidated Statement of Comprehensive Income

All amounts are shown in US$

 
                                                        6 months ended 
                                                            30 June 
                                                                                                            Year ended 
                                                                                                           31 December 
                                Notes           2017                    2016                                      2016 
                                                         (Unaudited)                                         (Audited) 
 
 Earnings for the financial 
  period                          7               (2,848,219)             (4,088,596)                     (14,218,130) 
                                       ----------------------  ----------------------  ------------------------------- 
 
 Other comprehensive 
  income(expense) 
  Hedging gain reclassified 
   to profit or loss               3                (237,227)             (2,491,235)                      (3,686,396) 
  Deferred tax on hedging 
   gain reclassified to 
   profit and loss                                     84,456                 886,915                        1,312,409 
 
 Items that may be 
 reclassified 
 subsequently to profit 
 or loss: 
  Foreign exchange gains 
   (loss) on consolidation                        (1,406,381)               2,629,018                        4,438,314 
  Fair value (loss) gain 
   on hedging instruments 
   designated in cash flow 
   hedges                                             135,585               (415,616)                        (311,695) 
  Deferred tax on fair 
   value (loss) gain on 
   hedging instruments 
   designated in cash flow 
   hedges                          8                 (48,270)                 147,966                          110,968 
 
 Other comprehensive 
  income (expense) for 
  the financial period, 
  net of tax                                      (1,471,837)                 757,048                        1,863,600 
                                       ----------------------  ----------------------  ------------------------------- 
 
 Total comprehensive 
  expense for the financial 
  period attributable 
  to the equity shareholders 
  of the Company                                  (4,320,056)             (3,331,548)                     (12,354,530) 
                                       ======================  ======================  =============================== 
 

Unaudited Consolidated Balance Sheet

All amounts are shown in US$

 
                                                              As at 30 June 
                                                                                                              As at 31 
                                                                                                              December 
                                      Notes             2017                    2016                              2016 
 Assets                                                        (Unaudited)                                   (Audited) 
 Non-current assets 
 Property, plant and equipment                               23,166,254          22,312,712                 22,704,185 
 Intangibles                                                  8,714,463          14,306,138                  8,274,560 
 Derivative financial assets                                          -             178,907                          - 
                                             --------------------------  ------------------  ------------------------- 
                                                             31,880,717          36,797,757                 30,978,745 
                                             --------------------------  ------------------  ------------------------- 
 Current assets 
 Inventory                                                      805,103             886,540                    785,904 
 Derivative financial assets                                    228,060           1,242,036                    329,702 
 Trade and other receivables                                  2,035,262           2,893,820                  2,353,503 
 Cash and cash equivalents                                    3,105,540           1,529,642                  5,569,041 
                                                              6,173,965           6,552,038                  9,038,150 
 Total Assets                                                38,054,682          43,349,795                 40,016,895 
                                             ==========================  ==================  ========================= 
 
 Equity and Liabilities 
 
 Capital and reserves attributable 
 to the Company's equity 
 shareholders: 
 Share capital                         10                     4,007,795           4,007,795                  4,007,795 
 Share premium account                                        1,402,644           1,402,644                  1,402,644 
 Foreign exchange translation 
  reserve                                                    10,745,233          10,342,323                 12,151,619 
 Special (restricted) reserve                                29,760,145          29,760,145                 29,760,145 
 Retained deficit                                          (82,459,336)        (69,739,369)               (79,611,117) 
 Share-based payment reserve                                  5,162,434           5,392,876                  5,157,045 
 Equity option on convertible 
  loans                                                       6,992,276           6,992,276                  6,992,276 
 Cash flow hedging reserve                                      146,868             915,068                    212,324 
 
 Total equity                                              (24,241,941)        (10,926,242)               (19,927,269) 
                                             --------------------------  ------------------  ------------------------- 
 
 Current liabilities 
 Trade and other payables                                     4,889,746           3,911,722                  6,425,562 
 Borrowings                             9                    23,000,000          23,000,000                 23,139,502 
                                             --------------------------  ------------------  ------------------------- 
 
                                                             27,889,746          26,911,722                 29,565,064 
                                             --------------------------  ------------------  ------------------------- 
 Non-current liabilities 
 Borrowings                             9                    30,076,144          24,160,164                 27,402,697 
 Provisions                                                   4,330,733           3,204,151                  2,976,403 
                                             --------------------------  ------------------  ------------------------- 
 
 Total non-current liabilities                               34,406,877          27,364,315                 30,379,100 
                                             --------------------------  ------------------  ------------------------- 
 
 Total liabilities                                           62,296,623          54,276,037                 59,944,163 
                                             --------------------------  ------------------  ------------------------- 
 Total Equity and Liabilities                                38,054,682          43,349,795                 40,016,895 
                                             ==========================  ==================  ========================= 
 

Unaudited Consolidated Statement of Changes in Equity

For the six months ended 30 June 2017

All amounts are shown in US$

 
                         Share                  Share                   Foreign                   Special                   Retained                  Share                  Equity                      Cash                         Total 
                         capital                Premium                 Exchange                (restricted)                earnings                   Based                 option                       flow 
                                                account               Translation                 reserve                                             Payment                  on                       hedging 
                                                                        reserve                                                                       reserve              convertible                  reserve 
                                                                                                                                                                              loans 
 
  Balance at 
   1 January 
   2016                      4,007,795              1,402,644                 7,713,305                29,760,145               (65,650,773)              5,367,376              6,992,276                       2,787,038               (7,620,194) 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Loss for the 
  period                             -                      -                         -                         -                (4,088,596)                      -                      -                               -               (4,088,596) 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Share-based 
  payments                           -                      -                         -                         -                          -                 25,500                      -                               -                    25,500 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Foreign 
  exchange 
  loss on 
  consolidation                      -                      -                 2,629,018                         -                          -                      -                      -                               -                 2,629,018 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Loss on 
  hedging 
  instruments 
  designated in 
  cash flow 
  hedges                             -                      -                         -                         -                          -                      -                      -                       (415,616)                 (415,616) 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Deferred tax 
  on hedging 
  instruments 
  designated in 
  cash flow 
  hedges                             -                      -                         -                         -                          -                      -                      -                         147,966                   147,966 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Gain 
  reclassified 
  to profit or 
  loss                               -                      -                         -                         -                          -                      -                      -                     (2,491,235)               (2,491,235) 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Deferred tax 
  on gain 
  reclassified 
  to profit or 
  loss                               -                      -                         -                         -                          -                      -                      -                         886,915                   886,915 
                 ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Balance at 30 
  June 2016                  4,007,795              1,402,644                10,342,323                29,760,145               (69,739,369)              5,392,876              6,992,276                         915,068              (10,926,242) 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Loss for the 
  period                             -                      -                         -                         -               (10,129,534)                      -                      -                               -              (10,129,534) 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Share-based 
  payments                           -                      -                         -                         -                          -                 21,955                      -                               -                    21,955 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Foreign 
  exchange 
  loss on 
  consolidation                      -                      -                 1,809,296                         -                          -                      -                      -                               -                 1,809,296 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Loss on 
  hedging 
  instruments 
  designated in 
  cash flow 
  hedges                             -                      -                         -                         -                          -                      -                      -                         103,921                   103,921 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Deferred tax 
  on hedging 
  instruments 
  designated in 
  cash flow 
  hedges                             -                      -                         -                         -                          -                      -                      -                        (36,998)                  (36,998) 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Gain 
  reclassified 
  to profit or 
  loss                               -                      -                         -                         -                          -                      -                      -                     (1,195,161)               (1,195,161) 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Deferred tax 
  on gain 
  reclassified 
  to profit or 
  loss                               -                      -                         -                         -                          -                      -                      -                         425,494                   425,494 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Exercised and 
  expired 
  options 
  and warrants                       -                      -                         -                         -                    257,786              (257,786)                      -                               - 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Balance at 1 
  January 2017               4,007,795              1,402,644                12,151,619                29,760,145               (79,611,117)              5,157,045              6,992,276                         212,324              (19,927,269) 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Loss for the 
  period                             -                      -                         -                         -                (2,848,219)                      -                      -                               -               (2,848,219) 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Share-based 
  payments                           -                      -                         -                         -                          -                  5,389                      -                               -                     5,389 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Foreign 
  exchange 
  loss on 
  consolidation                      -                      -               (1,406,381)                         -                          -                      -                      -                               -               (1,406,381) 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Loss on 
  hedging 
  instruments 
  designated in 
  cash flow 
  hedges                             -                      -                         -                         -                          -                      -                      -                         135,585                   135,585 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Deferred tax 
  on hedging 
  instruments 
  designated in 
  cash flow 
  hedges                             -                      -                         -                         -                          -                      -                      -                        (48,270)                  (48,270) 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Gain 
  reclassified 
  to profit or 
  loss                               -                      -                         -                         -                          -                      -                      -                       (237,227)                 (237,227) 
---------------  ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
 Deferred tax 
  on gain 
  reclassified 
  to profit or 
  loss                               -                      -                         -                         -                          -                      -                      -                          84,456                    84,456 
                 ---------------------  ---------------------  ------------------------  ------------------------  -------------------------  ---------------------  ---------------------  ------------------------------  ------------------------ 
  Balance at 
   30 June 2017              4,007,795              1,402,644                10,745,238                29,760,145               (82,459,336)              5,162,434              6,992,276                         146,868              (24,241,936) 
===============  =====================  =====================  ========================  ========================  =========================  =====================  =====================  ==============================  ======================== 
 

Unaudited Consolidated Cash Flow Statement

For the six months ended 30 June 2017

All amounts are shown in US$

 
                                                   Six Months Ended 
                                                        30 June 
                                                                                                            Year Ended 
                                                                                                           31 December 
                      Notes              2017                           2016                                      2016 
                                                     (Unaudited)                                             (Audited) 
 
 Cash inflow from 
  operating 
  activities           11                         934,913                      1,982,341                     6,821,144 
 
 Cash flow from 
 investing 
 activities: 
 Purchase of 
  intangible 
  assets                                        (580,863)                      (308,566)                   (1,083,530) 
 Purchase of 
  property, 
  plant and 
  equipment                                   (1,352,425)                      (451,716)                   (2,417,206) 
 Proceeds on 
  disposal of 
  property, plant 
  and equipment                                     7,425                              -                         5,500 
 Interest received                                    737                             38                           582 
                             ----------------------------  -----------------------------  ---------------------------- 
 
 Net cash used in 
  investing 
  activities                                  (1,925,126)                      (760,244)                   (3,494,654) 
                             ----------------------------  -----------------------------  ---------------------------- 
 
 Cash flow used in 
 financing 
 activities: 
 Proceeds from 
  derivative 
  financial 
  instruments                                     197,308                              -                        56,525 
 Repayment of loans                                     -                    (4,000,000)                   (4,000,000) 
 Proceeds on issue 
  of loans 
  net of issue 
  costs                                                 -                              -                     3,000,000 
 Capital payments 
  on finance 
  leases                                        (411,130)                              -                     (129,423) 
 Interest on 
  finance leases                                 (56,497)                              -                      (21,477) 
 Interest paid                                (1,250,958)                    (1,432,250)                   (2,289,665) 
                             ----------------------------  -----------------------------  ---------------------------- 
 
 Net cash used in 
  financing 
  activities                                  (1,521,277)                    (5,432,250)                   (3,384,040) 
                             ----------------------------  -----------------------------  ---------------------------- 
 
 Net increase 
  (decrease) 
  in cash and cash 
  equivalents                                 (2,511,490)                    (4,210,153)                      (57,550) 
 
 Cash and cash 
  equivalents 
  at beginning of 
  period                                        5,569,041                      5,969,485                     5,969,485 
 Effects of foreign 
  exchange 
  movements                                        47,989                      (229,690)                     (342,894) 
                             ----------------------------  -----------------------------  ---------------------------- 
 Cash and cash 
  equivalents 
  at end of period                              3,105,540                      1,529,642                     5,569,041 
                             ============================  =============================  ============================ 
 

Notes to the Unaudited Financial Information

For the Six months ended 30 June 2017

All amounts are shown in US$

   1.    Accounting policies 

The interim financial information in this report has been prepared on the basis of the accounting policies set out in the audited financial statements for the year ended 31 December 2016, which complied with International Financial Reporting Standards as adopted for use in the European Union ("IFRS"). The financial information for the periods ended 30 June 2017 and 30 June 2016 are unaudited but have been reviewed by the Company's auditors.

IFRS is subject to amendment and interpretation by the International Accounting Standards Board ("IASB") and the IFRS Interpretations Committee and there is an on-going process of review and endorsement by the European Commission.

The financial information has been prepared in accordance with the recognition and measurement requirements of IFRS that the Directors expect to be applicable as at 31 December 2016, with the exception of IAS 34 Interim Financial Reporting that is not mandatory for companies listed on the AIM Market.

The financial information for the year ended 31 December 2016 set out in this interim report does not comprise the Group's statutory accounts as defined in section 434 of the Companies Act 2006.

The statutory accounts for the year ended 31 December 2016, which were prepared under IFRS, have been delivered to the Registrar of Companies. The auditors' report on the Group accounts to 31 December 2016 was unqualified, but did include an emphasis of matter in relation to going concern.

   2.    Going Concern 

The Directors have reviewed cash forecasts, the current operations of the Group and plans for the next 12 months and consider that the use of the going concern basis of accounting and preparation of the financial statements is appropriate but, there are material uncertainties related to events or conditions that may cast significant doubt on the Group's ability to continue as a going concern. Currently, the Group is meeting its day-to-day financial responsibilities and oil prices are relatively flat. With the successful implementation of the Pilot Project, it is expected that adequate cash flow generated from this project will, for the foreseeable future, meet operating cash flow requirements.

Although there has been a reduction to the Company's liquidity risk resulting from the amendment to its outstanding loan with Commonwealth Bank of Australia ("CBA") as discussed in Note 9, Borrowings, the new maturity date of 31 December 2017 will require the Company to secure alternative funding by this date or secure an extension whilst alternative funding is secured. The successful implementation is expected to generate adequate reserves in order to provide adequate security for the outstanding loan balance. Whilst the Directors are confident that the existing facility can be extended or that borrowings can be replaced by alternative funding and that adequate reserves will be generated from the Pilot Project, the outcome of future negotiations and booking of reserves are unknown and, therefore, they recognise there is a future material liquidity risk.

As disclosed in Note 12, Post Balance Sheet Events, on 7 July 2017, the Company paid $1.75 million to CBA as a reduction of the outstanding principal.

The financial statements do not include the adjustments that would result if the Company were unable to continue as a going concern.

   3.    Revenue 
 
                                         Six months ended 
                                              30 June 
                                                                                                            Year ended 
                                                                                                           31 December 
                              2017                           2016                                                 2016 
                                           (Unaudited)                                                       (Audited) 
 
 Oil sales 
  revenue                         $ 7,647,706                      $ 6,898,330                            $ 15,027,487 
 Gains on hedging 
  instruments 
  reclassified 
  from equity to 
  profit or loss                      237,227                        2,491,235                               3,686,396 
 Mark-to-market 
  gains/(losses)                      825,407                                -                               (744,424) 
 Other income                           7,553                           19,933                                  53,874 
                   --------------------------  -------------------------------  -------------------------------------- 
                                  $ 8,717,893                      $ 9,409,498                            $ 18,023,333 
                   ==========================  ===============================  ====================================== 
 
   4.    Cost of Sales 
 
                                        Six months ended 
                                             30 June 
                                                                                                                     Year ended 
                                                                                                                    31 December 
                              2017                             2016                                                        2016 
                                           (Unaudited)                                                                (Audited) 
 
 Production 
  taxes                               $ 576,664                        $ 519,813                                      $ 967,035 
 Lease 
  operating 
  expenses                            3,897,864                        2,420,829                                      5,116,144 
 Depreciation                         2,373,852                        1,511,636                                      3,582,915 
 Contribution 
 from 
 test revenue                                 -                                -                                              - 
 Revenue and 
  profit 
  share and 
  other                                 110,913                          160,624                                        394,929 
                -------------------------------  -------------------------------  --------------------------------------------- 
                                    $ 6,959,293                      $ 4,612,902                                   $ 10,061,023 
                ===============================  ===============================  ============================================= 
 
   5.    Exceptional Items 
 
                                          Six months ended 
                                               30 June 
                                                                                                                Year ended 
                                                                                                               31 December 
                               2017                              2016                                                 2016 
                                             (Unaudited)                                                         (Audited) 
 
 Impairment of 
  exploration 
  and 
  production 
  assets                                      $ -                               $ -                            $ 7,130,541 
 Release of 
  contingent 
  consideration 
  provision                                     -                                 -                              (333,500) 
                 --------------------------------  --------------------------------  ------------------------------------- 
                              $ -                                               $ -                            $ 6,797,041 
 ================================  ================================================  ===================================== 
 
   6.    Finance Costs 
 
                                        Six months ended 
                                             30 June 
                                                                                                                     Year ended 
                                                                                                                    31 December 
                              2017                             2016                                                        2016 
                                           (Unaudited)                                                                (Audited) 
 
 Imputed 
  interest on 
  convertible 
  loan notes                        $ 1,013,708                      $ 1,020,774                                    $ 2,013,122 
 Interest on 
  shareholder 
  loan with 
  detachable 
  warrants                              896,561                          798,037                                      1,639,569 
 Interest on 
  bank loan                             847,097                          785,671                                      1,390,993 
 Interest on 
  shareholder 
  loan                                  317,819                                -                                        277,241 
 Finance Lease 
  Interest                               56,497                                -                                         21,477 
 Fair value 
 losses on 
 derivative 
 financial 
 instruments 
 not 
 designated 
 as hedging 
 instruments                                  -                          201,400                                              - 
 Loss on 
  rescheduling 
  of bank loan 
  (see Note 
  9)                                          -                          709,720                                        709,720 
 Exchange rate 
  (gain)/loss 
  on financial 
  instruments                         (750,847)                        1,056,637                                      1,790,208 
 Other                                   16,794                            2,169                                        329,689 
                -------------------------------  -------------------------------  --------------------------------------------- 
                                    $ 2,397,629                      $ 4,574,408                                    $ 8,172,019 
                ===============================  ===============================  ============================================= 
 
   7.    Earnings per share attributable to the equity shareholders of the Company 

Basic earnings per share are calculated by dividing the loss attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the year. Due to the Group's reported losses in the periods presented shares issuable upon the exercise of options, warrants and the conversion of loans to equity were not taken into account when determining the weighted average of ordinary issued shares during the period or year for the diluted calculation. Similarly, losses used in the diluted calculation would not exclude convertible loan interest that was anti-dilutive for the same periods. Therefore, the basic and diluted loss per share were the same for all periods presented.

 
                                       Six months ended 
                                            30 June 
                             2017                             2016 
                                                                                                                    Year ended 
                                                                                                                   31 December 
                                          (Unaudited)                                                                     2016 
 
 Earnings per 
 share from 
 continuing 
 operations 
 Basic                                $ (0.00)                         $ (0.00)                                       $ (0.01) 
               ===============================  ===============================  ============================================= 
 Diluted                              $ (0.00)                         $ (0.00)                                       $ (0.01) 
               ===============================  ===============================  ============================================= 
 Loss used in 
  the 
  calculation 
  of basic 
  and diluted 
  earnings 
  per share                   $ (2,848,219.00)                 $ (4,088,596.00)                              $ (14,218,130.00) 
               ===============================  ===============================  ============================================= 
 Weighted 
  average 
  number 
  of ordinary 
  shares for 
  the 
  purposes of 
  basic 
  earnings 
  per share                        964,076,330                      964,076,330                                    964,076,330 
 
 Dilutive 
 effect of 
 share 
 options, 
 warrants and 
 conversion 
 shares                                      -                                -                                              - 
               -------------------------------  -------------------------------  --------------------------------------------- 
 
 Weighted 
  average 
  number 
  of ordinary 
  shares for 
  the 
  purposes of 
  diluted 
  earnings 
  per share                        964,076,330                      964,076,330                                    964,076,330 
               ===============================  ===============================  ============================================= 
 
   8.    Taxation 

The following tax charges and credits arose in the US during each period presented:

 
                                         Six months ended 
                                              30 June 
                                                                                                                 Year ended 
                                                                                                                31 December 
                               2017                             2016                                                   2016 
                                            (Unaudited)                                                           (Audited) 
 
 Current tax 
  credit 
  (charge)                                 $ 200                        $ (1,550)                                       $ - 
 Deferred tax 
  charge 
  on hedging 
  gains 
  recycled 
  from other 
  comprehensive 
  income 
  (expense)                             (84,456)                        (886,915)                               (1,312,409) 
 Deferred tax 
  on hedging 
  from rate 
  change                                       -                                -                                     3,406 
 Deferred tax 
  (charge) 
  credit                                  48,270                        (147,966)                                 (110,968) 
                 -------------------------------  -------------------------------  ---------------------------------------- 
 
 Total tax 
  (charge) 
  credit                              $ (35,986)                    $ (1,036,431)                             $ (1,419,971) 
                 ===============================  ===============================  ======================================== 
 

No tax charge arose in the in the UK in the reported periods (period ended 30 June 2017: $nil; period ended 30 June 2016: $nil; year ended 31 December 2016: $nil).

A net deferred tax asset has not been recognised for tax losses of approximately US$65.2 million in the US due to uncertainty over the timing of future pro tability, and limitations under section 382 of the IRS Tax Code that restrict the Group's ability to utilise tax losses to an amount no greater than $0.4 million per annum. The unrecognised taxable losses in the US can be carried forward for U.S. Federal and Colorado State income tax purposes for up to 20 years. These losses, if not utilised, will begin to expire in the years 2026 through 2032. The deferred tax that was held in the hedging reserve was released in the period and relates to the gains on the Company's hedges realised during the period.

A deferred tax asset in respect of taxable losses available in the UK has not been recognised due to the uncertainty over timing of future pro tability. The taxable losses available in the UK may be carried forward inde nitely.

   9.    Borrowings 

On 30 June 2017, the Company entered into an Eighth Amendment to the Credit Agreement ("Eighth Amendment") with CBA. The terms and conditions of the Eighth Amendment with CBA required a principal reduction payment of $1.75million subsequent to period end, maintained the same interest rate as in the Fourth Amendment to the Credit Agreement (LIBOR + 6.0%) and stipulates a loan maturity of 31 December 2017 with the borrowing classified as a current liability. All borrowings are subject to a one-month interest period. Provisions of the borrowings also required the Company to meet conditions that are specified in Note 12, Post Balance Sheet Events. Non-current liabilities include $25.5 million in convertible notes, in addition to deferred interest of $4.6 million per the terms of the Eighth Amendment, and have a maturity date of March 2019. There are additional non-current liability provisions for future asset retirement obligations ($2.9 million) and finance lease liabilities greater than twelve months ($1.4 million).

10. Share Capital

During the period ended 30 June 2017, 30 June 2016 and the year ended 31 December 2016 the Company did not issue any new ordinary shares.

   11.    Reconciliation of loss before tax to cash inflow from operating activities 
 
                                        Six months ended 
                                             30 June 
                                                                                                                    Year ended 
                                                                                                                   31 December 
                               2017                            2016                                                       2016 
                                           (Unaudited)                                                               (Audited) 
 
 Loss before 
  tax                              $ (2,812,233)                  $ (3,052,165)                                 $ (12,798,159) 
 Finance income 
 and other                                 (737)                           (38)                                          (582) 
 Finance costs                         2,397,629                      4,574,408                                      8,172,019 
 Release of 
  contingent 
  consideration 
  provision                                    -                              -                                      (333,500) 
 Share-based 
  payment                                  5,389                         25,500                                         47,455 
 Gain on 
  disposal of 
  property, 
  plant and 
  equipment                              (7,424)                              -                                        (5,500) 
 Unrealised 
 revenue on 
 hedge 
 accounted 
 derivatives                                 201                              -                                              - 
 (Gain)/loss on 
  derivative 
  financial 
  instruments                          (825,407)                              -                                        744,424 
 Depreciation                          2,409,201                      1,569,965                                      3,673,404 
 Amortisation 
  and 
  contribution 
  from test 
  revenue                                  2,018                          2,018                                          4,372 
 Impairment of 
  intangible 
  assets net of 
  provision 
  released for 
  asset 
  retirement 
  costs                                        -                              -                                      7,112,106 
 Impairment of 
  property, 
  plant and 
  equipment                                    -                              -                                         18,435 
 Other                                       (1)                                                                          (13) 
                                       1,168,636                      3,119,688                                      6,634,461 
 Changes in 
 working 
 capital 
 Change in 
  inventory                             (19,202)                         30,500                                        131,138 
 Change in 
  trade and 
  other 
  receivables                            318,241                        118,476                                        442,751 
 Change in 
  trade and 
  other 
  payables                             (532,762)                    (1,286,323)                                      (387,206) 
                 -------------------------------  -----------------------------  --------------------------------------------- 
                                         934,913                      1,982,341                                      6,821,144 
 Tax paid                                      -                              -                                              - 
                 -------------------------------  -----------------------------  --------------------------------------------- 
 Cash inflow 
  from 
  operating 
  activities                           $ 934,913                    $ 1,982,341                                    $ 6,821,144 
                 ===============================  =============================  ============================================= 
 

12. Post Balance Sheet Events

Amendments to existing borrowing agreements

As required by the renegotiated CBA loan provisions, certain of the Company's existing loans were amended to defer all interest and royalty/profit sharing payments. The amended notes bore interest rates ranging from 9% to 15%. In exchange for agreeing to defer payments due, at the Lender's option, the deferred interest and overriding royalty payments due at 30 June 2018 may be paid in cash or, subject to shareholder approval, in shares of the Company at GBP0.08 per share. Interest accrues on the deferred amounts at 15%. If the noteholders elect to be paid in shares, there will be no payment of the additional accrued interest. Amounts due for interest, overriding royalty payments and the additional accrued interest, if any, are payable by 28 December 2018. The final maturity date for the loans remains March 2019.

13. Competent Person Review

Chuck Wilson, Chief Operating Officer of the Company, who has over 34 years of experience in the oil and gas industry and meets the criteria of qualified persons under the AIM guidance note for mining and oil and gas companies, has reviewed and approved the technical information contained in this report.

14. Copies of the Half Yearly Report

A copy of this Half Yearly Report will be made available on the Company's website at: www.nighthawkenergy.com

This information is provided by RNS

The company news service from the London Stock Exchange

END

IR DGGDCIUDBGRU

(END) Dow Jones Newswires

September 26, 2017 02:01 ET (06:01 GMT)

Nighthawk Energy (LSE:HAWK)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Nighthawk Energy Charts.
Nighthawk Energy (LSE:HAWK)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Nighthawk Energy Charts.