| 2021年
12月31日 | 2022年
12月31日 | 2023年
12月31日 | 2024年
12月31日 |
|---|
| Cash | - | 5 | 56 | 17 |
|---|
| Trade receivables | 173 | 228 | 339 | 387 |
|---|
| Current prepaid expenses | - | - | 22 | 20 |
|---|
| Financial derivatives | - | - | 23 | 26 |
|---|
| Total current assets | 182 | 244 | 440 | 450 |
|---|
| Exploration and evaluation assets | 173 | 169 | 91 | 124 |
|---|
| Oil and gas assets | 4,464 | 4,621 | 6,619 | 6,921 |
|---|
| Other plant and equipment | 7 | 7 | 8 | 8 |
|---|
| Lease assets | 8 | 6 | 28 | 22 |
|---|
| Prepaids and other assets | - | - | 62 | 56 |
|---|
| Deferred tax assets | - | 57 | 213 | 178 |
|---|
| Total assets | 4,835 | 5,104 | 7,461 | 7,760 |
|---|
| Trade payables | - | 272 | 477 | 512 |
|---|
| Share-based compensation liability | - | - | 29 | 19 |
|---|
| Dividends payable | - | - | 18 | 18 |
|---|
| Lease obligations | 3 | 4 | 13 | 9 |
|---|
| Asset retirement obligations | 11 | 13 | 20 | 16 |
|---|
| Total current liabilities | 339 | 289 | 558 | 574 |
|---|
| Other long-term liabilities | - | - | 19 | 21 |
|---|
| Share-based compensation liability | - | - | 7 | 6 |
|---|
| Financial derivatives | - | - | - | 2 |
|---|
| Credit facilities | 505 | 383 | 849 | 324 |
|---|
| Long-term notes | 875 | 548 | 1,562 | 1,933 |
|---|
| Lease obligations | 5 | 3 | 16 | 15 |
|---|
| Asset retirement obligations | 733 | 576 | 603 | 625 |
|---|
| Deferred tax liabilities | 167 | 266 | 21 | 89 |
|---|
| Total liabilities | 2,623 | 2,073 | 3,636 | 3,589 |
|---|
| Issued capital | 5,737 | 5,500 | 6,527 | 6,137 |
|---|
| Contributed surplus | 14 | 90 | 193 | 362 |
|---|
| Accumulated other comprehensive income | 632 | 756 | 691 | 1,093 |
|---|
| Deficit | -4,171 | -3,315 | -3,586 | -3,422 |
|---|
| Total shareholders' equity | 2,211 | 3,030 | 3,825 | 4,171 |
|---|
| Total liabilities and shareholders' equity | 4,835 | 5,104 | 7,461 | 7,760 |
|---|