XML 44 R40.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
SUPPLEMENTARY OIL AND NATURAL GAS INFORMATION (UNAUDITED) (Tables)
12 Months Ended
Sep. 30, 2019
Oil and Gas Exploration and Production Industries Disclosures [Abstract]  
Summary of changes in the estimates of net interests in total proved developed reserves of oil and natural gas liquids and natural gas

 
OIL & NGL
(Bbls)
 
GAS
(Mcf)
 
Total
(Boe)
Proved reserves:
 

 
 

 
 

Balance at September 30, 2017
413,000

 
3,005,000

 
931,000

Revisions of previous estimates
(2,000
)
 
(1,571,000
)
 
(273,000
)
Extensions, discoveries and other additions
46,000

 
144,000

 
71,000

Acquisitions of reserves
1,296,000

 
4,060,000

 
1,997,000

Less sales of reserves
(96,000
)
 
(255,000
)
 
(141,000
)
Less production
(67,000
)
 
(328,000
)
 
(123,000
)
Balance at September 30, 2018
1,590,000

 
5,055,000

 
2,462,000

Revisions of previous estimates
(74,000
)
 
(21,000
)
 
(78,000
)
Extensions, discoveries and other additions
14,000

 
33,000

 
20,000

Acquisitions of reserves
30,000

 
81,000

 
44,000

Less production
(141,000
)
 
(628,000
)
 
(250,000
)
Proved Reserves, September 30, 2019
1,419,000

 
4,520,000

 
2,198,000

Proved Developed Reserves, September 30, 2019
529,000

 
1,900,000

 
856,000

Proved Undeveloped Reserves, September 30, 2019
890,000

 
2,620,000

 
1,342,000

Schedule of capitalized costs relating to oil and natural gas producing activities
All capitalized costs relating to oil and natural gas producing activities, which were being depleted in all years, are summarized as follows:
 
September 30,
 
2019
 
2018
Proved properties
$
62,075,000

 
$
63,766,000

Unproved properties
130,000

 
180,000

Total capitalized costs
62,205,000

 
63,946,000

Accumulated depletion and depreciation
55,972,000

 
48,769,000

Net capitalized costs
$
6,233,000

 
$
15,177,000

Schedule of costs incurred in oil and natural gas property acquisition, exploration and development
 
Year ended September 30,
 
2019
 
2018
Acquisition of properties:
 

 
 

Unproved
$

 
$
6,000

Proved
668,000

 
13,422,000

Development costs
(622,000
)
 

Total
$
46,000

 
$
13,428,000

Schedule of results of operations for oil and natural gas producing activities
 
Year ended September 30,
 
2019
 
2018
Net revenues
$
6,406,000

 
$
3,706,000

Production costs
(5,213,000
)
 
(2,633,000
)
Depletion
(2,680,000
)
 
(826,000
)
Reduction of carrying value of oil and natural gas properties
(5,710,000
)
 

Pre-tax results of operations (1)
(7,197,000
)
 
247,000

Estimated income tax (expense) benefit (2)
(160,000
)
 
83,000

Results of operations (1)
$
(7,357,000
)
 
$
330,000

_________________
(1)   Before gain on sale of oil and natural gas properties, general and administrative expenses, interest expense, and foreign exchange gains and losses.
(2) Estimated income tax (expense) benefit includes changes to the deferred income tax valuation allowance necessary for the portion of Canadian tax law deferred tax assets that may not be realizable.
Schedule of standardized measure of discounted future net cash flows
 
September 30,
 
2019
 
2018
Future cash inflows
$
65,720,000

 
$
83,947,000

Future production costs
(54,923,000
)
 
(41,130,000
)
Future development costs
(13,295,000
)
 
(13,753,000
)
Future income tax expenses
(450,000
)
 
(6,236,000
)
Future net cash flows
(2,948,000
)
 
22,828,000

10% annual discount for timing of cash flows
5,258,000

 
(8,992,000
)
Standardized measure of discounted future net cash flows
$
2,310,000

 
$
13,836,000

Schedule of changes in standardized measure of discounted future net cash flows
 
Year ended September 30,
 
2019
 
2018
Beginning of year
$
13,836,000

 
$
4,317,000

Sales of oil and natural gas produced, net of production costs
(1,193,000
)
 
(1,073,000
)
Net changes in prices and production costs, net of royalties and wellhead taxes
(15,358,000
)
 
(726,000
)
Extensions and discoveries
891,000

 
2,224,000

Net change due to purchases and sales of minerals in place
334,000

 
10,373,000

Revisions of previous quantity estimates
(71,000
)
 
(491,000
)
Net change in income taxes
3,792,000

 
(3,388,000
)
Accretion of discount
1,350,000

 
418,000

Other - changes in the timing of future production and other
(932,000
)
 
2,315,000

Other - net change in Canadian dollar translation rate
(339,000
)
 
(133,000
)
Net change
(11,526,000
)
 
9,519,000

End of year
$
2,310,000

 
$
13,836,000