XML 73 R46.htm IDEA: XBRL DOCUMENT v3.23.4
SUPPLEMENTARY OIL AND NATURAL GAS INFORMATION (UNAUDITED) (Tables)
12 Months Ended
Sep. 30, 2023
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)
CanadaUnited StatesTotal
Proved reserves:   
Balance at September 30, 2021640,000 — 640,000 
Revisions of previous estimates154,000 — 154,000 
Extensions, discoveries and other additions285,000 132,000 417,000 
Acquisitions of reserves99,000 — 99,000 
Less production(188,000)(42,000)(230,000)
Balance at September 30, 2022990,000 90,000 1,080,000 
Revisions of previous estimates(42,000)48,000 6,000 
Extensions, discoveries and other additions199,000 197,000 396,000 
Less production(210,000)(46,000)(256,000)
Proved Reserves, September 30, 2023937,000 289,000 1,226,000 
Proved Developed Reserves, September 30, 2023827,000 289,000 1,116,000 
Proved Undeveloped Reserves, September 30, 2023110,000  110,000 

Natural Gas
(Mcf)
CanadaUnited StatesTotal
Proved reserves:   
Balance at September 30, 20212,913,000 — 2,913,000 
Revisions of previous estimates968,000 — 968,000 
Extensions, discoveries and other additions1,200,000 658,000 1,858,000 
Acquisitions of reserves223,000 — 223,000 
Less sales of reserves(13,000)— (13,000)
Less production(772,000)(192,000)(964,000)
Balance at September 30, 20224,519,000 466,000 4,985,000 
Revisions of previous estimates435,000 387,000 822,000 
Extensions, discoveries and other additions1,079,000 1,078,000 2,157,000 
Less production(1,023,000)(240,000)(1,263,000)
Proved Reserves, September 30, 20235,010,000 1,691,000 6,701,000 
Proved Developed Reserves, September 30, 20234,402,000 1,691,000 6,093,000 
Proved Undeveloped Reserves, September 30, 2023608,000  608,000 
Total Equivalent Reserves
(Boe)
CanadaUnited StatesTotal
Proved reserves:   
Balance at September 30, 20211,142,000 — 1,142,000 
Revisions of previous estimates321,000 — 321,000 
Extensions, discoveries and other additions492,000 245,000 737,000 
Acquisitions of reserves137,000 — 137,000 
Less sales of reserves(2,000)— (2,000)
Less production(321,000)(75,000)(396,000)
Balance at September 30, 20221,769,000 170,000 1,939,000 
Revisions of previous estimates5,000 110,000 115,000 
Extensions, discoveries and other additions379,000 377,000 756,000 
Less production(381,000)(86,000)(467,000)
Proved Reserves, September 30, 20231,772,000 571,000 2,343,000 
Proved Developed Reserves, September 30, 20231,561,000 571,000 2,132,000 
Proved Undeveloped Reserves, September 30, 2023211,000  211,000 
Schedule of capitalized costs relating to oil and natural gas producing activities
All capitalized costs relating to oil and natural gas producing activities in Canada and the U.S. are summarized as follows:
 September 30, 2023
 CanadaUnited StatesTotal
Proved properties$74,440,000 $6,411,000 $80,851,000 
Unproved properties   
Total capitalized costs74,440,000 6,411,000 80,851,000 
Accumulated depletion, depreciation, and impairment58,477,000 1,072,000 59,549,000 
Net capitalized costs$15,963,000 $5,339,000 $21,302,000 

 September 30, 2022
 CanadaUnited StatesTotal
Proved properties$66,825,000 $1,058,000 $67,883,000 
Unproved properties— — — 
Total capitalized costs66,825,000 1,058,000 67,883,000 
Accumulated depletion, depreciation, and impairment54,248,000 403,000 54,651,000 
Net capitalized costs$12,577,000 $655,000 $13,232,000 
Schedule of costs incurred in oil and natural gas property acquisition, exploration and development
 Year ended September 30, 2023
 CanadaUnited StatesTotal
Acquisition of properties:  
Proved$66,000 $ $66,000 
Unproved   
Exploration costs461,000 255,000 716,000 
Development costs6,331,000 5,099,000 11,430,000 
Total$6,858,000 $5,354,000 $12,212,000 

 Year ended September 30, 2022
 CanadaUnited StatesTotal
Acquisition of properties:  
Proved$3,247,000 $— $3,247,000 
Unproved— — — 
Exploration costs55,000 — 55,000 
Development costs10,574,000 (121,000)10,453,000 
Total$13,876,000 $(121,000)$13,755,000 
Schedule of results of operations for oil and natural gas producing activities
 Year ended September 30, 2023
 CanadaUnited StatesTotal
Net revenues$16,630,000 $2,746,000 $19,376,000 
Production costs(9,859,000)(575,000)(10,434,000)
Depletion(3,600,000)(669,000)(4,269,000)
Pre-tax results of operations (1)
3,171,000 1,502,000 4,673,000 
Estimated income tax expense (2)
107,000 44,000 151,000 
Results of operations (1)
$3,064,000 $1,458,000 $4,522,000 

 Year ended September 30, 2022
 CanadaUnited StatesTotal
Net revenues$19,085,000 $3,496,000 $22,581,000 
Production costs(8,999,000)(440,000)(9,439,000)
Depletion(2,217,000)(389,000)(2,606,000)
Pre-tax results of operations (1)
7,869,000 2,667,000 10,536,000 
Estimated income tax expense (2)
— 107,000 107,000 
Results of operations (1)
$7,869,000 $2,560,000 $10,429,000 
_________________
(1)   Before general and administrative expenses, interest expense, and foreign exchange gains and losses.
(2) Estimated income tax expense includes changes to the deferred income tax valuation allowance necessary for the portion of Canadian and U.S. federal tax law deferred tax assets that may not be realizable.
Schedule of standardized measure of discounted future net cash flows
 Year ended September 30, 2023
 CanadaUnited StatesTotal
Future cash inflows$73,429,000 $15,995,000 $89,424,000 
Future production costs(41,935,000)(4,168,000)(46,103,000)
Future development costs(2,958,000) (2,958,000)
Future income tax expenses(1,512,000)(264,000)(1,776,000)
Future net cash flows excluding abandonment, decommissioning and reclamation27,024,000 11,563,000 38,587,000 
Future abandonment, decommissioning and reclamation(18,585,000)(42,000)(18,627,000)
Future net cash flows8,439,000 11,521,000 19,960,000 
10% annual discount for timing of cash flows4,790,000 (4,837,000)(47,000)
Standardized measure of discounted future net cash flows$13,229,000 $6,684,000 $19,913,000 
 Year ended September 30, 2022
 CanadaUnited StatesTotal
Future cash inflows$93,658,000 $6,676,000 $100,334,000 
Future production costs(44,523,000)(832,000)(45,355,000)
Future development costs(274,000)— (274,000)
Future income tax expenses(6,908,000)(233,000)(7,141,000)
Future net cash flows excluding abandonment, decommissioning and reclamation41,953,000 5,611,000 47,564,000 
Future abandonment, decommissioning and reclamation(16,719,000)(11,000)(16,730,000)
Future net cash flows25,234,000 5,600,000 30,834,000 
10% annual discount for timing of cash flows(1,144,000)(1,812,000)(2,956,000)
Standardized measure of discounted future net cash flows$24,090,000 $3,788,000 $27,878,000 
Schedule of changes in standardized measure of discounted future net cash flows
 Year ended September 30,
 20232022
Beginning of year$27,878,000 $2,645,000 
Sales of oil and natural gas produced, net of production costs(8,942,000)(13,142,000)
Net changes in prices and production costs, net of royalties and wellhead taxes(11,913,000)27,828,000 
Extensions and discoveries10,767,000 8,889,000 
Net change due to purchases and sales of minerals in place 2,451,000 
Changes in future development costs(2,959,000)— 
Revisions of previous quantity estimates2,227,000 4,270,000 
Net change in income taxes2,868,000 (4,774,000)
Accretion of discount905,000 (1,566,000)
Other - changes in the timing of future production and other(1,202,000)801,000 
Other - net change in Canadian dollar translation rate284,000 476,000 
Net change(7,965,000)25,233,000 
End of year$19,913,000 $27,878,000