XML 63 R35.htm IDEA: XBRL DOCUMENT v3.24.0.1
Business Combination (Tables)
12 Months Ended
Dec. 31, 2023
CWC Energy Services Corp. [Member]  
Disclosure of detailed information about business combination [line items]  
Summary Of The Allocation Of The Purchase Price

The following table summarizes the allocation of the purchase price:

 

(Stated in thousands of Canadian dollars)

 

 

 

 

 

 

 

 

 

Consideration:

 

 

 

 

 

 

 

 

 

    Number of shares issued

 

 

 

 

 

 

 

 

947,807

 

    Share price at issuance

 

 

 

 

 

 

 

$

79.75

 

    Common shares

 

 

 

 

 

 

 

$

75,588

 

    Cash

 

 

 

 

 

 

 

 

13,726

 

Total consideration

 

 

 

 

 

 

 

$

89,314

 

 

 

 

 

 

 

 

 

 

 

Allocation of purchase price

 

 

 

 

 

 

 

 

 

   Cash

 

 

 

 

 

 

 

 

13,080

 

   Accounts receivable

 

 

 

 

 

 

 

 

41,641

 

   Property, plant and equipment

 

 

 

 

 

 

 

 

140,965

 

   Intangibles

 

 

 

 

 

 

 

 

3,000

 

   Right-of-use assets

 

 

 

 

 

 

 

 

1,466

 

   Accounts payable and accrued liabilities

 

 

 

 

 

 

 

 

(22,260

)

   Long-term debt

 

 

 

 

 

 

 

 

(60,387

)

   Lease obligations

 

 

 

 

 

 

 

 

(1,466

)

   Deferred tax liabilities

 

 

 

 

 

 

 

 

(964

)

   Gain on acquisition

 

 

 

 

 

 

 

 

(25,761

)

Total

 

 

 

 

 

 

 

$

89,314

 

High Arctic Energy Services Inc [Member]  
Disclosure of detailed information about business combination [line items]  
Summary Of The Allocation Of The Purchase Price

The following table summarizes the allocation of the purchase price:

 

(Stated in thousands of Canadian dollars)

 

 

 

 

 

 

 

 

 

Cash

 

 

 

 

 

 

 

$

10,200

 

Accounts payable and accrued liabilities

 

 

 

 

 

 

 

 

27,300

 

Fair value of consideration transferred

 

 

 

 

 

 

 

$

37,500

 

 

 

 

 

 

 

 

 

 

 

Acquired Assets

 

 

 

 

 

 

 

 

 

   Rig equipment

 

 

 

 

 

 

 

$

32,796

 

   Vehicles

 

 

 

 

 

 

 

 

900

 

   Buildings

 

 

 

 

 

 

 

 

1,457

 

   Land

 

 

 

 

 

 

 

 

2,347

 

   Right-of-use assets

 

 

 

 

 

 

 

 

6,990

 

Assumed Liabilities

 

 

 

 

 

 

 

 

 

   Lease obligations

 

 

 

 

 

 

 

 

(6,990

)

Fair value of Acquired Net Assets

 

 

 

 

 

 

 

$

37,500