Yangarra Announces 2025 Second Quarter Financial & Operating Results and Increased Banking Facility

CALGARY, AB, July 30, 2025 /CNW/ - Yangarra Resources Ltd. ("Yangarra" or the "Company") (TSX: YGR) announces its financial and operating results for the three and six months ended June 30, 2025.

Second Quarter Highlights

• Funds flow from operations of $15.5 million ($0.14 per share – fully diluted), a decrease of 28% from the same period in 2024
• Oil and gas sales of $29.5 million, a decrease of 17% from the same period in 2024
• Adjusted EBITDA of $16.5 million ($0.15 per share – fully diluted), a decrease of 26% from the same period in 2024
• Net income of $6.8 million ($0.06 per share – fully diluted), a decrease of 28% from the same period in 2024 
• Average production of 10,560 boe/d (42% liquids), a 7% decrease from the same period in 2024
• Operating costs of $8.87/boe (including $3.49/boe of transportation costs)
• Operating netback of $19.54/boe
• Operating margin of 64% and funds flow from operations margin of 53% 
• G&A costs of $1.26/boe
• Royalties at 7% of oil and gas revenue
• All in cash costs of $14.60/boe
• Capital expenditures of $15.0 million
• Adjusted net debt to second quarter annualized funds flow from operations of 1.62: 1
• Adjusted net debt was $100.7 million
• Retained earnings of $350.1 million
• Decommissioning liabilities of $17.1 million (discounted)

Operations Update

The four wells drilled in the first quarter were completed in April and were put on production in early May. Yangarra elected to not drill any new wells in the second quarter due to weak AECO pricing and volatile WTI pricing. The drill program is expected to recommence in early August.

Q3 production will be negatively affected by a turn-around at a third-party facility.  As a result, guidance is reduced to an annual average of 10,300 – 10,800 boe/d for 2025.  

The drill program in the second half of 2025 may include drilling up to 10 wells but will be dependent on commodity pricing and maintaining the $60 million capital budget.

The strategic connection of south Chambers to north Chambers was completed by the Yangarra OFS group in the quarter via a 6.7 km pipeline tying in the farm-in lands in south Chambers to Yangarra's facility at 3-11-40-10W5, including a bore under the North Saskatchewan River.

Banking update

The Company completed its semi-annual banking review, and the syndicated senior credit facility was increased from $130 million to $140 million. The updated syndicate now consists of ATB Financial and ICBC Standard Bank, reflecting the exit of CIBC from the syndicate.

The Company's senior credit facility's term out and maturity dates were each extended by one year to May 29, 2026, and May 29, 2027, respectively. The hedging requirement period has been extended from December 2025 to June 2026. All other terms and covenants remain the same. The Company's next banking review is scheduled for November 30, 2025.

Financial Summary

	2025		2024		Six Months Ended
	Q2	Q1	Q2		2025	2024
Statements of Income and Comprehensive Income
Petroleum & natural gas sales	$        29,507	$        34,147	$        35,718		$        63,654	$        76,143
Income before tax	$          9,106	$          7,317	$        12,514		$        16,423	$        24,606
Net income	$          6,773	$          5,388	$          9,350		$        12,161	$        18,380
Net income per share - basic	$            0.07	$            0.05	$            0.09		$            0.12	$            0.19
Net income per share - diluted	$            0.06	$            0.05	$            0.09		$            0.11	$            0.18
Statements of Cash Flow
Funds flow from operations	$        15,499	$        20,002	$        21,411		$        35,501	$        45,671
Funds flow from operations per share - basic	$            0.15	$            0.20	$            0.22		$            0.35	$            0.47
Funds flow from operations per share - diluted	$            0.14	$            0.18	$            0.20		$            0.32	$            0.44
Cash flow from operating activities	$        13,907	$        19,713	$        19,315		$        33,620	$        41,439
Weighted average number of shares - basic	101,193	100,641	98,734		100,918	97,452
Weighted average number of shares - diluted	109,605	109,386	105,269		109,363	103,993

	June 30, 2025	December 31, 2024
Statements of Financial Position
Property and equipment	$                 800,447	$             786,521
Total assets	$                 875,181	$             860,383
Working capital surplus (deficit)	$               (102,100)	$                 8,897
Adjusted net debt	$                 100,669	$             103,147
Shareholders equity	$                 584,652	$             569,628

Company Netbacks ($/boe)

	2025		2024		Six Months Ended
	Q2	Q1	Q2		2025	2024
Sales price	$           30.71	$          36.73	$           34.53		$           33.67	$           37.11
Royalty expense	(2.07)	(2.29)	(1.90)		(2.17)	(2.24)
Production costs	(5.37)	(5.15)	(6.65)		(5.26)	(6.45)
Transportation costs	(3.49)	(3.21)	(1.89)		(3.35)	(1.80)
Field operating netback	19.78	26.08	24.09		22.89	26.62
Realized gain (loss) on commodity contract settlement	(0.23)	(0.72)	(0.31)		(0.47)	(0.48)
Operating netback	19.55	25.37	23.78		22.41	26.14
G&A	(1.26)	(1.32)	(1.22)		(1.29)	(1.54)
Cash finance expenses	(2.17)	(2.56)	(1.86)		(2.37)	(2.60)
Depletion and depreciation	(10.02)	(10.07)	(8.58)		(10.04)	(9.05)
Non Cash - finance expenses	(0.35)	(0.39)	(0.47)		(0.36)	(0.32)
Stock-based compensation	(1.06)	(1.09)	(0.82)		(1.07)	(0.83)
Unrealized gain (loss) on financial instruments	4.80	(2.07)	1.26		1.42	0.19
Deferred income tax	(2.43)	(2.07)	(3.06)		(2.25)	(3.03)
Net income netback	$            7.06	$            5.80	$            9.03		$            6.44	$            8.96

Business Environment

	2025		2024		Six Months Ended
	Q2	Q1	Q2		2025	2024
Realized Pricing (Including realized commodity contracts)
Light Crude Oil ($/bbl)	$         84.76	$          94.11	$       101.65		$         89.40	$         97.54
NGL ($/bbl)	$         37.29	$          46.70	$         41.82		$         41.88	$         45.05
Natural Gas ($/mcf)	$           1.77	$            2.28	$           1.23		$           2.02	$           1.85
Realized Pricing (Excluding commodity contracts)
Light Crude Oil ($/bbl)	$         84.76	$          95.92	$       103.46		$         90.29	$         99.34
NGL ($/bbl)	$         37.42	$          48.28	$         41.82		$         42.71	$         45.05
Natural Gas ($/mcf)	$           1.83	$            2.29	$           1.21		$           2.05	$           1.88
Oil Price Benchmarks
West Texas Intermediate ("WTI") (US$/bbl)	$         64.63	$          71.84	$         81.71		$         68.23	$         79.64
Edmonton Par ($/bbl)	$         83.32	$          95.01	$       101.44		$         89.16	$         96.23
Edmonton Par to WTI differential (US$/bbl)	$          (4.43)	$          (4.94)	$          (7.58)		$          (4.64)	$          (8.81)
Natural Gas Price Benchmarks
AECO gas ($/mcf)	$           1.60	$            2.05	$           1.12		$           1.83	$           1.74
Foreign Exchange
Canadian Dollar/U.S. Exchange	0.72	0.70	0.73		0.71	0.74

Operations Summary 

Net petroleum and natural gas production, pricing and revenue are summarized below:

	2025		2024		Six Months Ended
	Q2	Q1	Q2		2025	2024
Daily production volumes
Natural Gas (mcf/d)	36,940	36,663	40,226		36,802	39,336
Light Crude Oil (bbl/d)	1,958	1,930	2,394		1,934	2,431
NGL's (bbl/d)	2,445	2,289	2,267		2,378	2,287
Combined (BOE/d 6:1)	10,560	10,330	11,366		10,446	11,274
Revenue
Petroleum & natural gas sales	$         29,507	$        34,147	$         35,718		$         63,654	$         76,143
Realized gain (loss) on commodity contract settlement	(225)	(668)	(319)		(893)	(984)
Total sales	29,282	33,479	35,399		62,761	75,159
Royalty expense	(1,985)	(2,125)	(1,964)		(4,110)	(4,596)
Total Revenue - Net of royalties	$         27,297	$        31,354	$         33,435		$         58,651	$         70,563

Adjusted Net Debt

The following table summarizes the change in adjusted net debt during the six months ended June 30, 2025, and year December 31, 2024: 

	Six Months ended	Year ended
	June 30, 2025	December 31, 2024
Adjusted net debt - beginning of period	$               (103,147)	$                (118,646)
Funds flow from operations	$                   35,501	75,599
Additions to property and equipment	$                 (32,395)	(59,626)
Decommissioning costs incurred	$                         -	(527)
Issuance of shares	$                     383	2,093
Lease obligation repayment	$                      (517)	(1,106)
Other	$                      (494)	(934)
Adjusted net debt - end of period	$               (100,669)	$                (103,147)
Credit facility limit	$                 130,000	$                  130,000

Capital Spending 

Capital spending is summarized as follows:

	2025		2024		Six Months Ended
Cash additions	Q2	Q1	Q2		2025	2024
Land, acquisitions and lease rentals	$           1,001	$           (209)	$               80		$             792	$             148
Drilling and completion	8,951	13,982	5,394		22,935	19,542
Geological and geophysical	-	105	-		105	323
Equipment	4,748	3,368	2,457		8,116	3,196
Other asset additions	319	130	127		447	860
	$         15,019	$        17,376	$           8,058		$         32,395	$         24,069
Exploration & evaluation assets	$                  -	$                  -	$                   -		$                   -	$                   -

Quarter End Disclosure

The Company's June 30, 2025 unaudited condensed interim consolidated financial statements and management's discussion and analysis will be filed on SEDAR+ (www.sedarplus.ca) and are available on the Company's website (www.yangarra.ca).

Oil and Gas Advisories

Natural gas has been converted to a barrel of oil equivalent (Boe) using 6,000 cubic feet (6 Mcf) of natural gas equal to one barrel of oil (6:1), unless otherwise stated. The Boe conversion ratio of 6 Mcf to 1 Bbl is based on an energy equivalency conversion method and does not represent a value equivalency; therefore Boe's may be misleading if used in isolation. Figures that are presented on a boe basis herein are calculated as the total aggregate amount for the period divided by boe production volumes for the period. References to natural gas liquids ("NGLs") in this news release include condensate, propane, butane and ethane and one barrel of NGLs is considered to be equivalent to one barrel of crude oil equivalent (Boe). One ("BCF") equals one billion cubic feet of natural gas. One ("Mmcf") equals one million cubic feet of natural gas.

This press release contains metrics commonly used in the oil and natural gas industry which have been prepared by management, such as "operating netback" and "operating margins". These terms do not have a standardized meaning and may not be comparable to similar measures presented by other companies and, therefore, should not be used to make such comparisons. For additional information regarding netbacks and operating margins, see "Non-GAAP Financial Measures".

Management uses these oil and gas metrics for its own performance measurements and to provide shareholders with measures to compare Yangarra's operations over time. Readers are cautioned that the information provided by these metrics, or that can be derived from metrics presented in this press release, should not be relied upon for investment or other purposes.

Non-GAAP Financial Measures

This press release contains various specified financial measures that are non-GAAP financial measures and do not have standardized meanings as prescribed by International Financial Reporting Standards ("IFRS"). These reported amounts and their underlying calculations are not necessarily comparable or calculated in an identical manner to a similarly titled measure of other issuers where similar terminology is used. Readers are cautioned that such financial measures should not be construed as alternatives to or more meaningful than the most directly comparable GAAP measure with respect to as evaluating the Company's performance. These measures have been described and presented in this press release in order to provide shareholders and potential investors with additional information regarding the Company's liquidity and its ability to generate funds to finance its operations and should not be considered in isolation. 

Funds flow from operations

Funds flow from operations ("FFO") should not be considered an alternative to, or more meaningful than, cash provided by operating, investing and financing activities or net income as determined in accordance with IFRS, as an indicator of Yangarra's performance or liquidity. Management uses FFO to analyze operating performance and leverage and considers FFO to be a key measure as it demonstrates the Company's ability to generate cash flow necessary to fund future capital investments and to repay debt, if applicable. FFO is calculated using cash flow from operating activities before changes in non-cash working capital and decommissioning costs incurred.

The following table reconciles FFO to cash flow from operating activities, which is the most directly comparable measure calculated in accordance with IFRS:

	2025		2024		Six Months Ended
	Q2	Q1	Q2		2025	2024
Cash flow from operating activities	$         13,907	$        19,713	$         19,315		$         33,620	$         41,439
Changes in non-cash working capital	1,592	289	2,096		1,881	4,232
Funds flow from operations	$         15,499	$        20,002	$         21,411		$         35,501	$         45,671

Yangarra presents FFO per share whereby per share amounts are calculated using weighted average shares outstanding consistent with the calculation of net income per share. 

Funds from operations netback is calculated on a per boe basis.

Adjusted EBITDA

Yangarra defines adjusted EBITDA as earnings before interest, taxes, depletion and depreciation, which represents EBITDA, excluding changes in the fair value of commodity contracts. Management believes that adjusted EBITDA is a useful measure, which provides an indication of the results generated by the Yangarra's primary business activities prior to consideration of how those activities are financed, amortized or taxed. The most directly comparable IFRS financial measure to adjusted EBITDA is net income (loss). The following table provides a reconciliation of adjusted EBITDA to net income (loss). 

	2025		2024		Six Months Ended
	Q2	Q1	Q2		2025	2024
Net income for the Period	$           6,773	$          5,388	$           9,350		$         12,161	$         18,380
Finance	2,420	2,747	2,404		5,167	5,984
Deferred tax expense	2,333	1,929	3,164		4,262	6,226
Depletion and depreciation	9,631	9,357	8,878		18,988	18,579
Change in fair value of commodity contracts	(4,608)	1,921	(1,301)		(2,687)	(387)
Adjusted EBITDA	$         16,549	$        21,342	$         22,495		$         37,891	$         48,782

Adjusted Net Debt 

Yangarra defines adjusted net debt as the sum of our existing credit facilities, trade and other payables, and trade receivables and prepaids. Yangarra uses adjusted net debt to assess efficiency, liquidity and the general financial strength of the Company. The most directly comparable IFRS financial measure to adjusted net debt is bank debt. The following table provides a calculation of adjusted net debt. 

	Jun 30, 2025	Mar 31, 2025	Dec 31, 2024
Bank Debt	$       120,818	$       118,527	$       115,785
Accounts receivable	(26,346)	(27,967)	(28,878)
Prepaid expenses and inventory	(11,613)	(8,605)	(9,223)
Accounts payable and accrued liabilities	17,810	19,113	25,463
Adjusted net Debt	$       100,669	$       101,068	$       103,147

Adjusted net debt to second quarter annualized FFO

Adjusted net debt to second quarter annualized FFO is a non-GAAP financial ratio calculated as adjusted net debt divided by third quarter annualized FFO. 

Netbacks

The Company considers corporate netbacks to be a key measure that demonstrates Yangarra's profitability relative to current commodity prices. Corporate netbacks are comprised of operating, field operating, FFO and net income (loss) netbacks. 

Yangarra calculates field operating netback as the average sales price of its commodities (including realized gains (losses) on financial instruments) less royalties, operating costs and transportation expenses. Operating netback starts with field operating netback and subtracts realized gains (losses) on financial instruments. FFO netback starts with the Operating netback and further deducts general and administrative costs, finance expense and adds finance income. To calculate the net income (loss) netback, Yangarra takes the operating netback and deducts share-based compensation expense as well as depletion and depreciation charges, accretion expense, unrealized gains (losses) on financial instruments, any impairment or exploration and evaluation expense and deferred income taxes.

FFO margins and operating margins

FFO margins and operating margins are calculated as the ratio of FFO netbacks to sales price and operating netback to sales price, respectively.

Please refer to the management discussion and analysis for the three and six months ended June 30, 2025, for further discussion on the Non-GAAP financial measures presented in this press release.

Forward Looking Information

This press release contains forward-looking statements and forward-looking information (collectively "forward-looking information") within the meaning of applicable securities laws relating to the Company's plans and other aspects of our anticipated future operations, management focus, strategies, financial, operating and production results and business opportunities. Forward-looking information typically uses words such as "anticipate", "believe", "continue", "sustain", "project", "expect", "forecast", "budget", "goal", "guidance", "plan", "objective", "strategy", "target", "intend" or similar words suggesting future outcomes, statements that actions, events or conditions "may", "would", "could" or "will" be taken or occur in the future, including, but not limited to, statements on potential completion techniques being considered. Statements relating to "reserves" are also deemed to be forward-looking statements, as they involve the implied assessment, based on certain estimates and assumptions, that the reserves described exist in the quantities predicted or estimated and that the reserves can be profitably produced in the future.

The forward-looking information is based on certain key expectations and assumptions made by our management, including expectations and assumptions concerning prevailing commodity prices, exchange rates, interest rates, applicable royalty rates and tax laws; future production rates and estimates of operating costs; performance of existing and future wells; reserve volumes; anticipated timing and results of capital expenditures; the success obtained in drilling new wells; the sufficiency of budgeted capital expenditures in carrying out planned activities; benefits to shareholders of our programs and initiatives, the timing, location and extent of future drilling operations; the state of the economy and the exploration and production business; results of operations; performance; business prospects and opportunities; the availability and cost of financing, labour and services; the impact of increasing competition; ability to efficiently integrate assets and employees acquired through acquisitions, ability to market oil and natural gas successfully and our ability to access capital.

Although we believe that the expectations and assumptions on which such forward-looking information is based are reasonable, undue reliance should not be placed on the forward-looking information because Yangarra can give no assurance that they will prove to be correct. Since forward-looking information addresses future events and conditions, by its very nature they involve inherent risks and uncertainties. Our actual results, performance or achievement could differ materially from those expressed in, or implied by, the forward-looking information and, accordingly, no assurance can be given that any of the events anticipated by the forward-looking information will transpire or occur, or if any of them do so, what benefits that we will derive therefrom. Management has included the above summary of assumptions and risks related to forward-looking information provided in this press release in order to provide security holders with a more complete perspective on our future operations and such information may not be appropriate for other purposes.

Readers are cautioned that the foregoing lists of factors are not exhaustive. Additional information on these and other factors that could affect our operations or financial results are included in reports on file with applicable securities regulatory authorities and may be accessed through the SEDAR+ website (www.sedarplus.ca).

These forward-looking statements are made as of the date of this press release and we disclaim any intent or obligation to publicly update any forward-looking information, whether as a result of new information, future events or results or otherwise, other than as required by applicable securities laws.

All reference to $ (funds) are in Canadian dollars.

Neither the TSX nor its Regulation Service Provider (as that term is defined in the Policies of the TSX) accepts responsibility for the adequacy and accuracy of this release.

SOURCE Yangarra Resources Ltd.

For further information, please contact James Evaskevich, CEO 403-262-9558.