Bengal Energy Ltd.TSX: BNG

Second Quarter Results (Quarterly report Q2F2025)

· Issued by Bengal Energy Ltd.

International exploration & production

Management's Discussion & Analysis

Three and six months ended

September 30, 2024 and 2023

The following Management's Discussion and Analysis ("MD&A") of the consolidated financial results of Bengal Energy Ltd. ("Bengal" or the "Company") is at and for the three and six months ended September 30, 2024.

This MD&A dated November 12, 2024, should be read in conjunction with the Company's unaudited interim condensed consolidated financial statements and related notes for the quarter ended September 30, 2024. The condensed consolidated financial statements of the Company have been prepared in accordance with Internation Accounting Standard No.34, Interim Financial Reporting ("IAS 34"). These accompanying condensed consolidated financial statements have not been reviewed by the Company's independent auditors.

The functional currency of the Company's operating subsidiary, Bengal Energy (Australia) Pty Ltd. ("Bengal Australia"), is the Australian dollar; the functional currency of the Company is the Canadian dollar ("CAD"). The Company's presentation currency is the CAD. In this MD&A, all dollar amounts are expressed in CAD unless otherwise noted.

This MD&A contains non-IFRS measures, abbreviations and forward-looking information relating to future events and the Company's future performance. Please refer to "Non-IFRSMeasurements", "Abbreviations" and "Advisories" sections at the end of this MD&A for further information. Additional information relating to Bengal, including Bengal's audited March 31, 2024, consolidated financial statements and other filings are available on SEDAR at www.sedarplus.ca. In the following discussion, the three months ended September 30, 2024, may be referred to as "second quarter of fiscal 2025", "Q2 fiscal 2025", "current quarter", and "the quarter". The comparative three months ended September 30, 2023, may be referred to as "second quarter of fiscal 2024", "Q2 fiscal 2024".

SECOND QUARTER 2025 SUMMARY

Financial summary:

  • Sales revenue - Crude oil sales revenue was $1.3 million in the second quarter of fiscal 2025, 35% lower than $1.9 million in Q2 fiscal 2024. Production decreased by 28% from 176 bbl/d in Q2 fiscal 2024 to 127 bbl/d during Q2 fiscal 2025, offset by a 3% increase in a realized price of US$84.61/bbl in the current quarter compared to US$81.85/bbl in Q2 fiscal 2024.
  • Funds from operations1 - Funds used in operations were $0.3 million during Q2 fiscal 2025 compared to funds from operations of $0.1 million in Q2 fiscal 2024 due to lower revenue as described above.
  • Net loss - Bengal reported a net loss of $0.6 million in the current quarter compared to net loss of $0.2 million in Q2 fiscal 2024, the increase in net loss was primarily due to decreased revenue as described above.

Operational summary:

  • Production volumes - The Company's share of total Cuisinier production in the current quarter was 11,670 bbls (127 bbl/d), a decrease of 28% compared to production of 16,175 bbls (176 bbl/d) in the second quarter of fiscal 2024. The Company is currently investigating a material change in production allocation provided by the Cuisinier operator which has resulted in a 50 bbl/d decrease in production net to Bengal during the current quarter when compared to the operator's budget. Bengal has requested field support to clarify the nature of the change in allocation and is awaiting further information from the operator.
  • Capital expenditures - Capital activity was limited as Bengal has delayed its capital programs subject to the availability of financing.

MANAGEMENT'S DISCUSSION AND ANALYSIS

Business Overview

Bengal's producing and non-producing assets are situated in Australia's Cooper Basin, a region featuring large

1 See "Non-IFRS and Other Financial Measures" on page 13 of this MD&A.

2

accumulations of very light and high-quality crude oil and natural gas. The Company's core Australian assets, Petroleum Lease ("PL") 303 Cuisinier, Authority to Prospect ("ATP") 934 Barrolka, Potential Commercial Area ("PCA") 332 (formerly ATP 732) Tookoonooka, and four petroleum licenses are situated within an area of the Cooper Basin that is well served with production infrastructure and take-away capacity for produced crude oil and natural gas. Still in early stages in terms of appraisal and development, Bengal believes these assets offer attractive upside potential for both oil and gas. Australia presents a stable political, fiscal, and economic environment in which to operate, and a favourable royalty regime for oil and gas production. In addition, Bengal owns a 26km 6" high pressure gas pipeline (PPL 138) connecting the Wareena field to a large raw gas network passing Bengal's prospects at ATP 934.

Under the State of Queensland Regulatory process, ATPs are granted by the State generally for a period of twelve years with one-third of the original grant area expiring every four years. At the end of the final term of the ATP, an application can be made to continue a portion of the permit in the form of a Potential Commercial Area ("PCA"). PCAs have a life span of five to fifteen years. PCA applications include a commercial viability report that indicates that the area is likely to be commercially viable within the applied term. This allows for extra time to commercialize any identified Resource. These PCAs remain a part of the ATP until expiry. If a discovery of oil or gas is made, an application for a PL is made to allow for production. PLs are granted for up to a thirty-year term.

Bengal has a 30.375% interest in two PLs on the former ATP 752 Barta block, PL 303 and PL 1028. In addition, the Company has three PCAs associated with ATP 752 which are the Barta block, PCA 206 and PCA 207 and PCA 155 in the Wompi block which contains the Nubba well. Bengal also holds a 100% working interest in four PLs including PPL 138 adjacent to the 100% owned ATP 934.

Following extensive public consultation, in late December 2023 the Queensland government released a document outlining its plans for increased restrictions to petroleum activities within the rivers and floodplains area of the Lake Eyre Basin (LEB) catchment. Bengal Energy areas affected by this are the western portion of the Durham Downs block (ATP 934) where Bengal holds a 40% interest and PCA 115 (Nubba)(ATP 752 Wompi) in which Bengal holds a 38% interest. Of these permits, work can continue to develop gas resources under an existing petroleum lease. No additional PL's have been acquired by Bengal since the new Queensland Legislation came into effect.

In the Wompi portion of the Bengal ATP 752 permit (Bengal 38.5% WI) the discovered volumes of natural gas in the Nubba well are deemed too small for commerciality, and Bengal and partners will move to relinquish this block. In the western portion of ATP 934 in the Durham Downs East block (Bengal 40% W.I.) which is the part of ATP 934 which was farmed out, the operator is expected to withdraw from the permit subject to the terms of the Joint Operating Agreement (JOA) leaving Bengal with 100% interest. Bengal anticipates relinquishing this interest and is working with the regulator to secure favourable relinquishment terms. Neither of these assets have any carrying value in the Company's financial statements. Bengal prospects within Barrolka East (ATP 934 - 100% WI), Ghina (PL 1109 - 100% WI), Wareena (PL 1110 - 100% WI), Ramses PL 411, Karnak PL 188 and Tookoonooka (PCA 332 - 100% WI) are unaffected.

AUSTRALIA - Cooper Basin, Queensland

PL 303 Barta Block Cuisinier (controlling permit ATP 752) (30.357% WI)

The Company continues to evaluate the results of its water injection program at Cuisinier. The injection of produced formation water has resulted in both increased production in up to four offsetting wells and reduced water handling charges. Whilst the JV has observed compelling evidence that the overall field decline has been temporarily arrested with a modest upward trend in oil production during periods of operation, the water injection program has suffered from extended shut-in periods due to equipment failure and lack of available replacement parts. The program was intermittently operational during Q1 and Q2 fiscal 2025. Bengal continues to challenge the Operator on this performance shortfall.

PL 114 Wareena, PL 157 Ghina, PL 188 Ramses, PL 411 Karnak, PPL 138 pipeline (100% WI)

The Company has a 100% working interest in four PLs and a natural gas pipeline connected to transportation infrastructure into the Eastern Australia Gas Market. These non-productive PLs are highly compatible and in close proximity to ATP 934. Bengal continues to integrate subsurface data from the PLs to enhance the Company's understanding of ATP 934 and to finalize the selection of exploration and appraisal drilling locations.

Included in this program are two potential recompletions at Ramses as well as the Wareena 5 well and the Ghina as well as the redrill or sidetracking opportunity at the Karnak well. The reinstatement of the existing gas pipeline

3

will support the production of raw gas into existing infrastructure. The Company completed workover activities at Wareena 1 and Wareena 5 in November 2022. Initial test results indicate Wareena 1 would require additional stimulation and dewatering to yield commercial production rates. The Company is encouraged by wellhead pressure measured at Wareena 5 and therefore additional testing is justified.

The 100% ownership of these assets presents an appraisal and development opportunity that will be operated by the Company and is seen as a steppingstone for Bengal's natural gas platform upon which future development and appraisal work at the existing PLs and exploration growth through ATP 934 can be undertaken.

PCA 332 Tookoonooka (100% WI; formerly ATP 732)

Bengal conducted an acid treatment in 2022 on the Caracal-1 well to improve well bore inflow with positive results and moderate inflow of very light 53-degree gravity oil from the Wyandra zone. While not immediately commercially viable, these results are being evaluated with the possibility of fracture stimulation to further enhance productivity being put in place. The well is currently suspended with shut-in pressure data being monitored.

ATP 732 reached the end of its term in March of 2023 and the Company lodged an application over the northern portion of the ATP for continuation in the form of PCA 332 for a further 15 years. Based on the positive results from Caracal-1, the application was approved on January 30, 2023. The PCA, granted by the Queensland Government in record time, provides much-needed certainty for Bengal to focus on its hydrocarbon projects in the Talgeberry-Tintaburra corridor. The majority of PCA 332 is covered by 3D seismic which has outlined the prospective targets as described in the Company's press release: "Bengal Energy Announces Independent Oil and Natural Gas Resource Report" dated March 30, 2022. The Company has announced the completion of its Field Resource Maturation and Development Plan for its Tookoonooka PCA332 on March 14, 2024.

ATP 934 Barrolka East (100% WI)

ATP 934 is the Company's 100% owned natural gas exploration block. Bengal received approval of a special amendment for ATP 934 in March 2021 which relinquished 50% of the existing ATP area and extended the term of the ATP by entering an outcome based the Later Work Permit ("LWP") for another 6 years to February 28, 2027. As part of the special amendment, another relinquishment of 118 sub blocks (50% of the remaining sub blocks) (88,972 acres) was required by February 28, 2023. The relinquishment was made and accepted by the regulator during April of 2023.The relinquished area was not considered to be prospective by the Company due to the lack of identified prospects and limited physical access. The current LWP includes the drilling of up to 3 wells and acquisition of 260 km2 of 3D seismic.

AC/RL 10 Katandra (100% WI)

The Katandra permit is located in the offshore Ashmore-Cartier region of the Timor Sea and holds the Katandra 1 oil discovery and the up-dip, Katandra North opportunity. The opportunity is hosted in the prolific Berriasian sandstones of the Upper Vulcan Formation. Bengal has entered into a binding term sheet agreement with an undisclosed party which grants an option to acquire an 80% working interest in the prospect in exchange for assignment of operatorship and carrying out of all administrative support activities and possible future financing arrangements on the permit until such time as the applied for five year extension of the permit has been approved by the regulatory authority and the option has been exercised by the option holder. All associated expenses are being carried by the farm-in party.

Business development

Bengal is in ongoing discussions regarding potential farm-out opportunities surrounding its exploration and development portfolio as well as other corporate initiatives aimed at increasing shareholder value. The Company is unable to estimate the chance of success or update status until the culmination of any or all of these initiatives.

4

OPERATING SUMMARY

($000s except per share, %, volumes

Three months ended

Six months ended

and operating netback(1) amounts)

September 30,

September 30,

2024

2023

2024

2023

Oil sales ($)

1,252

1,937

3,154

3,609

Operating netback(1) ($)

500

962

1,512

1,792

Cashflow (used in) operating

activities($)

(129)

(643)

(420)

(745)

Funds from (used in) operations(1) ($)

(294)

123

(91)

115

-Per share ($) (basic and diluted)

-

-

-

-

Net loss

(608)

(213)

(818)

(577)

-Per share ($) (basic and diluted)

-

-

-

-

Capital expenditures ($)

9

115

58

328

Oil production (bbl/d)

127

176

150

176

Operating netback(1) ($/bbl)

$

42.84

$

59.48

$

55.06

$

55.60

Non-IFRS and Other Financial Measures.

RESULTS OF OPERATIONS

Production

Three months ended

Six months ended

September 30,

September 30,

2024

2023

2024

2023

Oil production (bbl)

11,670

16,175

27,463

32,233

Oil production (bbl/d)

127

176

150

176

Revenue/Pricing

The following table outlines the oil lifting from bills of lading, pipeline oil estimates, applicable prices and oil sales reflected in the Company's financial statements:

Three months ended

Six months ended

September 30,

September 30,

2024

2023

2024

2023

Oil lifting

Volume (000s bbls)

12.1

17.6

23.3

35.1

Weighted average price (USD/bbl)

84.61

81.85

87.36

80.82

Sales $CDN

A

1,428

2,022

2,759

3,871

Pipeline oil

Volume - change (000s bbls)

(0.5)

(1.4)

4.2

(2.8)

Price - change (USD/bbl)

(6.38)

11.05

(2.74)

8.40

Net sales - change

B

(176)

(85)

395

(262)

Total oil sales $CDN

A+B

1,252

1,937

3,154

3,609

The price received for Bengal's Australian oil sales is benchmarked on US Brent for the month in which the bill of lading occurs, plus a realized premium due to oil quality differences. Pipeline oil is the term used to describe oil moving along the pipeline from the wellhead to the port which has been legally transferred to the buyer but not priced and waiting to be sold. Lifting occurs when the oil is moved from the port to the ship. The Cuisinier Joint Venture has recently negotiated a revised COPSA with corresponding transportation agreements effective January 1, 2024, through to December 31, 2024.

The realized weighted average price of oil lifting sales increased by 3% from US$81.85/bbl for the three months ended September 30, 2023 to US$84.61/bbl for the three months ended September 30, 2024.

Oil sales were $1.3 million in the quarter ended September 30, 2024. Oil sales were 35% lower compared with the $1.9 million recorded in the quarter ended September 30, 2023, stemming from lower sales volume of 31% somewhat offset by a higher realized price between the two periods. Oil sales were $3.2 million for the six months ended September 30, 2024, a 13% decrease compared to $3.6 million in the six months ended September 30, 2023. This correlates with the 15% decrease in production between the two fiscal period, somewhat offset by increased realized oil prices.

5

The following table outlines average benchmark prices:

Three months ended

Six months ended

September 30,

September 30,

2024

2023

2024

2023

Brent oil ($/bbl)

112.65

116.12

114.23

110.78

Brent oil (USD/bbl)

82.59

86.66

83.62

82.49

Number of CAD$ for 1 USD

1.36

1.34

1.37

1.34

Number of CAD$ for 1 AUD

0.91

0.88

0.91

0.89

The following table outlines operating netback:

Operating netback(1)

Three months ended

Six months ended

September 30,

September 30,

($000s and $/bbl)

2024

2023

2024

2023

Oil sales

1,252

1,937

3,154

3,609

Royalties

(120)

(101)

(263)

(214)

Operating expense

(632)

(874)

(1,379)

(1,603)

Operating netback

500

962

1,512

1,792

Oil sales ($/bbl)

107.28

119.75

114.85

111.97

Royalties ($/bbl)

(10.28)

(6.24)

(9.58)

(6.64)

Operating expense ($/bbl)

(54.16)

(54.03)

(50.21)

(49.73)

Operating netback ($/bbl)

42.84

59.48

55.06

55.60

  1. See Non-IFRS and Other Financial Measures.

Operating netback was $42.84/bbl for Q2 fiscal 2025, 28% lower than Q2 fiscal 2024 of $59.48/bbl. The decrease in operating netback was driven primarily by decrease in volume of 28% between the two fiscal periods, impacting the per barrel stats. Operating netback for the six months ended September 30, 2024 of $55.06/bbl was comparable to the six months ended September 30, 2023, with realized price higher by $2.88/bbl, offset by higher royalties of $2.94/bbl.

Royalties

Royalties

Three months ended

Six months ended

September 30,

September 30,

2024

2023

2024

2023

Royalty expense

120

101

263

214

$/bbl

$

10.28

$

6.24

$

9.58

$

6.64

% of revenue

9.6%

5.2%

8.3%

5.9%

In Queensland Australia, oil royalties are based on a government-established rate net of eligible expenditures which scales according to benchmark oil prices plus a Native Title royalty of 1%. Royalties were higher at 9.6% in the three months ended September 30, 2024 compared to 5.2% in the three months ended September 30, 2023 based on the operator's assessment of allowable deductions for the period which resulted in increased monthly royalty payments.

Royalties increased by 23% between the six months ended September 30, 2024 compared to the six months ended September 30, 2023. The net decrease in pipeline oil change in the six months ended September 30, 2023 contributed to a lower royalty rate in the prior period. On an annual basis, royalty rate is expected to be 7% to 9% for the remainder of fiscal 2025.

6

Operating Expense

Operating Expense

Three months ended

Six months ended

September 30,

September 30,

($000s and $/bbl)

2024

2023

2024

2023

Production

193

316

440

496

Transportation

439

558

939

1,107

632

874

1,379

1,603

Production ($/bbl)

16.54

19.54

$

16.02

$

15.39

Transportation ($/bbl)

37.62

34.50

$

34.19

$

34.34

$

54.16

$

54.03

$

50.21

$

49.73

Total operating expense during Q2 F2025 decreased by 27% compared to the previous quarter primarily due to decreases in production as previously described. There was no material workover activity during the current quarter.

General and Administrative (G&A) Expense

G&A

Three months ended

Six months ended

September 30,

September 30,

2024

2023

2024

2023

Net G&A expense

725

837

1,519

1,642

Capitalized G&A

-

47

19

110

Total G&A expense

725

884

1,538

1,752

Net G&A expense for the three months ended September 30, 2024 of $0.7 million was 13% lower than the three months ended September 30, 2023 due to lower activity levels and reduced staff. Similarly, net G&A expense for the six months September 30, 2024 of $1.5 million was 12% lower compared to the six months ended September 30, 2024 of $1.8 million.

Share-based Compensation ("SBC")

SBC

Three months ended

Six months ended

September 30,

September 30,

2024

2023

2024

2023

Expensed SBC

1

7

2

16

Capitalized SBC

-

1

4

1

1

8

6

17

The Company uses the Black-Scholes pricing model to estimate the fair value of options on the date of grant and amortizes the estimated expense over the vesting period with a corresponding charge to contributed surplus. Options expire five years from the grant date. There were 750,000 options issued during the quarter at an exercise price of $0.03 per share. Share-based compensation for Q2 Fiscal 2025 includes only the value of newly granted options as the value of previous grants has been fully recognized in previous periods.

Depletion and Depreciation (DD&A)

DD&A

Three months ended

Six months ended

September 30,

September 30,

2024

2023

2024

2023

Petroleum and natural gas properties

280

276

658

569

Other assets

-

-

1

1

Right-of-use assets

-

8

-

15

DD&A

280

284

659

585

DD&A ($/bbl)

23.99

17.56

24.00

18.15

Depletion expense increased on a per barrel basis in the current fiscal quarter of 2025 compared to the second fiscal quarter of 2024 due to decrease in reserves volumes on which depletion is calculated.

7

Finance Expense

Finance Expense

Three months ended

Six months ended

September 30,

September 30,

2024

2023

2024

2023

Accretion expense on decommissioning

and restoration liability

38

44

75

88

Interest on lease liability

-

-

-

1

Interest expense

2

2

6

7

40

46

81

96

Accretion expense on decommissioning and restoration liabilities was consistent between the three and six months ended September 30, 2024 and September 30, 2023.

CAPITAL EXPENDITURES

Capital expenditures

Three months ended

Six months ended

September 30,

September 30,

2024

2023

2024

2023

Geological, geophysical and workovers

9

115

72

328

Drilling

-

-

-

-

9

115

72

328

Exploration and evaluation expenditures

-

2

15

42

Development and production expenditures

9

113

57

286

9

115

72

328

Development and production expenditures were minimal in the three and six months ended September 30, 2024, as the Company is looking to obtain additional financing and joint venture partners to develop the properties.

SHARE CAPITAL

Trading history

Three months ended

Six months ended

September 30,

September 30,

2024

2023

2024

2023

High ($/share)

0.04

0.07

0.04

0.08

Low ($/share)

0.02

0.04

0.02

0.04

Close ($/share)

0.02

0.04

0.02

0.04

Average Daily Volume

53,534

20,493

34,646

16,575

Weighted average shares outstanding

(000s)

Basic

485,304

485,304

485,304

485,304

Diluted

485,304

485,304

485,304

485,304

At November 12, 2024, there were 485,304,215 common shares issued and outstanding, together with 10,320,000 outstanding options.

LIQUIDITY RISK AND CAPITAL RESOURCES

Liquidity risk is the risk that the Company will not be able to meet its financial obligations, including work commitments, as they are due. Bengal prepares an annual budget and updates forecasts for operating, financing, and investing activities on an ongoing basis to ensure it will have sufficient liquidity to meet its liabilities when due.

Bengal's financial liabilities consist of trade and other payables and lease liability and amounted to $3.2 million at September 30, 2024 (March 31, 2024 - $3.2 million).

At September 30, 2024, the Company had working capital of $0.2 million (March 31, 2024 -working capital of $0.2 million), which the Company defines as total current assets less total current liabilities.

8

The Company's working capital includes both accrued accounts receivable and accounts payable due to the Operator of the Cuisinier field. The Company does not have the legal right to offset these accounts and therefore there is a risk that the inability to collect on accrued receivables could impair Benga's ability to pay joint venture liabilities resulting in a default under the Cuisinier Joint Operating Agreement. This default could result in the Company losing some or all of its working interest in the Cuisinier field.

Over the past 18 months, the Company has accrued an outstanding balance of $2.0 million due to the operator of the Cuisinier field resulting from withholding payments associated with disputed overhead charges. These disputed charges relate to overhead allocations, interest and penalties that Bengal does not consider allowable by the operator and is challenging through the joint venture audit process. During October 2024 the Company entered into an agreement with the operator to settle the outstanding payable under a 24-month payment plan that will include equal principle installments plus interest (Westpac Bank Bill Swap Rate) through October 2026. Any audit adjustments posted during this time will reduce the outstanding payable amount and any failure to meet the payment obligations of the plan will result in a default under the terms of the joint venture agreement resulting in the loss of some or all of the Company's working interest in the Cuisinier field.

The Company also has significant capital work commitments associated with its exploration and evaluation assets that if unfulfilled could result in a loss of acreage as described in Note 16 of the accompanying interim condensed consolidated financial statements and without future development could result in a decline in production and revenues with additional net cash used in operating activities. The Company's ability to continue as a going concern is dependent upon its ability to generate net cash from operating activities and/or raise additional financing to meet its ongoing operational requirements and to fund its future development costs associated with exploration and evaluation assets and petroleum and natural gas properties development. As outlined in Note 2 of the interim condensed consolidated financial statements, the Company has assessed that there is material uncertainty that may cast significant doubt about its ability to continue as a going concern.

The majority of the Company's oil sales are benchmarked on US Brent prices. The Company incurs most of its expenditures in Australian dollars whereas the Company generates most of its revenues in US dollars. The Company is acting with its joint venture partners to reduce discretionary operational spending and limiting its capital expenditures capital towards lower risk projects that meet its internal economic hurdles and are expected to offer near-term cash flow upside.

OFF BALANCE SHEET TRANSACTIONS

The Company does not have any off-balance sheet transactions as at September 30, 2024.

COMMITMENTS

The Queensland Government regulatory authority granted the Company Authority to Prospect 934 ("ATP 934") under a revised work program on March 1, 2015. The Company consolidated its ownership of ATP 934, resulting in a 100% and 40% operating interest in the northern and southern block of this permit respectively in 2018. The work program consists of 260 km2 of 3D seismic and up to three wells. In February 2023, the Company extended its ATP 732 permit and received a Potential Commercial Area ("PCA") over 343 km2. This included additional work commitments related to both ATP 732 and PCA 332 as outlined below.

At September 30, 2024, the Company had the following capital work commitments:

Permit

Work Program

Obligation

Estimated

period ending

expenditure (net)

(millions CA$)(1)

ATP 934 - Onshore

260 km2 3D seismic and up to three wells

February 2027

8.3

Australia

ATP 732 - Onshore

Geological and up to three wells

February 2029

7.1

Australia

PCA 332 - Onshore

Initial Production testing

February 2029

4.1

Australia

PCA 332 - Onshore

Extended Production testing

February 2035

2.4

Australia

  1. Translated at September 30, 2024 at an exchange rate of AUS$1.00 = CAD$0.9358.

The Company entered into a lease agreement for office space in October 2023 with a contract term ending in February 2027.

9

At September 30, 2024, the contractual obligations for which the Company is responsible are as follows:

Contractual obligations

(000s)

Total

Less than 1

1-3 years

4-5 years

After 5

year

years

Office lease

56

23

33

-

-

Decommissioning and restoration

3,728

-

823

-

2,905

3,784

23

856

-

2,905

SELECTED QUARTERLY INFORMATION

Fiscal quarter

($000s except per share,

volumes and operating netback(1))

Sep 30

Jun 30

Mar 31

Dec 31

Sep 30

Jun 30

Mar 31

Dec 31

2024

2024

2024

2023

2023

2023

2023

2022

Q2 2025

Q1 2025

Q4 2024

Q3 2024

Q2 2024

Q1 2024

Q4 2023

Q3 2023

Oil sales ($)

Cashflow (used in) from operating activities ($) Funds from (used in) operations(1) ($)

-Per share($)-basic and diluted Net (loss) income

-Per share($) basic and diluted Capital expenditures ($) Working capital (deficit)

Total assets

Shares outstanding (000) Operations:

Oil production (bbl/d) Operating netback(1) ($/bbl)

1,252

1,902

1,815

1,609

1,937

1,672

1,954

1,597

(129)

(291)

(287)

592

(643)

(102)

(704)

747

(294)

203

329

(143)

123

(8)

(431)

(35)

-

-

-

-

-

-

-

-

(608)

(210)

(11,647)

(504)

(213)

(364)

(803)

354

-

-

-

-

-

-

-

-

9

63

75

71

115

213

395

1,725

152

448

199

(53)

160

(491)

(284)

541

35,494

35,326

34,361

47,987

46,793

48,419

49,697

50,785

485,304

485,304

485,304

485,304

485,304

485,304

485,304

485,304

127

174

162

174

176

176

182

180

42.84

64.08

67.49

36.97

59.48

51.68

65.75

39.50

  1. See Non-IFRS and Other Financial Measures on page 11 of this MD&A.

Production was relatively stable over the past eight quarters averaging 169 bbl/d despite natural reservoir declines in the Cuisinier oil field until the current quarter when field allocations resulted in a 50 bbl/d decrease in production net to Bengal. Ongoing volatility in US Brent prices from Q3 fiscal 2023 to Q2 fiscal 2025 resulted in volatility in oil sales with the production declines impacting the current quarter as described above. Net income, cashflow and funds from operations were impacted primarily by production volumes. The impact of volatile commodity pricing and production decreases in the quarter impacted cash flow from operations. Working capital deficiency occurred during the fiscal Q4 2023 and fiscal Q1 2024 as a result of the Cuisinier joint venture royalty adjustment. Net loss in Q4 2024 was impacted by an impairment expense of $11.6 million recognized in its property plant and equipment balance.

DISCLOSURE CONTROLS & PROCEDURES AND INTERNAL CONTROL OVER FINANCIAL REPORTING (ICFR)

Disclosure Controls and Procedures

Disclosure controls and procedures are designed to provide reasonable assurance that information required to be disclosed by the Company in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in the securities legislation and includes controls and procedures designed to ensure that information required to be disclosed by the Company in its annual filings, interim filings or other reports filed or submitted under securities legislation is accumulated and communicated to the Company's management, including its certifying officers, as appropriate to allow timely decisions regarding required disclosure.

The Chief Executive Officer and Chief Financial Officer oversee this evaluation process and have concluded that the design and operation of these disclosure controls and procedures are not effective due to the material weaknesses identified in internal controls over financial reporting as noted below. The Chief Executive Officer and Chief Financial Officer have individually signed certifications to this effect.

Internal Controls over Financial Reporting

10