XML 61 R46.htm IDEA: XBRL DOCUMENT v3.21.4
SUPPLEMENTARY OIL AND NATURAL GAS INFORMATION (UNAUDITED) (Tables)
12 Months Ended
Sep. 30, 2021
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, 20191,419,000 4,520,000 2,198,000 
Revisions of previous estimates(740,000)(1,746,000)(1,041,000)
Acquisitions of reserves68,000 628,000 176,000 
Less sales of reserves(38,000)(443,000)(114,000)
Less production(174,000)(649,000)(286,000)
Balance at September 30, 2020535,000 2,310,000 933,000 
Revisions of previous estimates291,000 1,345,000 523,000 
Acquisitions of reserves80,000 289,000 130,000 
Less sales of reserves(97,000)(341,000)(156,000)
Less production(169,000)(690,000)(288,000)
Proved Reserves, September 30, 2021640,000 2,913,000 1,142,000 
Proved Developed Reserves, September 30, 2021636,000 2,913,000 1,138,000 
Proved Undeveloped Reserves, September 30, 20214,000  4,000 
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, 2021
 CanadaUnited StatesTotal
Proved properties$58,273,000 $217,000 $58,490,000 
Unproved properties 962,000 962,000 
Total capitalized costs58,273,000 1,179,000 59,452,000 
Accumulated depletion, depreciation, and impairment56,053,000 14,000 56,067,000 
Net capitalized costs$2,220,000 $1,165,000 $3,385,000 

 September 30, 2020
 CanadaUnited StatesTotal
Proved properties$64,142,000 $— $64,142,000 
Unproved properties— — — 
Total capitalized costs64,142,000 — 64,142,000 
Accumulated depletion, depreciation, and impairment61,839,000 — 61,839,000 
Net capitalized costs$2,303,000 $— $2,303,000 
Schedule of costs incurred in oil and natural gas property acquisition, exploration and development
 Year ended September 30, 2021
 CanadaUnited StatesTotal
Acquisition of properties:  
Proved$1,032,000 $70,000 $1,102,000 
Unproved   
Exploration costs255,000  255,000 
Development costs563,000 1,108,000 1,671,000 
Total$1,850,000 $1,178,000 $3,028,000 

 Year ended September 30, 2020
 CanadaUnited StatesTotal
Acquisition of properties:  
Proved$242,000 $— $242,000 
Unproved— — — 
Development costs2,857,000 — 2,857,000 
Total$3,099,000 $— $3,099,000 
Schedule of results of operations for oil and natural gas producing activities
 Year ended September 30, 2021
 CanadaUnited StatesTotal
Net revenues$10,136,000 $118,000 $10,254,000 
Production costs(6,532,000)(24,000)(6,556,000)
Depletion(631,000)(14,000)(645,000)
Reduction of carrying value of oil and natural gas properties(630,000) (630,000)
Pre-tax results of operations (1)
2,343,000 80,000 2,423,000 
Estimated income tax expense (2)
   
Results of operations (1)
$2,343,000 $80,000 $2,423,000 

 Year ended September 30, 2020
 CanadaUnited StatesTotal
Net revenues$6,693,000 $— $6,693,000 
Production costs(4,850,000)— (4,850,000)
Depletion(1,747,000)— (1,747,000)
Reduction of carrying value of oil and natural gas properties(4,326,000)— (4,326,000)
Pre-tax results of operations (1)
(4,230,000)— (4,230,000)
Estimated income tax expense (2)
— — — 
Results of operations (1)
$(4,230,000)$— $(4,230,000)
_________________
(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 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
 September 30,
 20212020
Future cash inflows$36,130,000 $20,426,000 
Future production costs(25,323,000)(17,860,000)
Future development costs(240,000)(73,000)
Future income tax expenses(995,000)(92,000)
Future net cash flows excluding abandonment, decommissioning and reclamation9,572,000 2,401,000 
Future abandonment, decommissioning and reclamation(14,525,000)(13,055,000)
Future net cash flows(4,953,000)(10,654,000)
10% annual discount for timing of cash flows7,598,000 8,969,000 
Standardized measure of discounted future net cash flows$2,645,000 $(1,685,000)
Schedule of changes in standardized measure of discounted future net cash flows
 Year ended September 30,
 20212020
Beginning of year$(1,685,000)$2,310,000 
Sales of oil and natural gas produced, net of production costs(3,604,000)(1,843,000)
Net changes in prices and production costs, net of royalties and wellhead taxes5,702,000 (1,876,000)
Net change due to purchases and sales of minerals in place(882,000)467,000 
Previously estimated development costs incurred 1,305,000 
Changes in future development costs 7,773,000 
Revisions of previous quantity estimates4,217,000 (10,274,000)
Net change in income taxes(845,000)288,000 
Accretion of discount(176,000)230,000 
Other - changes in the timing of future production and other(55,000)(63,000)
Other - net change in Canadian dollar translation rate(27,000)(2,000)
Net change4,330,000 (3,995,000)
End of year$2,645,000 $(1,685,000)