In thousands of US Dollars | Notes | 31 December2024 | 31 December2023 |
Assets | |||
Non-current assets | |||
Property, plant and equipment | 5 |
|
|
Exploration and evaluation assets | 6 |
|
|
Advances and other non-current assets | 7 |
|
|
Restricted cash | 11 |
|
|
|
|
||
Current assets | |||
InventoriesOther current assets | 89 |
|
|
Income tax prepayment | 28 |
|
|
Trade receivables | 10 |
|
|
Cash and cash equivalents | 11 |
|
|
|
|
||
TOTAL ASSETS |
|
|
|
Equity and liabilities | |||
Share capital and reserves | 12 | ||
Share capital |
|
|
|
Treasury capital |
( |
( |
|
Deferred shares |
|
|
|
Share premium |
|
|
|
Retained deficit and reserves |
( |
( |
|
Attributable to owners of Nostrum Oil & Gas PLC |
( |
( |
|
Non-controlling interest |
|
|
|
( |
( |
||
Non-current liabilities | |||
Notes payable and accumulated interest | 14 |
|
|
Principal |
|
|
|
Arrangement fees and fair value adjustments |
( |
( |
|
Abandonment and site restoration provision | 15 |
|
|
Amounts due to Government of Kazakhstan | 16 |
|
|
Deferred tax liability | 28 |
|
|
|
|
||
Current liabilities | |||
Notes payable and accumulated interest | 14 |
|
|
Trade payables | 17 |
|
|
Advances received | 18 |
|
|
Current tax payable |
|
|
|
Current portion of amounts due to Government of Kazakhstan | 16 |
|
|
Other current liabilities | 19 |
|
|
|
|
||
TOTAL EQUITY AND LIABILITIES |
|
|
For the year ended 31 December | |||
In thousands of US Dollars | Notes | 2024 | 2023 |
Revenue | |||
Revenue from export sales |
|
|
|
Revenue from domes_c sales and tolling fees |
|
|
|
20 |
|
|
|
Cost of sales | 21 |
( |
( |
Gross profit |
|
|
|
General and administra_ve expenses | 22 |
( |
( |
Selling and transporta_on expenses | 23 |
( |
( |
Taxes other than income tax | 24 |
( |
( |
Employee share op_ons reversals | 26 |
|
|
Finance costs | 25 |
( |
( |
Impairment reversal | 4 |
|
|
Gain on debt-to-equity exchange | 12 |
|
|
Fair value adjustment on recogni_on of debt instruments | 14 |
|
|
Foreign exchange gain / (loss), net |
|
( |
|
Interest income |
|
|
|
Other income |
|
|
|
Other expenses | 27 |
( |
( |
Income before income tax |
|
|
|
Current income tax expense |
( |
( |
|
Deferred income tax (expense) / benefit |
( |
|
|
Income tax expense | 28 |
( |
( |
(Loss) / income for the year |
( |
|
|
Currency transla_on difference |
( |
|
|
Other comprehensive (loss) / income for the year |
( |
|
|
Total comprehensive (loss) / income for the year |
( |
|
|
Loss for the year acributable to non-controlling interests |
( |
|
|
(Loss) / earnings for the year acributable to the shareholders |
( |
|
|
Weighted average number of shares (Notes 13) |
|
|
|
Basic and diluted (loss) / earnings per share (in US dollars) | 13 |
( |
|
For the year ended 31 December | |||
In thousands of US Dollars | Notes | 2024 | 2023 |
Cash flow from opera^ng ac^vi^es: | |||
Income before income tax |
|
|
|
Adjustments for: | |||
Deprecia_on, deple_on and amor_sa_on | 21, 22 |
|
|
Impairment reversal | 4 |
( |
|
Finance costs | 25 |
|
|
Interest income |
( |
( |
|
Foreign exchange loss on inves_ng and financing ac_vi_es |
|
|
|
Loss on disposal of property, plant and equipment |
|
|
|
Fair value adjustment on recogni_on of debt instruments |
|
( |
|
Gain on debt-to-equity exchange |
|
( |
|
Employee share op_ons reversals |
|
( |
|
Opera^ng profit before working capital changes |
|
|
|
Changes in working capital: | |||
Change in inventories |
( |
|
|
Change in trade receivables |
|
( |
|
Change in prepayments and other current assets |
|
( |
|
Change in trade payables |
( |
( |
|
Change in advances received |
|
|
|
Change in due to Government of Kazakhstan |
( |
( |
|
Change in other current liabili_es |
( |
( |
|
Cash from opera^ons |
|
|
|
Income tax paid |
( |
( |
|
Net cash from / (used in) opera^ng ac^vi^es |
|
( |
|
Cash flow from inves^ng ac^vi^es: | |||
Interest received |
|
|
|
Purchase of property, plant and equipment |
( |
( |
|
Considera_on paid for 80% interest in Posi_v Invest LLP | 6 |
|
( |
Expenditures on explora_on and evalua_on assets |
( |
( |
|
Transfer (to)/from restricted cash |
( |
|
|
Net cash used in inves^ng ac^vi^es |
( |
( |
|
Cash flow from financing ac^vi^es: | |||
Finance costs paid |
( |
( |
|
Other finance costs |
( |
( |
|
Net cash used in financing ac^vi^es |
( |
( |
|
Effects of exchange rate changes on cash |
( |
|
|
Net decrease in cash and cash equivalents |
( |
( |
|
Cash and cash equivalents at the beginning of the year | 11 |
|
|
Cash and cash equivalents at the end of the year | 11 |
|
|
In thousands of US Dollars | Notes | Sharecapital | Treasurycapital | Deferredshares | Sharepremium | Otherreserves(Note 12) | Retaineddeficit | Non-controllinginterest | Total |
As at 1 January 2023 |
|
( |
|
|
|
( |
|
( |
|
Income for the year |
|
|
|
|
|
|
|
|
|
Other comprehensive income |
|
|
|
|
|
|
|
|
|
Total comprehensive income for the year |
|
|
|
|
|
|
|
|
|
Debt-to-equity exchange* | 12 |
( |
|
|
|
|
|
|
|
Transfer of share premium on debt-to-equity exchange | 12 |
|
|
|
|
|
( |
|
|
Recogni_on of non-controlling interest onpurchase of Posi_v Invest LLP |
|
|
|
|
|
|
|
|
|
Share based payments under LTIP** |
|
|
|
|
( |
|
( |
||
As at 31 December 2023 |
|
( |
|
|
|
( |
|
( |
|
Loss for the year |
|
|
|
|
|
( |
( |
( |
|
Other comprehensive loss |
|
|
|
|
( |
|
|
( |
|
Total comprehensive loss for the year |
|
|
|
|
( |
( |
( |
( |
|
Redemp_on of deferred shares | 12 |
|
|
( |
|
|
|
|
|
As at 31 December 2024 |
|
( |
|
|
|
( |
|
( |
Company | Registered office | Form of capital | Owner- ship, % |
Nostrum Associated Investments LLP | 43B Karev street,090000 Uralsk,Republic of Kazakhstan | Participator y interests | 100 |
Nostrum Oil & Gas | Bloemendaalseweg 139, 2061 CH | Members' interests | 100 |
Coöperatief U.A. | Bloemendaal,The Netherlands | ||
Nostrum Oil & Gas B.V. | Bloemendaalseweg 139, 2061 CH | Ordinary shares | 100 |
Bloemendaal,The Netherlands | |||
Nostrum Oil & Gas Finance B.V. | Bloemendaalseweg 139, 2061 CH Bloemendaal,The Netherlands | Ordinary shares | 100 |
Nostrum Oil & Gas Holding Ltd. | 20 Eastbourne Terrace,London, W2 6LA,United Kingdom | Ordinary shares | 100 |
Nostrum Services Central Asia LLP | Aksai 3a, 75/38, 050031 Almaty, Republic of Kazakhstan | Participator y interests | 100 |
Nostrum Services N.V. Positiv Invest LLP | Chaussee de Wavre 20,1360 Perwez, Belgium Dostyk 310/15, Almaty,Republic of Kazakhstan | Ordinary shares Participator y interests | 100 80 |
Zhaikmunai LLP 43/1 Karev street,090000 Uralsk,Republic of Kazakhstan | Participator y interests | 100 |
follows: | Years |
Buildings and constructions | 7-50 |
Vehicles | 8 |
Machinery and equipment | 3-13 |
Other | 3-10 |
In thousands of US Dollars | 31 December 2024 |
Working oil and gas assets | 62,628 |
Construction in progress | 21,740 |
Other property, plant and equipment | 2,300 |
Total impairment reversal | 86,668 |
Key assumption | Change | Sensitivity (US$) |
Oil price decrease by | $10/bbl | 40,475 |
Reserves downgrade by | 10.0% | 39,335 |
Post-tax discount rate increase by | 4.0% | 45,877 |
Operating costs increase by | 10.0% | 5,850 |
Company | Functional currency |
Nostrum Associated Investments LLP | Tenge |
Nostrum Oil & Gas Coöperatief U.A. | US dollar |
Nostrum Oil & Gas BV | US dollar |
Nostrum Oil & Gas Finance BV | US dollar |
Nostrum Oil & Gas Holding Ltd | US dollar |
Nostrum Oil & Gas UK Ltd. | British Pound |
Nostrum Services Central Asia LLP | Tenge |
Nostrum Services N.V. | Euro |
Zhaikmunai LLP | US dollar |
31 December | 31 December | |
In thousands of US Dollars Oil and gas proper_es | 2024 363,002 | 2023 245,346 |
Other property, plant and equipment | 9,881 | 7,275 |
372,883 | 252,621 |
In thousands of US Dollars | Working assets | Construc6 on in progress | Assets in develop- ment | Total |
Balance at 1 January 2023, net* | 215,544 | 53,446 | – | 268,990 |
Addi$ons | 727 | 17,217 | – | 17,944 |
Transfers | 18,466 | (18,433) | – | 33 |
Disposals | (5,555) | (917) | – | (6,472) |
Disposals deprecia$on | 4,464 | – | – | 4,464 |
Deprecia$on and deple$on charge | (39,606) | – | – | (39,606) |
Impairment transfer | (2,801) | 2,794 | – | (7) |
Balance at 31 December 2023,net* | 191,239 | 54,107 | – | 245,346 |
Addi$ons | 4,296 | 27,644 | 2,485 | 34,425 |
Transfers from explora$on and evalua$on assets | – | – | 26,155 | 26,155 |
Transfers | 18,893 | (18,367) | – | 526 |
Disposals | (3,039) | (918) | – | (3,957) |
Disposals deprecia$on | 2,647 | – | – | 2,647 |
Deprecia$on and deple$on charge | (25,045) | – | – | (25,045) |
Impairment reversal | 62,628 | 21,740 | – | 84,368 |
Impairment transfer | (2,303) | 2,303 | – | – |
Transla$on difference | – | – | (1,463) | (1,463) |
Balance at 31 December 2024,net* | 249,316 | 86,509 | 27,177 | 363,002 |
As at 31 December 2022 | ||||
Cost | 2,970,783 | 100,019 | – | 3,070,802 |
Accumulated deprecia$on** | (2,755,239) | (46,573) | – | (2,801,812) |
Balance* | 215,544 | 53,446 | – | 268,990 |
As at 31 December 2023 | ||||
Cost | 2,984,421 | 97,886 | – | 3,082,307 |
Accumulated deprecia$on | (2,793,182) | (43,779) | – | (2,836,961) |
Balance | 191,239 | 54,107 | – | 245,346 |
As at 31 December 2024 | ||||
Cost | 3,004,571 | 106,245 | 27,177 | 3,137,993 |
Accumulated deprecia$on** | (2,755,255) | (19,736) | – | (2,774,991) |
Balance* | 249,316 | 86,509 | 27,177 | 363,002 |
In thousands of US Dollars | 31 December 2024 | 31 December 2023 |
Borrowing costs including amor_sa_on of arrangement fee | 116,111 | 96,730 |
Capitalisa_on rate | 5.78% | 8.44% |
Capitalised borrowing costs | 1,720 | 1,504 |
In thousands of US Dollars | Buildings | Machinery & equipment | Vehicles | Others | Total |
Balance at 1 January 2023 | 1,929 | 2,606 | 33 | 2,465 | 7,033 |
AddiTons | 47 | 1,154 | 1,201 | ||
Transfers | (5) | 83 | (111) | (33) | |
Disposals | (551) | (189) | (740) | ||
Disposals depreciaTon | 548 | 169 | 717 | ||
DepreciaTon | (213) | (263) | (3) | (424) | (903) |
Impairment transfer | – | ||||
Balance at 31 December 2023 | 1,711 | 2,470 | 30 | 3,064 | 7,275 |
AddiTons | – | 562 | 22 | 510 | 1,094 |
Transfers | 48 | 157 | – | (731) | (526) |
Disposals | (1) | (98) | – | (139) | (238) |
Disposals depreciaTon | – | 94 | – | 97 | 192 |
DepreciaTon | (215) | (149) | (12) | (262) | (638) |
Impairment reversal | 541 | 781 | 9 | 969 | 2,299 |
Transfers from | |||||
exploraTon and | – | – | – | 423 | 423 |
evaluaTon assets Impairment transfer Balance at 31 December 2024 | (23) 2,061 | – 3,817 | – 49 | 23 3,954 | – 9,881 |
As at 31 December 2022 | |||||
Cost | 49,498 | 22,317 | 1,505 | 18,010 | 91,330 |
Accumulated depreciaTon** | (47,569) | (19,711) | (1,472) | (15,545) | (84,297) |
Balance* | 1,929 | 2,606 | 33 | 2,465 | 7,033 |
As at 31 December 2023 | |||||
Cost | 49,493 | 21,896 | 1,505 | 18,864 | 91,758 |
Accumulated depreciaTon** | (47,782) | (19,426) | (1,475) | (15,800) | (84,483) |
Balance* | 1,711 | 2,470 | 30 | 3,064 | 7,275 |
As at 31 December 2024 | |||||
Cost | 49,540 | 22,517 | 1,527 | 18,927 | 92,511 |
Accumulated depreciaTon** | (47,479) | (18,700) | (1,478) | (14,973) | (82,630) |
Balance* | 2,061 | 3,817 | 49 | 3,954 | 9,881 |
In thousands of US Dollars | |
Balance at 1 January 2023 | – |
Net purchase considera_on on acquisi_on of Posi_v Invest LLP | 17,330 |
Expenditures on Explora_on and evalua_on assets subsequent to acquisi_on | 5,045 |
Explora_on and evalua_on assets on the date of acquisi_on | 1,560 |
Balance at 31 December 2023 Addi_ons | 23,935 2,643 |
Transfers to Assets in Development and working assets | (26,578) |
Balance at 31 December 2024 | – |
comprised the following: In thousands of US Dollars | 31 December 2024 | 31 December 2023 |
Advances for construc_on materials | 2,991 | 6 |
VAT receivable | 1,115 | – |
Advances for construc_on services | 193 | 790 |
Advances for other non-current assets | 89 | 322 |
4,388 | 1,118 |
In thousands of US Dollars | 31 December 2024 | 31 December 2023 |
Spare parts and other inventories | 28,182 | 27,067 |
Gas condensate | 1,381 | 1,072 |
Crude oil | 960 | 1,217 |
LPG | 86 | 462 |
Dry gas | 16 | 30 |
Sulphur | 12 | 4 |
30,637 | 29,852 |
As at 31 December 2024 and 2023 other current assets comprised the following: In thousands of US Dollars | 31 December 2024 | 31 December 2023 |
VAT receivable | 5,680 | 5,872 |
Advances paid | 2,131 | 2,123 |
Other taxes receivable | 974 | 1,142 |
Interest receivable | 350 | – |
Other | 380 | 280 |
9,515 | 9,417 |
In thousands of US Dollars | 31 December 2024 | 31 December 2023 |
Investments in Money Market Funds in US Dollars | 82,000 | – |
Current accounts in US Dollars | 67,006 | 160,646 |
Current accounts in Tenge | 1,215 | 395 |
Current accounts in Euro | 125 | 66 |
Current accounts in other currencies | 66 | 601 |
Pecy cash | 7 | 3 |
150,419 | 161,711 |
year ended 31 December 2023 was as follows: Number of shares | In circula=on | Treasury capital | Deferred shares | Total |
As at 1 January 2023 | 185,234,079 | 2,948,879 | – | 188,182,958 |
Shares issued | 1,505,633,046 | – | – | 1,505,633,046 |
Share sub-division | – | – | 15,244,344,036 | 15,244,344,036 |
Share consolida$on | (1,521,780,412) | (2,654,031) | – | (1,524,434,443) |
As at 31 December 2023 | 169,086,713 | 294,848 | 15,244,344,036 | 15,413,725,597 |
Acquisi$on and cancella$on of deferred shares | – | – | (15,244,344,036) | (15,244,344,036) |
As at 31 December 2024 | 169,086,713 | 294,848 | – | 169,381,561 |
In thousands of US Dollars | Amount |
2022 Notes principal amount | 336,976 |
2025 Notes principal amount | 192,946 |
2025 Notes accrued but unpaid interest of | 195,216 |
2025 Notes accrued but unpaid interest of | 91,056 |
Unamortised transaction costs | (2,013) 814,181 |
In thousands of US Dollars | Amount |
Net reduction in share capital | (1,051) |
Reduction in treasury capital | 1,494 |
Deferred shares | 18,551 |
Share premium | 23,133 |
Other reserves (warrants) | 229 42,356 |
In thousands of US | Group reorgani- sa6on reserve | Capital redemp6o n reserve | Foreign currency transla6on reserves | Share- op6on reserves | Total |
Dollars | |||||
As at 1 January 2023 | 255,459 | – | 2,612 | 3,786 | 261,857 |
Currency translaTon difference | – | – | 62 | – | 62 |
Debt-to-equity exchange | 229 | – | 229 | ||
Share based payments under LTIP | – | – | – | (25) | (25) |
As at 31 December 2023 | 255,688 | – | 2,674 | 3,761 | 262,123 |
Currency translaTon difference | – | – | (231) | – | (231) |
Repurchase and cancellaTon of deferred shares | – | 18,551 | – | – | 18,551 |
As at 31 December 2024 | 255,688 | 18,551 | 2,443 | 3,761 | 280,443 |
For the year ended 31 December | ||
(Loss) / earnings for the year a;ributable to the shareholders | (26,130) | 831,658 |
Weighted average number of shares | 169,086,713 | 169,086,713 |
Basic and diluted earnings per share (in US dollars) | (0.15) | 4.92 |
31 December | 31 December | |
In thousands of US Dollars | 2024 | 2023 |
Senior Unsecured Notes | 348,599 | 264,443 |
Senior Secured Notes | 222,772 | 207,304 |
571,371 | 471,747 | |
Less amounts due within 12 months | (177) | (175) |
571,194 | 471,572 |
In thousands of US Dollars | 1 January | Cash oudlows | Borrowing costs including amorTsaTon of arrangement fees | Gain on debt-to- equity exchange | Fair value adjustment on recogniTon of debt instruments | 31 December |
2024 | ||||||
Notes payable and accumulated interest | 471,747 | (16,487) | 116,111 | – | – | 571,371 |
2023 | ||||||
Notes payable and accumulated interest | 1,396,517 | (35,649) | 97,288 | (811,983) | (174,426) | 471,747 |
In thousands of US Dollars | 2024 | 2023 |
Provision as at 1 January | 22,147 | 20,073 |
Unwinding of discount | 1,006 | 973 |
Addi_onal provision | – | 472 |
Change in es_mates | 4,191 | 629 |
Provision as at 31 December | 27,344 | 22,147 |
In thousands of US Dollars | 2024 | 2023 |
Balance as at 1 January | 4,656 | 5,033 |
Unwinding of discount | 606 | 654 |
Paid during the year | (1,031) | (1,031) |
Balanсe as at 31 December | 4,231 | 4,656 |
Less: current por_on | (1,031) | (1,031) |
Non-current por^on | 3,200 | 3,625 |
In thousands of US Dollars | 31 December 2024 | 31 December 2023 |
Tenge denominated trade payables | 6,771 | 8,246 |
US Dollar denominated trade payables | 1,165 | 1,684 |
Euro denominated trade payables | 211 | 466 |
Russian Rouble denominated trade payables | – | 44 |
Trade payables denominated in other currencies | 91 | 192 |
8,238 | 10,632 |
In thousands of US Dollars | 31 December 2024 | 31 December 2023 |
Training obliga_ons accrual | 5,598 | 6,317 |
Other accruals | 3,751 | 16,867 |
Due to employees | 3,820 | 4,019 |
Taxes payable, including corporate income tax | 2,403 | 2,600 |
Other current liabili_es | 1,041 | 707 |
16,613 | 30,510 |
For the year ended 31 December | ||
In thousands of US Dollars | 2024 | 2023 |
Revenue from oil and gas condensate sales | 89,335 | 101,463 |
Revenue from gas and LPG sales | 33,405 | 18,009 |
Revenue from third-party hydrocarbon processing | 14,336 | 156 |
Revenue from sulphur sales | – | 1 |
137,076 | 119,629 |
For the year ended 31 December | ||
In thousands of US Dollars | 2024 | 2023 |
DepreciaTon, depleTon and amorTsaTon | 25,489 | 40,321 |
Payroll and related taxes | 18,647 | 16,741 |
Materials and supplies | 9,918 | 4,922 |
Repair, maintenance and other services | 8,476 | 6,558 |
Well repair and maintenance costs | 4,667 | 5,027 |
TransportaTon services | 3,568 | 2,505 |
Change in stock | 292 | 691 |
Environmental levies | 163 | 138 |
Other | 782 | 725 |
72,002 | 77,628 |
For the year ended 31 December | ||
In thousands of US Dollars | 2024 | 2023 |
Payroll and related taxes | 8,550 | 7,622 |
Professional services | 3,556 | 4,182 |
Business travel | 497 | 568 |
Insurance fees | 457 | 427 |
CommunicaTon | 160 | 159 |
Materials and supplies | 147 | 166 |
Short-term leases | 129 | 109 |
DepreciaTon and amorTsaTon | 66 | 188 |
Bank charges | 28 | 29 |
Other | 362 | 357 |
13,952 | 13,807 |
For the year ended 31 December | ||
In thousands of US Dollars | 2024 | 2023 |
TransportaTon costs | 6,268 | 4,914 |
Loading and storage costs | 4,520 | 4,091 |
Payroll and related taxes | 1,844 | 1,501 |
Other | 1,924 | 1,897 |
14,556 | 12,403 |
For the year ended 31 December | ||
In thousands of US Dollars | 2024 | 2023 |
Export customs duty | 7,069 | 8,154 |
RoyalTes | 4,464 | 4,841 |
Government profit share | 1,106 | 1,169 |
Other taxes | 542 | 23 |
13,181 | 14,187 |
For the year ended 31 December | ||
In thousands of US Dollars | 2024 | 2023 |
Interest expense on borrowings | 114,391 | 95,226 |
Other finance costs | 1,226 | 5,973 |
Unwinding of discount on amounts due to | 606 | 654 |
Government of Kazakhstan | ||
Unwinding of discount on abandonment and site restoraTon provision | 1,006 | 973 |
117,229 | 102,826 |
For the year ended 31 December | ||
In thousands of US Dollars | 2024 | 2023 |
Management and administrative | 166 | 145 |
Technical and operational | 439 | 412 |
605 | 557 |
For the year ended 31 December | ||
In thousands of US Dollars | 2024 | 2023 |
Wages and salaries | 27,331 | 22,155 |
Social security costs | 4,813 | 3,952 |
Share-based payments | – | (25) |
32,144 | 26,082 |
For the year ended 31 December | ||
In thousands of US Dollars | 2024 | 2023 |
Short-term employee benefits | 4,926 | 4,203 |
Share-based payments | – | – |
4,926 | 4,203 |
For the year ended 31 December | ||
In thousands of US Dollars | 2024 | 2023 |
Short-term employee benefits | 1,724 | 1,960 |
Share-based payments | – | – |
1,724 | 1,960 |
following: | For the year ended 31 December | |
In thousands of US Dollars | 2024 | 2023 |
Reversals of other accruals | 12,481 | 1,561 |
Reversals of training accruals | 652 | 10 |
Currency conversion | 120 | 199 |
Catering and accommodaTon | 92 | 75 |
Insurance compensaTon | – | 3,588 |
Recovery of bad debt | – | 688 |
Other | 80 | 309 |
13,425 | 6,430 |
For the year ended 31 December | ||
In thousands of US Dollars | 2024 | 2023 |
Business development costs | 5,358 | 1,554 |
Social contribuTon | 1,298 | – |
Other taxes and penalTes | 1,614 | 9,856 |
Training accruals | 597 | 586 |
Loss on disposal of property, plant and equipment | 402 | 917 |
Currency conversion | 311 | 322 |
Social program | 307 | 310 |
Sponsorship | – | 59 |
Other | 2,517 | 1,071 |
12,404 | 14,675 |
For the year ended 31 December | ||
In thousands of US Dollars | 2024 | 2023 |
Corporate income tax expense | 5,779 | 5,743 |
Deferred income tax expense | 24,541 | (5,376) |
Withholding tax | 778 | 614 |
Adjustment in respect of the deferred income tax for the prior periods | 445 | – |
Adjustment in respect of the current income tax for the prior periods | (3,139) | 3,693 |
28,404 | 4,674 |
For the year ended 31 December | ||
In thousands of US Dollars | 2024 | 2023 |
Loss before income tax | 1,827 | 836,332 |
Tax rate applicable to the subsoil use rights | 30% | 30% |
Expected tax provision | 548 | 250,900 |
Non-deducTble interest expense on borrowings and other financial expenses | 28,929 | 25,490 |
Non-deducTble taxes and penalTes | (3,327) | 2,957 |
Effect of exchange rate on the tax base | 6,722 | (587) |
Adjustments in respect of current income tax of previous years | (3,139) | 3,693 |
Effect of income taxed at different rate¹ | (7,118) | – |
Business development costs | 1,607 | 466 |
Net foreign exchange gain | (253) | 286 |
Reversal of training provisions | (17) | 173 |
Fair value adjustment on recogniTon of debt instruments | – | (52,328) |
Gain on debt-to-equity exchange | – | (230,883) |
Non-deducTble unwinding of discount | 484 | 488 |
Other non-deducTble expenses | 3,968 | 4,019 |
Income tax expense | 28,404 | 4,674 |
In thousands of US Dollars31 December 2024 | 31 December 2023 | |
Deferred tax asset | ||
Accounts payable and provisions | 2,714 | 3,232 |
Deferred tax liability | ||
Property, plant and equipment | (68,369) | (44,943) |
Inventories | (3,409) | (2,812) |
Net deferred tax liability | (69,064) | (44,523) |
The movements in the deferred tax liability were as follows: | ||
In thousands of US Dollars | 2024 | 2023 |
Balance as at 1 January | 44,523 | 49,899 |
Current period charge to statement of comprehensive income | 24,541 | (5,376) |
Balance as at 31 December | 69,064 | 44,523 |
comprise the following: | For the year ended 31 December | |
In thousands of US Dollars | 2024 | 2023 |
Audit services: | ||
Ernst & Young | 433 | 420 |
MHA & Baker Tilly | 804 | 696 |
1,237 | 1,116 |
Change in Tenge to US dollar exchange rate | Effect on profit before tax (In thousands of US Dollars) | |
2024 | 21% | 1,182 |
-21% | (1,810) | |
2023 | 21% | 6,344 |
-21% | 9,716 |
Russian | |||||
In thousands of US Dollars | Tenge | Roubles | Euro | Other | Total |
As at 31 December 2024 | |||||
Cash and cash equivalents | 1,215 | – | 125 | 73 | 1,413 |
Trade receivables | 7,847 | – | – | – | 7,847 |
Trade payables | (6,771) | – | (211) | (91) | (7,073) |
Other current liabili$es | (9,100) | – | (1,461) | (147) | (10,708) |
(6,809) | – | (1,547) | (165) | (8,521) | |
As at 31 December 2023 | |||||
Cash and cash equivalents | 395 | – | 66 | 604 | 1,065 |
Trade receivables | 1,530 | – | – | – | 1,530 |
Trade payables | (8,246) | (44) | (466) | (192) | (8,948) |
Other current liabili$es | (28,920) | – | (2,107) | (27) | (31,054) |
(35,241) | (44) | (2,507) | 385 | (37,407) |
In thousands of US Dollars | On demand | Less than 3 months | 3-12 months | 1-5 years | More than 5 years | Total |
As at 31 December 2024 | ||||||
Borrowings | – | – | 17,023 | 787,890 | – | 804,913 |
Trade payables | 8,016 | – | 222 | – | – | 8,238 |
Other current liabilibes | 11,821 | – | – | – | – | 11,821 |
Due to | – | 258 | 773 | 4,124 | 1,288 | 6,443 |
Government of | ||||||
Kazakhstan | ||||||
19,837 | 258 | 18,018 | 792,014 | 1,288 | 831,415 | |
As at 31 December 2023 | ||||||
Borrowings | – | – | 16,489 | 805,097 | – | 821,586 |
Trade payables | 10,305 | – | 327 | – | – | 10,632 |
Other current liabilibes | 12,936 | – | – | – | – | 12,936 |
Due to | – | 258 | 773 | 4,124 | 2,319 | 7,474 |
Government of | ||||||
Kazakhstan | ||||||
23,241 | 258 | 17,589 | 809,221 | 2,319 | 852,628 |
Carrying amount | Fair value | |||
I n thousands of US Dollars | 31 December 2024 | 31 December 2023 | 31 December 2024 | 31 December 2023 |
Interest bearing borrowings | 571,371 | 471,747 | 186,660 | 270,834 |
Total | 571,371 | 471,747 | 186,660 | 270,834 |
In thousands of US Dollars | Notes | 31 December 2024 | 31 December 2023 |
Assets | |||
Non-current assets | |||
Property, plant and equipment | 5 | 7 | |
5 | 7 | ||
Current assets | |||
Prepayments and other current assets | 117 | 252 | |
Receivables from related parWes | 6 | 2,000 | 1,907 |
Cash and cash equivalents | 7 | 66 | 160 |
2,183 | 2,319 | ||
TOTAL ASSETS | 2,188 | 2,326 | |
Equity and liabiliFes | |||
Share capital and reserves | |||
Share capital | 8 | 2,152 | 2,152 |
Deferred shares | – | 18,551 | |
Share premium | 792,744 | 792,744 | |
Retained deficit and reserves | (1,035,154) | (1,006,281) | |
(240,258) | (192,834) | ||
Non-current liabiliFes | |||
Financial guarantees, long-term | 9 | 241,239 | 193,817 |
241,239 | 193,817 | ||
Current liabiliFes | |||
Payables to related parWes | 10 | 235 | 258 |
Trade payables | 826 | 1,011 | |
Income tax payable | 37 | 48 | |
Other current liabiliWes | 109 | 26 | |
1,207 | 1,343 | ||
TOTAL EQUITY AND LIABILITIES | 2,188 | 2,326 |
For the year ended 31 | |||
December | |||
In thousands of US Dollars | Notes | 2024 | 2023 |
Cash flow from operaFng acFviFes: | |||
Loss before income tax | (47,419) | (103,344) | |
Adjustments for: | |||
DepreciaWon | 4 | 3 | |
Impairment charge | – | 1,004,290 | |
Financial guarantee loss (income) | 9 | 47,422 | (900,684) |
OperaFng profit before working capital changes | 7 | 265 | |
Changes in working capital: | |||
Change in other current assets | 135 | (84) | |
Change in receivables from related parWes | (93) | (952) | |
Change in trade payables | (185) | 164 | |
Change in payables to related parWes | (23) | (65) | |
Change in other current liabiliWes | 83 | (62) | |
Cash used in operaFons | (76) | (734) | |
Income tax paid | (16) | – | |
Net cash used in operaFng acFviFes | (92) | (734) | |
Cash flow from invesFng acFviFes: | |||
Purchase of property, plant and equipment | (2) | (7) | |
Net cash used in invesFng acFviFes | (2) | (7) | |
Net change in cash and cash equivalents | (94) | (741) | |
Cash and cash equivalents at the beginning of the year | 7 | 160 | 901 |
Cash and cash equivalents at the end of the year | 7 | 66 | 160 |
In thousands of US Dollars | Notes | Share capital | Deferred shares | Share premium | Other reserves | Retained deficit | Total |
As at 1 January 2023 | 3,203 | – | – | 567 | (903,661) | (899,891) | |
Loss for the year | – | – | – | – | (103,392) | (103,392) | |
Total comprehensive loss for the year | – | – | – | – | (103,392) | (103,392) | |
Debt-to-equity exchange | (1,051) | 18,551 | 792,744 | 229 | – | 810,473 | |
Share based payments under LTIP | 13 | – | – | – | (24) | – | (24) |
As at 31 December 2023 | 2,152 | 18,551 | 792,744 | 772 | (1,007,053) | (192,834) | |
Loss for the year | – | – | – | – | (47,424) | (47,424) | |
Total comprehensive loss for the year | – | – | – | – | (47,424) | (47,424) | |
RedempWon of deferred shares | 8 | – | (18,551) | – | 18,551 | – | – |
As at 31 December 2024 | 2,152 | – | 792,744 | 19,323 | (1,054,477) | (240,258) |
Company | Registered office | Form of capital | Owner- ship, % |
Nostrum Associated Investments LLP | 43B Karev street,090000 Uralsk,Republic of Kazakhstan | Participatory interests | 100 |
Nostrum Oil & Gas Coöperatief U.A. | Bloemendaalseweg 139, 2061 CH Bloemendaal,The Netherlands | Members' interests | 100 |
Nostrum Oil & Gas B.V. | Bloemendaalseweg 139, 2061 CH Bloemendaal,The Netherlands | Ordinary shares | 100 |
Nostrum Oil & Gas Finance B.V. | Bloemendaalseweg 139, 2061 CH Bloemendaal,The Netherlands | Ordinary shares | 100 |
Nostrum Oil & Gas Holding Ltd. | 20 Eastbourne Terrace,London, W2 6LA,United Kingdom | Ordinary shares | 100 |
Nostrum Services Central Asia LLP | Aksai 3a, 75/38, 050031 Almaty, Republic of Kazakhstan | Participatory interests | 100 |
Nostrum Services N.V. | Chaussee de Wavre 20,1360 Perwez, Belgium | Ordinary shares | 100 |
Positiv Invest LLP | Dostyk 310/15, Almaty,Republic of Kazakhstan | Participatory interests | 80 |
Zhaikmunai LLP 43/1 Karev street,090000 Uralsk,Republic of Kazakhstan | Participatory interests | 100 |
In thousands of US Dollars | 31 December 2024 | 31 December 2023 |
Nostrum Oil & Gas Holding Limited | 1,111,031 | 1,111,031 |
Impairment of investments | (1,111,031) | (1,111,031) |
– | – |
In thousands of US Dollars | 31 December 2024 | 31 December 2023 |
Receivables from Nostrum Oil & Gas Benefit Trust | 23,812 | 23,812 |
Receivables from Nostrum Oil & Gas CoöperaAef U.A. | 1,969 | 1,853 |
25,781 | 25,665 | |
Less: bad debt allowance | (23,781) | (23,758) |
2,000 | 1,907 |
Number of shares | In circula3on | Treasury capital | TOTAL |
As at 31 December 2023 | 169,086,713 | 294,848 | 169,381,561 |
Shares issued | – | – | – |
Share consolidaAon | – | – | – |
As at 31 December 2024 | 169,086,713 | 294,848 | 169,381,561 |
In thousands of US Dollars | 2024 | 2023 |
Financial guarantee as at 1 January | 193,817 | 900,684 |
Financial guarantee loss/(income) | 47,422 | (706,867) |
Financial guarantee as at 31 December | 241,239 | 193,817 |
2024 and 31 December 2023: In thousands of US Dollars | 31 December 2023 | 31 December 2023 |
Payables to Nostrum Oil & Gas CoöperaAef U.A. | 31 | 54 |
Interest payable Nostrum Oil & Gas Finance B.V. | 204 | 204 |
235 | 258 |
For the year ended 31 December | ||
In thousands of US Dollars | 2024 | 2023 |
Executive Directors | 0 | 1 |
Administrative personnel | 4.5 | 3 |
4.5 | 4 |
For the year ended 31 | ||
December | ||
In thousands of US Dollars | 2024 | 2023 |
Wages and salaries | 506 | 642 |
Social security costs | 178 | 172 |
Other benefits | 38 | 19 |
722 | 833 |
31 December 2023: | Equity-settled awards | Cash-settled awards | TOTAL awards |
As at 1 January 2023 | 147,343 | – | 147,343 |
Share options forfeited | (7,503) | – | (7,503) |
As at 31 December 2023 | 139,840 | – | 139,840 |
Share options forfeited | – | – | – |
As at 31 December 2024 | 139,840 | – | 139,840 |
In thousands of US Dollars | 31 December 2024 | 31 December 2023 |
Receivables from Nostrum Oil & Gas | 23,812 | 23,812 |
Benefit Trust | ||
Receivables from Nostrum Oil & Gas | 1,969 | 1,853 |
CoöperaAef U.A. | ||
25,781 | 25,665 | |
Less: bad debt allowance | (23,781) | (23,758) |
2,000 | 1,907 |
In thousands of US Dollars | 31 December 2024 | 31 December 2023 |
Payables to Nostrum Oil & Gas CoöperaAef U.A. | 31 | 54 |
Interest payable Nostrum Oil & Gas Finance B.V. | 204 | 204 |
235 | 258 |
In thousands of US Dollars | 2024 | 2023 |
Financial guarantee as at 1 January | 193,871 | 900,684 |
Financial guarantee loss/(income) | 47,422 | (706,867) |
Financial guarantee as at 31 December | 241,239 | 193,871 |
For the year ended 31 December | ||
In thousands of US Dollars | 2024 | 2023 |
Income from provision of services | ||
Nostrum Oil & Gas CoöperaWef U.A. | 5,264 | 5,300 |
Gain/(loss) from financial guarantee | ||
Nostrum Oil & Gas Finance B.V. (Note 9) | (47,422) | 706,867 |
In thousands of US Dollars | On demand | Less than 3 months | 3-12 months | 1-5 years | More than 5 years | Total |
As at 31 | ||||||
December 2024 | ||||||
Finance guarantee | – | – | – | 688,061 | – | 688,061 |
Trade payables | 826 | – | – | – | – | 826 |
Other current liabili`es | – | 146 | – | – | – | 146 |
826 | 146 | – | 688,061 | – | 689,033 | |
As at 31 | ||||||
December 2023 | ||||||
Finance guarantee | – | – | – | 636,353 | – | 636,353 |
Trade payables | 1,011 | – | – | – | – | 1,011 |
Other current liabili`es | – | 74 | – | – | – | 74 |
1,011 | 74 | – | 636,353 | – | 637,438 |