Saturn Oil & Gas Inc. Announces 145 Million BOE of Reserves and Proved Developed Producing Net Present Value 10% of $1.4 Billion

Calgary, Alberta--(Newsfile Corp. - January 30, 2024) - Saturn Oil & Gas Inc. (TSX: SOIL) (FSE: SMKA) (OTCQX: OILSF) ("Saturn" or the "Company") is pleased to announce the results of the independent reserves evaluation of the Company's crude oil and natural gas assets, dated January 29, 2024 and effective December 31, 2023, in compliance with National Instrument 51-101 - Standards of Disclosure for Oil and Gas Activities ("NI 51-101") and in accordance with the Canadian Oil and Gas Evaluation Handbook (the "Reserve Report").

Reserves Evaluation Highlights

The Company's Reserve Report, prepared by Ryder Scott Company-Canada ("Ryder Scott"), evaluated the Company's oil and gas assets in Saskatchewan and Alberta and is highlighted by:

• 145.3 million BOE of Total Proved + Probable ("TP+P") reserves¹, representing a 131% year over year increase;

• $1.4 billion net present value of future net revenue of the Proved Developed Producing ("PDP") reserves discounted at 10% ("NPV10%")⁴;

• 879 gross (727.2 net) booked drilling locations, 78% located in Saskatchewan and 22% in Alberta;

• High oil weighting with TP+P reserves comprised of 82% light & medium oil and natural gas liquids ("NGL");

• Long reserve life index ("RLI") of 6.2 years for PDP¹ reserves and 14.8 years for TP+P¹ reserves;

• 2023 TP+P F&D costs of $19.13 /boe (2.5x recycle ratio)¹;

• 2023 TP+P FD&A costs of $15.29 /boe (3.1x recycle ratio)¹;

• Net asset value ("NAV") per share:

  • Proved Developed Producing of $6.72;

  • Total Proved of $10.89; and

  • Total Proved + Probable of $16.69.

"In 2023 Saturn executed the largest drilling program in its history, complimented by the impactful acquisition of Ridgeback Resources Inc., which together drove significant production and reserve growth for the Company. The Ridgeback acquisition added 474 gross (363.7 net) booked future drilling locations² which will support future oil and gas production and sustainable free cash flow generation," commented Justin Kaufmann, Chief Development Officer. "We are proud of our development programs and strategic acquisitions that have amounted to over 150 MMBOE of TP+P reserves additions, over the past three years, at an attractive average finding, development and acquisition cost of $14.35 per BOE, accounting for expected future development costs."

As a result of the successful 2023 drilling program and the acquisition of Ridgeback, Saturn's average oil and gas production in Q4 2023 was approximately 26,890 boe/d and December 2023 average production of approximately 28,000 boe/d, based on field estimates, was in excess of the Company's guidance exit rate of 27,000 boe/d.

The Reserve Report encompasses 680 gross (576.6 net) drilling location in Saskatchewan and 199 gross (150.6 net) drilling locations in Alberta. Included in the Saskatchewan booked locations are 20 gross (18.1 net) Open Hole Multi-Lateral ("OHML") locations targeting Bakken light oil in the Viewfield area. The recent advancements in OHML drilling is expected to continue to open increased drilling inventory with greater capital efficiencies. The Company has an internally estimated additional 550 gross (450 net) unbooked drilling locations in Alberta and Saskatchewan, which combined with the booked locations of the Reserve Report, amounts to over twenty years of drilling inventory.

Summary of Gross Oil and Gas Reserves and Net Present Value of Revenue

The following tables are a summary of the Ryder Scott estimated Company reserves (Company share gross volumes) and net present values ("NPV") of future net revenue, before tax, based on forecast price and costs as contained in the Reserve Report^2,4,5. The Reserve Report encompasses 100% of the Company's oil and gas properties as of December 31, 2023.

Net Asset Value

The following table sets out a calculation of NAV based on the before-tax estimated net present value of future net revenue discounted at 10% ("NPV10 BT") associated with the PDP, Total Proved ("TP") and TP+P reserves, as evaluated in the Reserve Report, including deductions for future development costs, abandonment and reclamation obligations:

Reconciliation of Reserves

The following table provides a summary of the reconciliation of the changes in the Company's gross reserves as of December 31, 2023 against reserves at December 31, 2022, based on forecast prices and costs assumptions in effect at the applicable reserve evaluation date:

Future Development Costs

The following table provides a summary of the estimated Future Development Costs ("FDC") required to bring Saturn's Total Proved and Total Proved + Probable undeveloped reserves to production, as reflected in the Reserve Report, which costs have been deducted in Ryder Scott's estimation of future net revenue associated with such reserves:

Performance Measures

The following table highlights Finding, Development and Acquisition ("FD&A")¹ costs and associated recycle ratios based on the evaluation of reserves prepared by Ryder Scott:

The following table highlights Finding and Development ("F&D")¹ costs and associated recycle ratios based on the evaluation of reserves prepared by Ryder Scott:

Total Location Summary

The following table summarizes the gross drilling locations identified for future development in the Reserve Report:

Unaudited Financial Information

Certain financial and operating information for the year ended December 31, 2023 contained in this news release are based on unaudited financial results. Accordingly, such information is subject to the same limitations as disclosed under "Forward-Looking Information and Statements" and may materially change upon the completion of the audited financial statements for the year ended December 31, 2023 scheduled to be released on or about March 12, 2024.

Investor Webcast

Saturn will host a webcast at 10:00 AM MDT (12:00 PM Noon EDT) on March 13, 2024, to review the fourth quarter and annual 2024 financial and operational results, and highlights of the Reserve Report. Participants can access the live webcast via https://saturnoil.com/invest/q4-2023-results-webcast. A recorded archive of the webcast will be available afterwards on the Company's website.

Additional reserve information as required under NI 51-101 will be included in the Company's annual information form which will be filed on SEDAR on or about March 12, 2024.

About Saturn Oil & Gas Inc.

Saturn Oil & Gas Inc. is a growing Canadian energy company focused on generating positive shareholder returns through the continued responsible development of high-quality, light oil weighted assets, supported by an acquisition strategy that targets highly accretive, complementary opportunities. Saturn has assembled an attractive portfolio of free-cash flowing, low-decline operated assets in Saskatchewan and Alberta that provide a deep inventory of long-term economic drilling opportunities across multiple zones. With an unwavering commitment to building an ESG-focused culture, Saturn's goal is to increase reserves, production and cash flows at an attractive return on invested capital. Saturn's shares are listed for trading on the TSX under ticker 'SOIL' on the Frankfurt Stock Exchange under symbol 'SMKA' and on the OTCQX under the ticker 'OILSF'.

Saturn Oil & Gas Investor & Media Contacts:

John Jeffrey, MBA - Chief Executive Officer
Tel: +1 (587) 392-7900
www.saturnoil.com

Kevin Smith, MBA - VP Corporate Development
Tel: +1 (587) 392-7900
info@saturnoil.com

Notes:
(1) See Reader Advisory "Oil and Gas Metrics".
(2) Total values may not add due to rounding.
(3) See Reader Advisory "Non-GAAP and Other Financial Measures".
(4) The estimated NPV does not represent fair market value of the reserves.
(5) Price forecasts and foreign exchange rate assumptions of three consultant's (GLJ Ltd., McDaniel & Associates Consultants Ltd. and Sproule Associates Ltd.) average forecast as of January 1, 2024 as applied in the Reserve Report.

READER ADVISORY

NON-GAAP AND OTHER FINANCIAL MEASURES

Throughout this news release and in other materials disclosed by the Company, we employ certain measures to analyze financial performance, financial position and cash flow. These non-GAAP and other financial measures do not have any standardized meaning prescribed by IFRS and therefore may not be comparable to similar measures provided by other issuers. Non-GAAP and other financial measures should not be considered to be more meaningful than GAAP measures which are determined in accordance with IFRS. The Company's unaudited condensed consolidated interim financial statements and MD&A as at and for the three and nine months ended September 30, 2023 are available on the Company's website at www.saturnoil.com and under our SEDAR profile at www.sedar.com. The disclosure under the section "Non-GAAP and Other Financial Measures" including non-GAAP financial measures and ratios, capital management measures and supplementary financial measures in the MD&A is incorporated by reference into this news release.

This press release uses the term "Capital Expenditures", "Net Debt" and "Operating Netback", which are a non-GAAP financial measure. This non-GAAP financial measure is not a standardized financial measure under IFRS and might not be comparable to similar financial measures disclosed by other issuers. See the disclosure under the section "Non-GAAP Financial Measures and Ratios" in our MD&A for the three and nine months ended September 30, 2022, for an explanation of the composition of these measures and how these measures provide useful information to an investor, and the additional purposes, if any, for which management uses these measures.

Where applicable, the supplementary financial measures used in this news release are either a per unit disclosure of a corresponding GAAP measure, or a component of a corresponding GAAP measure, presented in the unaudited condensed consolidated interim financial statements. Supplementary financial measures that are disclosed on a per unit basis are calculated by dividing the aggregate GAAP measure (or component thereof) by the applicable unit for the period. Supplementary financial measures that are disclosed on a component basis of a corresponding GAAP measure are a granular representation of a financial statement line item and are determined in accordance with GAAP.

OIL AND GAS METRICS

This press release contains metrics commonly used in the oil and gas industry which have been prepared by management, such as "FD&A costs", "F&D costs", "Net Asset Value", "Recycle Ratio" and "Reserve Life Index". 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.

"FD&A Cost" represents finding, developing and acquisition cost as calculated as the sum of 2023 capital expenditures not including capitalized general and administration expenses ($119.5 million) plus net acquisition costs ($516.1 million), divided by the change in reserves within the applicable reserves category, inclusive of changes due to technical revisions, acquisitions and dispositions.

"F&D Cost" represents finding and developing cost as calculated as the sum of 2023 capital expenditures, not including capitalized general and administration expenses, ($119.6 million) divided by the change in reserves within the applicable reserves category, without including changes in reserves due to technical revisions, acquisitions and dispositions. Ryder Scott estimates that approximately 4.0 Mboe gross TP+P reserve additions from 2023 Saturn capital expenditures were include in the reconciliation under "Acquisition" of Ridgeback Resources Inc. and have been included in the F&D calculation.

"Net Asset Value" has been calculated based on the estimated net present value of all future revenue from the Company's reserves, before income taxes as estimated by Ryder Scott effective December 31, 2023, including expenditures for abandonment, decommissioning and reclamation costs for all producing and non-producing wells and facilities, less net debt.

"Recycle Ratio" is calculated by dividing operating netback per boe by F&D costs or F&D costs for a year or for an average over three years.

"Reserve life index" or "RLI" is calculated by dividing the applicable reserves category volumes by 2023 fourth quarter production of 26,890 boe/d for 365 days as an estimation of how many years at a steady production level would the reserve volumes support.

BOE PRESENTATION

BOE means barrel of oil equivalent. All boe conversions in this news release are derived by converting gas to oil at the ratio of six thousand cubic feet ("Mcf") of natural gas to one barrel ("Bbl") of oil. Boe may be misleading, particularly if used in isolation. A Boe conversion rate of 1 Bbl : 6 Mcf is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead. Given that the value ratio of oil compared to natural gas based on currently prevailing prices is significantly different than the energy equivalency ratio of 1 Bbl : 6 Mcf, utilizing a conversion ratio of 1 Bbl : 6 Mcf may be misleading as an indication of value.

RESERVE DEFINITIONS

"Proved" reserves are those reserves that can be estimated with a high degree of certainty to be recoverable. It is likely that the actual remaining quantities recovered will exceed the estimated proved reserves.

"Probable" reserves are those additional reserves that are less certain to be recovered than proved reserves. It is equally likely that the actual remaining quantities recovered will be greater or less than the sum of the estimated proved plus probable reserves.

"Developed" reserves are those reserves that are expected to be recovered from existing wells and installed facilities or, if facilities have not been installed, that would involve a low expenditure (e.g. when compared to the cost of drilling a well) to put the reserves on production.

"Developed Producing" reserves are those reserves that are expected to be recovered from completion intervals open at the time of the estimate. These reserves may be currently producing or, if shut-in, they must have previously been on production, and the date of resumption of production must be known with reasonable certainty.

"Developed Non-Producing" reserves are those reserves that either have not been on production, or have previously been on production, but are shut in, and the date of resumption of production is unknown.

"Undeveloped" reserves are those reserves expected to be recovered from known accumulations where a significant expenditure (for example, when compared to the cost of drilling a well) is required to render them capable of production. They must fully meet the requirements of the reserves classification (proved, probable, possible) to which they are assigned.

FORWARD-LOOKING INFORMATION AND STATEMENTS

Certain information included in this press release constitutes forward-looking information under applicable securities legislation. Forward-looking information typically contains statements with words such as "anticipate", "believe", "expect", "plan", "intend", "estimate", "propose", "project", "scheduled", "will" or similar words suggesting future outcomes or statements regarding an outlook. Forward-looking information in this press release may include, but is not limited to, the drilling of wells, and the business plan, cost model and strategy of the Company. Reserves disclosure is, by its nature, forward looking.

The forward-looking statements contained in this press release are based on certain key expectations and assumptions made by Saturn, including expectations and assumptions concerning: the timing of and success of future drilling, development and completion activities, the performance of existing wells, the performance of new wells, the availability and performance of facilities and pipelines, the geological characteristics of Saturn's properties, the application of regulatory and licensing requirements, the availability of capital, labour and services, the creditworthiness of industry partners and the ability to source and complete asset acquisitions.

Although Saturn believes that the expectations and assumptions on which the forward-looking statements are based are reasonable, undue reliance should not be placed on the forward-looking statements because Saturn can give no assurance that they will prove to be correct. Since forward-looking statements address future events and conditions, by their very nature they involve inherent risks and uncertainties. Actual results could differ materially from those currently anticipated due to a number of factors and risks. These include, but are not limited to, risks associated with the oil and gas industry in general (e.g., operational risks in development, exploration and production; the uncertainty of reserve estimates; the uncertainty of estimates and projections relating to production, costs and expenses, and health, safety and environmental risks), constraint in the availability of services, commodity price and exchange rate fluctuations, actions of OPEC and OPEC+ members, changes in legislation impacting the oil and gas industry, adverse weather or break-up conditions and uncertainties resulting from potential delays or changes in plans with respect to exploration or development projects or capital expenditures. These and other risks are set out in more detail in Saturn's Annual Information Form for the year ended December 31, 2022.

Forward-looking information is based on a number of factors and assumptions which have been used to develop such information, but which may prove to be incorrect. Although Saturn believes that the expectations reflected in its forward-looking information are reasonable, undue reliance should not be placed on forward-looking information because Saturn can give no assurance that such expectations will prove to be correct. In addition to other factors and assumptions which may be identified in this press release, assumptions have been made regarding and are implicit in, among other things, 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; the timing, location and extent of future drilling operations; the expected timing of release of our audited financials and AIF; results of operations; performance; business prospects and opportunities; the availability and cost of financing. Readers are cautioned that the foregoing list is not exhaustive of all factors and assumptions which have been used.

The forward-looking information contained in this press release is made as of the date hereof and Saturn undertakes no obligation to update publicly or revise any forward-looking information, whether as a result of new information, future events or otherwise, unless required by applicable securities laws. The forward-looking information contained in this press release is expressly qualified by this cautionary statement.

All dollar figures included herein are presented in Canadian dollars, unless otherwise noted.

To view the source version of this press release, please visit https://www.newsfilecorp.com/release/196241