COPL completes acquisition of Cuda Energy

July 26, 2022

Canadian Overseas Petroleum Limited (COPL), an international oil and gas exploration, production and development company with production and development operations focused in Converse and Natrona Counties, Wyoming, USA, is pleased to announce that the acquisition of the United States assets of Cuda Energy LLC by its affiliate, COPL America Inc., will close today.

Acquisition immediately transformative:

COPL America becomes the majority owner of its Wyoming assets with increased operated interests of 85–100% across three oil producing units
From Q3 2022 it adds unhedged production and exposure to the current high oil price environment and will significantly increase COPL America's operating cash flow
Increases COPL's 2P reserves by 47% from 25.8 million (COPL December 31, 2021 NI-51-101 Reserves) to 38.2 million barrels
Provides significant leverage to COPL increasing the Company's NPV10 (47% working interest adjusted) by US$122 million from US$258 million (COPL December 31, 2021 NI-51-101 Reserves) to US$380 million.
Cuda assets will now be consolidated into COPL America’s asset-backed borrowing base, for its current senior loan, and for the Company to secure a Reserves Based Lending (“RBL”) facility with a commercial bank.
The cash consideration for the acquisition is US$19.15 million, plus assumed liabilities at closing which are estimated to be approximately US$1.6 million consisting primarily of Cuda’s outstanding Joint Interest Billing obligations.
The Cuda acquisition has a highly attractive valuation of c. 81% of the working interest adjusted Atomic Oil and Gas LLC acquisition announced last year

This news follows COPL’s announcement on Friday 22 July of a Convertible Bond which provided proceeds of $19.7 million used to finance the cash component of the Cuda acquisition and which also allows for the implementation of a planned RBL facility. The Convertible Bond is anchored by the Company’s largest institutional shareholder which is a UK based fund.

Arthur Millholland, President & CEO, commented:

"I am delighted we have finally completed this acquisition. The market continues to misunderstand the full potential of our Wyoming assets. In my near forty years within the oil industry I have seldom come across assets with such prolific oil and gas potential. We now have full ownership which we have secured when the assets are at an early stage in development with everything to play for. With the financing arrangements we also now have in place we look to the future with confidence.”

Ryder Scott Resource Report

Earlier this year, COPL commissioned Ryder Scott to conduct a Canadian NI 51-101 compliant resource assessment of the major discovery the Company announced to the market in January 2022 its assessment of an estimated total reservoir volume of 1.5-1.9 billion barrels of Oil in Place ("OIP"), of which 1.2-1.6 billion barrels of OIP underlays COPL lands. The Company expects Ryder Scott to confirm these findings when it publishes the report next week.

COPL’s Strategic Focus

The acquisition of Cuda concludes one of the Company's publicly stated strategic objectives and means COPL is positioned with an increased interest in its currently operated United States assets.

The optimization and associated increase in oil production is expected to occur from August 2022 with a ramp up in activity at the Barron Flats Shannon Unit involving well optimization, selective gas flaring for short term pressure reduction, staged facilities upgrades and ultimately additional development drilling.

The acquisitions of Atomic Oil & Gas and Cuda have been transformative for the Company. COPL now operates four assets within approximately 48,000 contiguous acres of leasehold in the Powder River Basin in Converse and Natrona Counties Wyoming which have a 40+ year reserve life and inclining oil production from gas miscible flood, with facilities built and commissioned in 2019. The assets are:

Barron Flats Shannon Unit (miscible flood): (85% Working Interest) – previously 58%
Cole Creek Unit: (100% WI) - previously 66.667%
Barron Flats Federal (Deep) Unit ("BFFDU"): (85% WI) - previously 58%

Non-Unitized Lands: (100% WI) - previously 58%

At the time the Atomic transaction completed, the assets produced 1,100 barrels of light oil. After the implementation of a works programme by COPL, the asset has since then far exceeded original expectations and current production (gross) of approximately 1,600 barrels a day is restricted due to ongoing facility constraints. The Company is commencing its production optimization program which will unlock the current production restrictions increasing production in the short term, and in the future, through well optimization strategies, staged facility upgrades and additional development drilling. The asset has identified 2P reserves of approximately 38 million barrels (net to COPL America) of light oil, before the payment of royalties.

COPL has completed its first stated 2022 objective, and now focused on its second and third objectives for 2022.

COPL's objectives for 2022:

Complete the acquisition of the Wyoming assets of Cuda

Re-finance COPL America Inc's credit facility to reduce COPL’s cost of capital;

Optimize and increase oil production at the operated Barron Flats Shannon Unit miscible flood;

Commence phase 1 of the delineation of the Barron Flats Deep oil discovery;
Maintain the Company's ESG operating credentials.