REG - Predator O&G Hldgs - Financial Statements Year Ended 31 December 2025

Predator Oil & Gas HoldingsAnnouncement

Today 07:02

For best results when printing this announcement, please click on link below:
https://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20260430:nRSd4773Ca&default-theme=true

RNS Number : 4773C  Predator Oil & Gas Holdings PLC  30 April 2026

FOR IMMEDIATE RELEASE

 

30 April 2026

 

                          Predator Oil & Gas
Holdings Plc / Index: LSE / Epic: PRD / Sector: Oil & Gas

Predator Oil & Gas Holdings Plc

("Predator" or the "Company" and together with its subsidiaries "the Group")

 

             Financial Statements for the Year Ended 31 December
2025

Predator Oil & Gas Holdings Plc (LSE: PRD), the Jersey based Oil and Gas
Company with hydrocarbon operations focussed on production in Trinidad and
appraisal and near-term development in Morocco, is pleased to announce its
audited financial statements for the year ended 31 December 2025, extracts of
which are set out below.

The Company's Annual Report is available to shareholders to download from the
Company's website at www.predatoroilandgas.com
(http://www.predatoroilandgas.com/) .  In line with ESG best practice no
hard copies of the Annual Report will be printed.

 

In addition, a copy of the 2025 Annual Report will be uploaded to the National
Storage Mechanism and will be available for viewing at

 

https://data.fca.org.uk/#/nsm/nationalstoragemechanism
(https://data.fca.org.uk/#/nsm/nationalstoragemechanism) .

 

The financial information set out below does not constitute the Company's
statutory accounts for the year ending 31 December 2025.

 

Highlights of Financial Results for 2025

 

·      GBP 938,835 net petroleum sales revenue.

 

·      The Company has no debt OR outstanding directors' loans as of 31
December 2025.

 

·      Loss from operations of GBP 2,994,720 (GBP 2,062,389 in 2024).
The increase in gross operating loss is primarily attributable to the higher
number of share options issued in 2025, contributing to a share-based payment
charge of GBP 1,694,735 (GBP 480,748 in 2024).

 

·      Administrative expenses for the period to 31 December 2025 were
GBP  904,609 (GBP 1,652,862 for the period to 31 December 2024).

 

Prudent management of corporate overheads was achieved despite increased
activity which saw: the acquisition of 3 additional producing oil fields in
Trinidad; the execution of a Master Services Agreement with NABI Construction
to eliminate exposure to operating expenses and licence work programme
commitments; and Group re-structuring to preserve inherited tax losses in the
companies holding the acquired assets.

 

Actions taken in 2025 have increased the potential for future divestment
options following the implementation of a programme for production enhancement
and reduction in field operating costs.

 

·      Technical services consultancy fees reduced to GBP 144,871 (GBP
265,836 for the period to 31 December 2024). The lower fees are attributable
to the reduction in executive directors from two in the prior year period to
one director in the reporting period.

 

A significant increase in the project portfolio focussed on acquiring
production and near-term drilling activities, has been managed as a result of
actions taken in 2024 to slim corporate technical personnel through Board
re-structuring to improve efficiency and reduce out-sourcing costs.

 

·      Legal and professional fees decreased to GBP 158,263 (GBP294,282
for the period to 31 December 2024).

 

This was achieved, despite greatly increased corporate activity, by making
full use of the Company's inhouse legal and corporate experience.

 

·      Executive directors' fees have decreased to GBP 120,572 (GBP
341,976 for the period to 31 December 2024).

 

·      Cash reserves at the end of the reporting period were GBP
1,518,874 (GBP 3,813,371 for the period to 31 December 2024).

 

Restricted cash of USD1,500,000 (USD1,500,000 for the period ended 31 December
2024) in the form of the security deposit for the Guercif Bank Guarantee was
held in favour of ONHYM and USD419,000 was held in Trinidad companies
available for Heritage licence performance bonds.

Post the reporting period the Company raised GBP 4.5 million (before
expenses) in a placing of shares by AlbR Capital Limited and Oak Securities,
acting jointly

 

·      1,020,000, 600,000, 690,000 and 549,885 Broker warrants
exercisable at 10.5p, 15p, 9p and 8p respectively lapsed.

 

·      50,000,000 shares at a price of 4p per share were issued to
Strategic Investors for a consideration of GBP 2,000,000. 10,000,000 warrants
exercisable at 6p per share were issued.

 

·      20,000,000 shares at a price of 5p per share were placed for a
consideration of GBP 1,000,000. 1,600,000 warrants exercisable at 5p per share
were issued.

 

The net proceeds raised were to pay on 31 August 2025 deferred Consideration
of USD500,000 for the acquisition of CEG assets in Trinidad and Tobago.

 

·      4,411,641 shares were issued to Challenger Energy ("CEG") to
satisfy an initial cash-equivalent Consideration deposit of USD250,000 for the
acquisition of all of CEG's business, producing assets and operations in
Trinidad and Tobago.

 

·      No broker warrants or share options were exercised.

 

·      45,000,000 share options exercisable at 5.5p per share were
issued to Company directors and a director of Tr-Rex Resources (Trinidad)
Limited with vesting conditions and dates linked to activity milestones in
Trinidad and Morocco being reached.

 

·      The Company is adequately capitalised to progress planning and
well inventory purchases for its proposed 2026 drilling operations in Trinidad
and Morocco, free of debt and is in a position to deploy prudent levels of
administrative expenditure focussed on enhancing and promoting the potential
of the Company's portfolio.

 

·      Following the admission of the Placing Shares and share
Consideration for the acquisition of the CEG assets in Trinidad the issued
share capital increased to 686,316,395 shares by the end of the period to 31
December 2025 (611,874,754 shares for the period ended 31 December 2024).

 

·      12.16% shareholder dilution in 2025 is measured against the
Board's medium-term business growth strategy to:

 

-     maintain sufficient working capital to grow the business through
acquisitions and drilling to achieve materiality;

 

-     to maintain 100% asset ownership at the pre-development stage to
avoid partner pre-emption rights weakening the market for divestment
opportunities;

 

-     to retain operational control of timelines and strengthen
negotiating leverage free of partner constraints;

 

-     to retain 100% of operating profits without debt and interest
payments and partner dilution;

 

-     to maintain a minimum market capitalisation and share liquidity in
difficult global public markets  to facilitate acquisitions of producing
assets.

 

Sentiment for investment and deal-making in the sector changed significantly
during 2025 and the Company is well positioned for growth in 2026, having
retained all critical personnel.

       Highlights of key Operational Activities in 2025

 

Trinidad - Cory Moruga

 

·      Access to reprocessed 3D seismic identified two primary targets
for the Snowcap-3 ("SC-3") appraisal/development well based on two existing
wells on the licence.

 

Herrera #8 Sand initial flow rate 1,450 bopd in Snowcap-1 discovery well
(2010/11) and now newly correlated with Rochard-1 tested interval with an
initial flow rate of  696 bopd.

 

Herrera #1 Sand initial flow rate 240 bopd in Rochard-1 discovery well (1955).

 

·      2025 focused on acquisition of assets with field operating staff,
infrastructure, oil storage tanks and a sales point into Heritage Petroleum's
oil pipeline network.

 

-     necessary for targeting 2026 early production sales revenues from
SC-3;

 

-     sufficient oil storage capacity critical at production start-up;

 

-     SC-3 to keep flowing, even if necessary at reduced rates, to prevent
wax build-up (as has been the historical issue with intermittent production on
the licence); and

 

-     initial sales point capacity is required.

 

·      SC-3 well design, replacing deviated well with a vertical well,
rig discussions and drilling programme accelerated after completion of
acquisition of strategic facilities.

 

·      2P/2C resources for the Snowcap Structure remain unchanged at
14.31 MM barrels oil.

 

Trinidad - Bonasse oil field

 

·      Bonasse field brought back into wellhead production at a
stabilised rate of 37 bopd by the end of 2025.

 

·      6 light well workovers, 2 heavy workovers and 2 new shallow
infield development wells were completed.

 

·      New potential shallow reservoir targets have been identified, as
well as deeper targets, that will be evaluated for drilling in 2026.

 

Trinidad - Goudron. Inniss-Trinity and Icacos oil fields

 

·      Production increased from 285 bopd on acquisition of the fields
to 321 bopd on 31 December 2025.

 

·      Focus on field infrastructure improvements and reduction of
operating costs.

 

·      GY-211 heavy well workover successfully completed, adding a
stabilised rate of 22 bopd.

 

·      Targets for new infield development wells identified in the
Inniss-Trinity and Goudron fields.

 

Morocco - Guercif

 

Biogenic gas

 

·      Rigless perforating of the "A" Sand in MOU-3 with, for the first
time, larger perforating guns confirmed the extent of formation damage due to
heavy mud weights used whilst drilling MOU-3,  which shut off observed gas
inflow.

 

·      Results critical for Company's new drilling team to provide for:

 

-     improved well planning to balance the optimum mud weight to maintain
borehole stability without formation damage and preserve gas inflow from
unconsolidated reservoirs; and

 

-     the correct drilling mud chemistry to suppress reactive clays and
clay swelling whilst drilling.

 

·      Desktop studies prioritised the TGB-6 Submarine Fan Sand
(incorporating the former terms "Ma Sand" and "TGB-6 Sand") for an initial
pilot Compressed Natural Gas ("CNG") development.

 

·      Net 2C resources of 61.95 BCF for that part of the TGB-6
Submarine Fan Sand penetrated within structural closure at MOU-3 (11 km²).

 

·      Higher risk 81km² TGB-6 Submarine Fan Sand stratigraphic trap
identified surrounding the MOU-3 structural closure.

 

·      Results have been the catalyst to accelerate negotiations for a
Gas Sales Agreement incorporating a third-party carry for a pre-development
well (MOU-6) to -/- 950 metres to determine potential for a commercial gas
flow rate.

 

MOU-5 drilling results

 

·      MOU-5 was successfully drilled by the new drilling team to 1137
metres under-budget and using the new mud weight strategy developed by the
Company. Excellent quality wireline logs, in contrast to MOU-3, were recorded.

 

-     Unexpected occurrence of salt mobilised from a deeper source meant
that the pre-drill Jurassic target did not come in as expected.

 

-     Exploration focus has shifted to the Triassic gas potential below
MOU-5 following the potential for a Triassic salt seal;

 

-     A helium show and helium background spikes in sands at the base of
the well

provided some support for the Company's helium generation model.

 

 

Highlights of ESG

 

·      In 2025 the Company spent 4,127,683 Dirhams in Morocco on local
services in relation to its 2025 rigless testing and MOU-5 drilling
operations.

 

·      Beneficiaries included civil engineering contractors; provision
of Guercif warehouse staff (renting of warehouse in Guercif city); provision
of water and waste disposal; fuel supplies; transport and drivers; and local
hotel accommodation for rig and well services crews; This was a significant
boost for the local economy around the city of Guercif.

 

·      In Trinidad the Company has safe-guarded 45 jobs following the
acquisition of the Goudron, Inniss-Trinity and Icacos oilfields.

 

·      It sponsors a local soccer team.

 

·      It remains committed to developing gas in Morocco as a
contribution to reducing a reliance on power generation from coal, which
generates higher C02 emissions.

 

·      In Trinidad, the reservoirs in the mature oil fields acquired by
the Company in 2025 still represent the only practical and economic option for
C02 sequestration to reduce Trinidad's emissions to the atmosphere of CO2 from
ammonia plants. The Company's Inniss-Trinity CO2 EOR project in 2020/21
demonstrated the potential. Trinidad's Green Levy Fund could be put to use to
help fund practical CO2 sequestration.

 

Highlights of Directorate Changes

·      There were no changes to the Board in 2025.

 

 

Post Period End:

 

7 January 2026

 

The Company announced  daily oil production up at 367 bopd at 04/01/26 (308
bopd at 30/11/25).

 

B0N-17 development well in the Bonasse field and GY-211 heavy well workover in
the Goudron field completed.

 

Transformer installed at the Goudron field.

 

20 January 2026

 

The Company announced that it had conditionally
placed 128,571,419 million new ordinary shares at a placing price of
3.5 pence each to raise £4.5 million (before expenses). The placing was
completed by AlbR Capital Limited and Oak Securities, acting jointly.

 

22 January 2026

The Company announced that drilling operations under the Master Services with
NABI Construction commenced in the Bonasse field on 20 January 2026 with the
first well in a multi-well programme, BON-18.

25 February 2026

 

The Company announced progress on a Pre-drill Independent Technical Report
("ITR") update for the proposed Snowcap-3 ("SC-3") appraisal well and
transaction activity, together with an update on the Bonasse field drilling
programme.

 

The key ITR conclusions are:

-     SC-3 is targeting unrisked P50 Prospective Resources of 8.73 MM bbl
of oil

-     Net-back is USD32.6/bbl at WTI spot price of US$60/bbl

5 March 2026

 

The Company announced that further to the release of 25 February 2026 in
respect of an operations update for Trinidad, the Company is publishing the
Independent Technical Report ("ITR") by Scorpion Geoscience Ltd. for the
proposed Snowcap-3 ("SC-3") appraisal well in the Cory Moruga Exploration and
Production Licence.

 

 

5 March 2026

 

The Company announced gross sales revenues from production for the month of
February from its four oil fields onshore Trinidad.

 

     Field          Barrels sold             US$/barrel                  Total US$ gross revenue
 Goudron                 4360                                                          197,378
 Inniss-Trinity          3912                                                            95,377
 Icacos                    277                                                           16,679
 Bonasse¹                  459                                                           27,637
 CUMULATIVE             9,008                       60.213                             337,071

 

During February two new development wells, BON-18 and 19, have been drilled
and completed in the Bonasse field and are online and producing.

 

Six offline wells in the Inniss-Trinity and Goudron fields have been brought
back on production.

 

 

Paul Griffiths, Chief Executive Officer of Predator Oil & Gas Holdings Plc
commented:

 

 "2025 has been a transformational year for the Company with the addition of
revenue-generating production through the acquisition of 3 oilfields in
Trinidad. These have potential for improved operational efficiencies and
enhanced oil production as we enter a cycle of rising commodity prices. The
acquisitions have safe-guarded local jobs and services and have ensured that
the management of the fields are to best practice environmental standards.

 

The facilities and infrastructure that have been acquired are vital for the
accelerated development of the Snowcap oil accumulation. The SC-3
appraisal/development well is forecast to deliver a material uplift in the
Company's production by the end of 2026, again capitalising on rising oil
prices to support the investment in drilling. Executing SC-3 drilling
operations are the absolute number one priority for the Company in 2026.

 

In Morocco we have taken a giant step to  de-risk the operational drilling
issues  that prevented the Company from flowing gas from its 2021 to 2023
drilling programme. When the Company entered this undrilled area of the
Guercif Basin there was no legacy well data or discoveries to formulate the
most appropriate drilling programme for the undrilled and unknown geology.
Consequently, Rharb Basin experience was used for pre-drill well planning
which, following the drilling results and information gathering, proved to be
inappropriate for this area. Concerted and aligned efforts by our technical
management and new drilling team have supported the investment case to parties
that have shown interest in buying the potential gas off-take. Every effort
will be made during 2026 to build upon the successful 2025 work programme to
deliver an application for an Exploitation Concession in 2026.

 

Despite the increase in drilling and testing operations and acquisition
activity, the running costs and administrative expenses for  the Company have
been kept below the 2024 numbers. The Company is growing its business
activities, remaining free of debt and burdensome interest payments, and
maintaining 100% of its original project equities only because of a judicious
level of shareholder dilution, including for its founder and Chief Executive
Officer, through the placing from time to time of shares. From the very early
beginnings of the Company, positions in Morocco and Trinidad were sought in
assets that were identified by highly experienced management as having the
necessary materiality and risk profile to potentially deliver value orders of
magnitude above current market capitalisation. If this were simple then these
assets would have been coveted by others, prepared to put as much work into
them as the Company, and would never have become available to management.

 

Predator is now one of the few independent foreign oil producers onshore
Trinidad. This is a proven oil- and gas-rich region recently brought to
refreshed prominence by ExxonMobil's exploration success offshore Guyana.
Predator is drilling one of the biggest onshore oil wells in Trinidad for
several years. In Morocco we stand on the cusp of the first potential CNG
development in the country. For that reason, delivering the risk-reward
proposition will take as long as it takes in 2026 to underpin the likelihood
of commercial success. We thank shareholders for their continued support and
hope that they understand the balance between shareholder dilution and
material gain that the Board is trying to progress in the way it believes is
appropriate for the unusually volatile times we have all lived in over the
past 6 years."

 

 

For further information visit www.predatoroilandgas.com (about%3Ablank)

Follow the Company on X @PredatorOilGas (https://x.com/PredatorOilGas) .

This announcement contains inside information for the purposes of Article 7 of
the Regulation (EU) No 596/2014 on market abuse.

 

 

Enquiries:

 Predator Oil & Gas Holdings Plc                                        Tel: +44 (0) 1534 834 600

 Paul Griffiths                Chief Executive Officer                  Info@predatoroilandgas.com (about%3Ablank)

 AlbR Capital Limited                                                   Tel: +44 (0)207 469 0930

 David Coffman / Jon Belliss

 OAK Securities                                                         Tel: +44 (0) 20 3973 3678

 Jerry Keen / Calvin Mann

 Flagstaff Strategic and Investor Communications                        Tel: +44 (0)207 129 1474

 Tim Thompson                                                            predator@flagstaffcomms.com (about%3Ablank)

 Alison Alfrey

 Fergus Mellon

 

 

Notes to Editors:

 

Predator is an oil & gas company with a portfolio of assets including
unique and highly prospective onshore Moroccan gas exposure and production,
appraisal and exploration projects onshore Trinidad.

Morocco offers a potentially faster route to commercialisation of shallow
biogenic gas through a CNG or micro-LNG development. The structure penetrated
by the MOU-1 and MOU-3 wells is currently defined as having the best potential
for an application for an Exploitation Concession in 2026. The Company is
committed to partnering with entities capable of supporting a future
development decision and who have already identified the opportunity as one
warranting the execution of a Collaboration Agreement and a Memorandum of
Understanding. Moroccan gas prices are high, and the fiscal terms are some of
the best in the world. The presence of gas export infrastructure adjacent to
the MOU-1 and MOU-3 structure allows for a scalable gas development after
initial CNG or micro-LNG gas production over time establishes the extent of
connected gas volumes and the capability of reservoirs to deliver at plateau
rates over time.

Trinidad offers the security of a mature onshore oil province that has been
producing hydrocarbons for over 50 years. Predator has assembled a portfolio
of onshore producing fields with opportunities for production enhancement and
additional infill development and appraisal drilling. Significant legacy tax
losses, economies of scale and the application of new low-cost technologies
are factors that can improve profit margins per barrel of oil produced.  A
Master Services Agreement with local operator NABI Construction relieves the
Company of the burden and costs of operating the fields and executing drilling
and heavy well workovers. In return the Company receives 30% of gross sales
revenues for which it can use its acquired tax losses to substantially reduce
Petroleum Profit Tax from 50% to an effective rate of 12.5%.

Predator has an experienced technical, financial and legal management team
with particular knowledge of the Moroccan and Trinidad sub-surface and
operations and an ability to complete M & A transactions in Trinidad and
receive regulatory approvals in a timely manner and without any unnecessary
advisory fees for transactions.  The Company's strategy is to operate at a
much reduced overhead compared to other operators with portfolios of assets of
similar extent to maintain competitiveness.

Predator Oil & Gas Holdings plc is listed on the Equity Shares
(transition) category of the Official List of the London Stock
Exchange's main market for listed securities (symbol: PRD).

For further information, visit www.predatoroilandgas.com
(https://www.predatoroilandgas.com/)

 

 

The accompanying accounting policies and notes on the following pages form an
integral part of these financial statements.

All items in the above statement derive from continuing operations.

 

 

The accompanying accounting policies and notes on the following pages form an
integral part of these financial statements.

The financial statements were approved by the Board of Directors and
authorised for issue on  ............................................. and
were signed by:

 

 

.......................................................................

Paul Griffiths - Director

 

The accompanying accounting policies and notes on the following pages form an
integral part of these financial statements.

 

 

The accompanying accounting policies and notes on the following pages form an
integral part of these financial statements.

 

 

Statement of accounting policies

For the year ended 31 December 2025

 

1. General information

Predator Oil & Gas Holdings Plc ("the Company") and its subsidiaries
(together "the Group") are engaged principally in the operation of an oil and
gas development business in the Republic of Trinidad and Tobago and an
exploration and appraisal portfolio in Ireland and Morocco. The Company's
ordinary shares are on the Official List of the UK Listing Authority in the
premium listing section of the London Stock Exchange.

Predator Oil & Gas Holdings plc was incorporated in 2017 as a public
limited company under Companies (Jersey) Law 1991 with registered number
125419. It is domiciled and registered at 3rd Floor, One The Esplanade, St
Helier, Jersey, JE2 3QA.

2. Statutory information

Predator Oil & Gas Holdings PLC is a private company, registered in
Jersey. The Company's registered number and registered office address can be
found on the General Information page.

3. Accounting policies

Basis of preparation

The principal accounting policies adopted in the preparation of the financial
information are set out below. The policies have been consistently applied
throughout the current year and prior year, unless otherwise stated. These
financial statements have been prepared in accordance with International
Financial Reporting Standards (IFRSs and IFRIC interpretations) as adopted by
the European Union and with those parts of the Companies (Jersey) Law, 1991
applicable to companies preparing their accounts under IFRS. The Company has
adopted the exemption under Companies (Jersey) Law 1991 Article 105 (11) not
to prepare separate accounts.

The consolidated financial statements incorporate the results of Predator Oil
& Gas Holdings Plc and its subsidiary undertakings as at 31 December 2025.

The financial statements are prepared under the historical cost convention on
a going concern basis. The financial statements of the subsidiaries are
prepared for the same reporting period as the parent company, using consistent
accounting policies. All intra-group balances, transactions, income and
expenses and profits and losses resulting from intra-group transactions that
are recognised in assets, are eliminated in full. Subsidiaries are fully
consolidated from the date of acquisition, being the date on which the Group
obtains control, and continue to be consolidated until the date that such
control ceases.

 

Change in Accounting Standards

At the date of approval of these financial statements, certain new standards,
amendments and interpretations have been published by the International
Accounting Standards Board but are not as yet effective and have not been
adopted early by the Group. All relevant standards, amendments and
interpretations will be adopted in the Group's accounting policies in the
first period beginning on or after the effective date of the relevant
pronouncement.

At the date of authorisation of these financial statements, a number of
Standards and Interpretations were in issue but were not yet effective. The
Directors do not anticipate that the adoption of these standards and
interpretations, or any of the amendments made to existing standards as a
result of the annual improvements cycle, will have a material effect on the
financial statements in the year of initial application.

 

 

Standards and amendments to existing standards effective 1 January 2025

- Amendment to IAS 1 - Classifications of Liabilities as Current or
Non-current

- Amendment to IFRS 16 - Lease Liability in a Sale and Leaseback

- Amendment to IAS 1 - Non-current Liabilities with Covenants

- Amendments to IAS 7 and IFRS 7 - Supplier Finance Arrangements

- Amendments to IAS 12 - International Tax Reform - Pillar Two Module Rules

 

New Standards, amendments and interpretations effective after 1 January 2026
and have not been early adopted

The Group does not believe that the standards not yet effective, will have a
material impact on the consolidated financial statements.

Areas of estimates and judgement

The preparation of the group financial statements in conformity with generally
accepted accounting principles requires the use of estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Although these estimates are based on management's best knowledge of current
events and actions, actual results may ultimately differ from those estimates.

Provisions

Provisions are recognised when the Group has a present obligation (legal or
constructive) as a result of a past event and it is probable that an outflow
of resources embodying economic benefits will be required to settle the
obligation and a reliable estimate can be made of the amount of the
obligation. Where the Group expects some or all of a provision to be
reimbursed, the reimbursement is recognised as a separate asset but only when
the reimbursement is virtually certain. The expense relating to any provision
is presented in the statement of comprehensive income net of any
reimbursement. If the effect of the time value of money is material,
provisions are discounted using a current pre-tax rate that reflects, where
appropriate, the risks specific to the liability. Where discounting is used,
the increase in the provision due to the passage of time is recognised as a
borrowing cost.

Going concern

The Group's cash flow projections indicate that the Group should have
sufficient resources to continue as a going concern. As at 31 December 2025
the Group had cash of £1.52m and no debt. Licence commitments for funding in
2026 have been satisfied by a placing completed in January 2026 and the terms
of the NABI MSA. As a result, the Group's overheads will not require funding
for a minimum of 12 months from the date of this review taking into account
the forecast production revenues from Trinidad. In addition, the Group is
fully funded for all firm operational commitments for 2026 up to and including
April 2027.

The Group is generating production revenues from operations from Trinidad
following the 2025 acquisition of the CEG Business and these are expected to
increase during 2026.

The Group's subsidiaries are funded by inter-company loans advanced by
Predator Oil & Gas Holdings plc (the Company'). The recoverability of the
inter-company loans advanced depends also on the subsidiaries realising their
cash flow projections will depend on raising equity, debt finance, licence
and/or joint venture partnerships, and potential partial or complete
divestment of its assets in Morocco, if an attractive opportunity to monetise
is presented to finance the Group's projects to maturity and revenue
generation.

The Board have reviewed a range of potential cash flow forecasts for the
period to 30 April 2027, including reasonable possible downside scenarios.
Going forward the Group has a number of different options, independent of also
being able to reduce corporate costs, raise equity funds (as it has shown to
be consistently capable of doing since listing as a public company in 2018),
and accessing reserves-based lending, to potentially increase its working
capital if required as follows:

The existing Trinidad licences are expected to become self-funding when
production commences in the course of 2026. Pursuant to a placing in January
2026, a total capital of £4.5m before expenses was raised. In 2026 a quantum
of these funds will be applied to drilling and testing Snowcap-3 ("SC-3")
appraisal and development well. The well is scheduled for Q2 2026 and is
expected to take up to 20 days to drill and log to a depth of approximately
5300 feet. It is intended to put the well in production in Q3 2026 after
drilling and testing completes.

SC-3 will potentially unlock the 3P resources for the Herra #1, #2 #3 and #4
Sands of 56.9MM barrels of oil. The cash flow forecasts for Trinidad
production are robust and use available tax losses to increase the net-back
per barrel of oil. Cash flows are sufficient to cover any Working Capital
Forecast shortfall during 2026. Costs in maintaining the operations in the
existing fields ('workovers') will be funded from existing cash flows.

The Group will progress joint venture partnering for the Guercif gas asset to
agree principles for funding the drilling and testing of the MOU-6 well and a
Phase 1 gas development contingent on the application in 2026 for an
Exploitation Concession.

Any intention to pursue various incremental activities in Trinidad and Morocco
are likely to be funded through a farm down of some project equity interest or
fresh equity raises if need be. Significant cost savings are forecast for the
Group by apportioning operating costs and administrative costs over a larger
portfolio of producing assets.

In Ireland, if awarded, the Corrib South licence will not require funding in
2026 due to a provisional commitment reached with a farm-in partner.
Progressing these discretionary activities will be dependent on a combination
of potentially further equity and/or funds raised from farm out and in the
case of Trinidad will be supported by the proceeds of oil production following
the aforesaid workovers.  Directors are confident that the Group will be able
to meet requirements over the course of the foreseeable future.

1. Trinidad - Cory Moruga licence

For Predator Oil & Gas Trinidad Ltd., where production revenues from its
wholly Trinidad owned subsidiary, T-Rex Resources (Trinidad) Limited (TRex')
are forecast to be generated in 2026 following the drilling of the Snowcap-3
appraisal/development well. The well will be funded out of existing cash
resources from the January 2026 placing. The Cory Moruga Production Licence
provides the Group with the potential to generate strongly positive cashflows
so as possibly to contribute organically towards further development of the
Group's assets. Capital required for a staged field development in 2026 could
be funded from operating profits generated from an increasing level of accrued
gross production net profits following the Snowcap-3 well. The Group may
resort to the option of raising equity funding to accelerate this development
if this proves to be commercially advantageous. The Group also has the option
to seek a partial or complete divestment of any of its rehabilitated producing
assets to indigenous local companies, where the Group's ability to offer CO2
EOR services and expertise, accrued tax losses and the application of a
patented chemical wax treatment new to Trinidad potentially enhances the value
of the Group's assets.

The Initial Work Programme agreed by TRex with the MEEI will be conducted in
2026 with the completion of the drilling of Snowcap-3.

2. Morocco - Guercif licence

In the case of Predator Gas Ventures Ltd., recovery of inter-company loans is
dependent upon the Guercif drilling and rigless testing programmes
successfully recovering commercial quantities of gas that can be developed and
brought to market. Following significant gas discoveries in 2021 and 2023 a
programme of rigless testing was undertaken in 2024 and 2025. Information
gained from these work programmes has enabled the Group to enter into
substantive discussions for third-party funding for the drilling of an
appraisal/development well (MOU-6) as a prelude to an application for an
Exploitation Concession and a fully-funded pilot CNG development.

If an application for an Exploitation Concession is submitted in Q4 2026, the
Group has until Q1 2027 to elect whether or not to carry out further
exploration on the Guercif Licence in the area outside the limits of any
Exploitation Concession. Electing whether or not to enter the Second Extension
Period of the Guercif Petroleum Agreement, which involves committing to 3D
seismic and the drilling of one well, will depend upon a final review of
exploration prospects and the potential availability of funds arising from any
repayment of past costs related to the ongoing joint venture partnering
negotiations/

If electing not to go forward into the First Extension Period the Group will
have satisfied all its exploration licence commitments and will be entitled to
the return of its USD1.5m bank guarantee.

3. Ireland

In the case of Predator Oil and Gas Ventures Ltd., the quantum of
inter-company loan is relatively small and no material expenditures are
anticipated going forward in 2026. The Group is awaiting the outcome of an
application for a successor authorisation to Licensing Option 16/26 (Corrib
South) which is under active consideration as confirmed by the Department of
the Environment, Climate and Communications ("DECC"). Acceptance of any
licence award would be at the Group's sole discretion. There are not likely to
be any significant funding implications emerging from this process in 2026. In
the future, the potential exists for the Company, as promoters of an LNG
project to receive introduction and service providers' fees and a free
minority equity position in a joint venture vehicle to move to the project
development stage. Under these circumstances the inter-company loan would
constitute past costs contributing to the level of free equity. Recovery of
the relatively modest inter-company loan therefore has a variety of ways of
being repaid. A potential award of the Corrib South successor licence and a
closing of a farm down to one of the Corrib gas field owners would potentially
grant the Group access rights to the Corrib infrastructure with which to
re-purpose the Mag Mell FSRU project to deliver LNG to the Corrib pipeline and
for potential gas storage at Corrib South. The change in the Irish Government
coalition and the deteriorating situation with relation to gas supplies and
gas storage in Europe provides an incentive for a new government policy in
relation to security of energy and gas supply. The proposed non-commercial Gas
Networks Ireland Strategic Gas Reserve, based on a FSRU moored in the Shannon
Estuary, does not address the current demands for gas for peak-time
electricity generation, when renewables are weather dependent, and for
subsurface gas storage as in other European countries.

Share based payments

The Group has applied the requirements of IFRS 2 Share-based Payment for all
grants of equity instruments. The Group operates an equity settled share
option scheme for directors. The increase in equity is measured by reference
to the fair value of equity instruments at the date of grant. The liabilities
incurred under these arrangements are assumed to be converted into shares in
the parent company, under an option arrangement. The fair value of the service
received in exchange for the grant of options and warrants is recognised as an
expense. Equity-settled share-based payments are measured at fair value
(excluding the effect of non-market based vesting conditions) at the date of
grant. The fair value determined at the grant date of equity-settled
share-based payment is expensed over the vesting period, based on the Group's
estimate of shares that will eventually vest and adjusted for the effect of
non-market based vesting conditions.

During the year, the Company issued warrants in lieu of fees to stockbrokers
and as part of a placing ordinary shares. The warrant agreements do not
contain vesting conditions and therefore the full share-based payment charge,
being the fair value of the warrants using the Black-Scholes model, has been
recorded immediately. The charge is recognised within the statement of changes
in equity. The valuation of these warrants involves making a number of
estimates relating to price volatility, future dividend yields and continuous
growth rates (see Note 29).

The fair value of the share options is estimated by using the Black Scholes
model on the date of grant based on certain assumptions. Those assumptions are
described in note 30 and include, among others, the expected volatility and
expected life of the options. The expected life used in the model has been
adjusted, based on management's best estimate, for the effects of
non-transferability exercise restrictions and behavioural considerations. The
market price used in the model is the market price at the date of the issue of
the options. Where the terms and conditions of options are modified before
they vest, the increase in the fair value of the options, measured immediately
before and after the modification, is also charged to profit or loss over the
remaining vesting period.

Where equity instruments are granted to persons or entities other than staff,
the fair value of goods and services received is charged to profit or loss,
except where it is in respect to costs associated with the issue of shares, in
which case, it is charged to the share premium account.

The fair values calculated are inherently subjective and uncertain due to the
assumptions made and the limitation of the calculations used. Further details
of the specific amounts concerned are given in note 29.

Business combinations

Business combinations are accounted for using the acquisition method. The cost
of an acquisition is measured as the fair value of the assets given, equity
instruments issued, and liabilities incurred or assumed at the acquisition
date.

Identifiable assets acquired and liabilities assumed are measured and
recognized at their fair value at the date of the acquisition, with the
exception of income taxes, and lease liabilities. Any deferred tax asset or
liability arising from a business combination is recognized at the acquisition
date. Transaction costs associated with a business combination are expensed as
incurred. Results of acquisitions are included in the financial statements
from the closing date of the acquisition. If the consideration of the
acquisition is less than the fair value of the net assets received, the
difference is recognized immediately in the statements of comprehensive
income. If the consideration of the acquisition is greater than the fair value
of the net assets received, the difference is recognised as goodwill on the
consolidated balance sheet.

The directors have included provisional fair values within the business
combination note as presented above, which represent their best estimates
using information available at the year end. Under IFRS 3, there is a
measurement period which shall not exceed one year from the acquisition date,
during which the company can, if necessary, retrospectively adjust the
provisional amounts recognised at the acquisition date to reflect new
information obtained about facts and circumstances that existed as of the
acquisition date.

Basis of consolidation

Where the Group has control over an investee, it is classified as a
subsidiary. The Group controls an investee if all three of the following
elements are present: power over the investee, exposure to variable returns
from the investee, and the ability of the investor to use its power to affect
those variable returns. Control is reassessed whenever facts and circumstances
indicate that there may be a change in any of these elements of control.

The consolidated financial statements present the results of the Company and
its subsidiaries ("the Group") as if they formed a single entity.
Inter-company transactions and balances between Group companies are therefore
eliminated in full. Uniform accounting policies are applied across the Group.

The consolidated financial statements incorporate the results of business
combinations using the acquisition method. In the statement of financial
position, the acquirer's identifiable assets, liabilities and contingent
liabilities are initially recognised at their fair values at the acquisition
date. The results of acquired operations are included in the consolidated
statement of comprehensive income from the date on which control is obtained.
They are deconsolidated from the date on which control ceases.

Intangible assets - exploration and evaluation assets

Exploration and evaluation expenditure incurred which relates to more than one
area of interest is allocated across the various areas of interest to which it
relates on a proportionate basis. Exploration and evaluation expenditure
incurred by or on behalf of the Group is accumulated separately for each area
of interest. The area of interest adopted by the Group is defined as a
petroleum title.

 

Expenditure in the area of interest comprises direct costs and an appropriate
portion of related overhead expenditure but does not include general overheads
or administrative expenditure not linked to a particular area of interest.
Direct costs incurred in the exploration and evaluation of potential resources
include exploration licences, researching and analysing historical exploration
data, exploratory drilling, trenching, sampling and the costs of
pre-feasibility studies.

As permitted under IFRS 6, exploration and evaluation expenditure for each
area of interest, other than that acquired from the purchase of another
entity, is carried forward as an asset at cost provided that one of the
following conditions is met:

·      the costs are expected to be recouped through successful
development and exploitation of the area of interest, or alternatively by its
sale; or

·      exploration and/or evaluation activities in the area of interest
have not, at the reporting date, reached a stage which permits a reasonable
assessment of the existence or otherwise of economically recoverable reserves,
and active and significant operations in, or in relation to, the area of
interest are continuing.

Such costs are initially capitalised as intangible assets and include payments
to acquire the legal right to explore, together with the directly related
costs of technical services and studies, seismic acquisition, exploratory
drilling and testing. Exploration and evaluation expenditure which fails to
meet at least one of the conditions outlined above is taken to the
consolidated statement of comprehensive income.

Expenditure is not capitalised in respect of any area of interest unless the
Group's right of tenure to that area of interest is current.

Intangible exploration and evaluation assets in relation to each area of
interest are not amortised until the existence (or otherwise) of commercial
reserves in the area of interest has been determined.

Exploration and evaluation assets are assessed for impairment when facts and
circumstances suggest that the carrying amount may exceed its recoverable
amount. In accordance with IFRS 6, the Group reviews and tests for impairment
on an ongoing basis and specifically if the following occurs:

a) the period for which the Group has a right to explore in the specific area
has expired during the period or will expire in the near future, and is not
expected to be renewed;

b) substantive expenditure on further exploration for and evaluation of
hydrocarbon resources in the specific area is neither budgeted nor planned;

c) exploration for and evaluation of hydrocarbon resources in the specific
area have not led to the discovery of commercially viable quantities of
mineral resources and the Group has decided to discontinue such activities in
the specific area; or

d) sufficient data exists to indicate that although a development in the
specific area is likely to proceed the carrying amount of the exploration and
evaluation asset is unlikely to be recovered in full from successful
development or by sale.

 

An impairment loss is recognised for the amount by which the asset's carrying
value exceeds its recoverable amount. The recoverable amount is the higher of
an asset's fair value less costs to sell and value in use. For the purposes of
assessing impairment, assets are grouped at the lowest levels for which there
are separately identifiable cash inflows which are largely independent of the
cash inflows from other assets or groups of assets (cash-generating units).

Net proceeds from any disposal of an exploration asset are initially credited
against the previously capitalised costs. Any surplus proceeds are credited to
the consolidated statement of comprehensive income.

 

 

 

Oil and gas development/producing assets and commercial reserves

If the field is determined to be commercially viable, the attributable costs
are transferred to development/production assets within tangible assets in
single field cost centres. Subsequent expenditure is capitalised only where it
either enhances the economic benefits of the development/producing asset or
replaces part of the existing development/producing asset. Decreases in the
carrying amount are charged to the consolidated statement of comprehensive
income.

Net proceeds from any disposal of development/producing assets are credited
against the previously capitalised cost. A gain or loss on disposal of a
development/producing asset is recognised in the consolidated statement of
comprehensive income to the extent that the net proceeds exceed or are less
than the appropriate portion of the net capitalised costs of the asset.

Commercial reserves are proven and probable oil and gas reserves, which are
defined as the estimated quantities of crude oil, natural gas and natural gas
liquids which geological, geophysical and engineering data demonstrate with a
specified degree of certainty to be recoverable in future years from known
reservoirs and which are considered commercially producible. There should be
at least a 50% statistical probability that the actual quantity of recoverable
reserves will be more than the amount estimated as a proven and probable
reserves.

Depletion and amortisation

All expenditure carried within each field is amortised from the commencement
of production on a unit of production basis, which is the ratio of oil and gas
production in the period to the estimated quantities of commercial reserves at
the end of the period plus the production in the period, generally on a
field-by-field basis. In certain circumstances, fields within a single
development area may be combined for depletion purposes. Costs used in the
unit of production calculation comprise the net book value of capitalised
costs plus the estimated future field development costs necessary to bring the
reserves into production. Changes in the estimates of commercial reserves or
future field development costs are dealt with prospectively.

Decommissioning

Where a material liability for the removal of production facilities and site
restoration at the end of the productive life of a field exists, a provision
for decommissioning is recognised. The amount recognised is the present value
of estimated future expenditure determined in accordance with local conditions
and requirements. The cost of the relevant tangible fixed asset is increased
with an amount equivalent to the provision and depreciated on a unit of
production basis. Changes in estimates are recognised prospectively, with
corresponding adjustments to the provision and the associated fixed asset.

Property, Plant and equipment

Property, plant and equipment is stated in the consolidated statement of
financial position at cost less accumulated depreciation and any recognised
impairment loss. Depreciation on property, plant and equipment other than
exploration and production assets, is provided at rates calculated to write
off the cost less estimated residual value of each asset on a straight-line
basis over its expected useful economic life.

Depreciation rates applied for each class of assets are detailed as follows:

Furniture, fittings and equipment: 1 - 5 years

Motor vehicles: 5 years

Leasehold improvements: Over the life of the lease

 

The assets' residual values and useful lives are reviewed, and adjusted if
appropriate, at each balance sheet date.

An asset's carrying amount is written down immediately to its recoverable
amount if the asset's carrying amount is greater than its estimated
recoverable amount with any impairment charge being taken to the consolidated
statement of comprehensive income.

Gains and losses on disposals are determined by comparing proceeds with
carrying amount and are recognised in the consolidated statement of
comprehensive income.

Financial assets

The Financial assets currently held by the Group are classified as loans and
receivables and cash and cash equivalents. These assets are non-derivative
financial assets with fixed or determinable payments that are not quoted in an
active market. They are initially recognised at fair value plus transaction
costs that are directly attributable to their acquisition or issue and are
subsequently carried at amortised cost using the effective interest rate
method less provision for impairment.

Impairment provisions are recognised when there is objective evidence (such as
significant financial difficulties on the part of the counterparty or default
or significant delay in payment) that the Group will be unable to collect all
of the amounts due under the terms receivable, the amount of such a provision
being the difference between the net carrying amount and the present value of
the future expected cash flows associated with the impaired receivable. For
receivables, which are reported net, such provisions are recorded in a
separate allowance account with the loss being recognised within
administrative expenses in the statement of comprehensive income. On
confirmation that the receivable will not be collectable, the gross carrying
value of the asset is written off against the associated provision.

Cash and cash equivalents

These amounts comprise cash on hand and balances with banks. Cash equivalents
are short term, highly liquid accounts that are readily converted to known
amounts of cash. They include short-term bank deposits and short-term
investments.

Any cash or bank balances that are subject to any restrictive conditions, such
as cash held in escrow pending the conclusion of conditions precedent to
completion of a contract, are disclosed separately as "Restricted cash". The
security deposit is recognised within trade and other receivables in note 21.

There is no significant difference between the carrying value and fair value
of receivables.

Derecognition

The Group derecognises a financial asset when the contractual rights to the
cash flow from the asset expire, or it transfers the asset and substantially
all the risk and rewards of ownership of the asset to another entity.

 

Financial liabilities

The Group's financial liabilities consist of trade and other payables
(including short terms loans) and long term secured borrowings. These are
initially recognised at fair value and subsequently carried at amortised cost,
using the effective interest method. All interest and other borrowing costs
incurred in connection with the above are expensed as incurred and reported as
part of financing costs in profit or loss. Where any liability carries a right
to convertibility into shares in the Group, the fair value of the equity and
liability portions of the liability is determined at the date that the
convertible instrument is issued, by use of appropriate discount factors.

Derecognition

The Group derecognises a financial liability when the obligations are
discharged, cancelled or they expire.

Foreign currency

The functional currency of the Group is the British Pound Sterling.
Subsidiaries in the Group have the following functional currencies: United
States Dollars, British Pound Sterling, and Trinidad & Tobago Dollars.
Transactions in foreign currencies are translated at the exchange rate ruling
at the date of each transaction. Foreign currency monetary assets and
liabilities are retranslated using the exchange rates at the balance sheet
date. Gains and losses arising from changes in exchange rates after the date
of the transaction are recognised in the consolidated statement of
comprehensive income. This treatment of monetary items extends to the Group's
intercompany loans whereby gains and losses arising from changes in the
exchange rate after the date of transaction are also recognised in the
consolidated statement of comprehensive income. Intercompany loans are
provided to subsidiaries in the Group with the expectation that these loans
will be collected in the foreseeable future. Non-monetary assets and
liabilities that are measured in terms of historical cost in a foreign
currency are translated at the exchange rate at the date of the original
transaction.

In the financial statements, the net assets of the Group are translated into
its presentation currency at the rate of exchange at the balance sheet date.
Income and expense items are translated at the average rates for the period.
The resulting exchange differences are recognised in equity and included in
the translation reserve.

 

The exchange rates applied at each reporting date were as follows:

31 December 2025 - £1: £1 : US$ 1.345 , £1 : Euro 1.145  , £1 :
MAD12.266  and £1: TT$ 9.122

31 December 2024 - £1: £1 : US$1.2548, £1 : Euro1.12059 , £1 : MAD12.6916
and £1: TT$ 8.53

 

Share options and Equity Instruments

Where the terms and conditions of options are modified before they vest, the
increase in the fair value of the options, measured immediately before and
after the modification, is also charged to profit or loss over the remaining
vesting period. Where equity instruments are granted to persons other than
consultants, the fair value of goods and services received is charged to
profit or loss, except where it is in respect to costs associated with the
issue of shares, in which case, it is charged to the share capital or share
premium account.

Equity instruments

Share capital represents the amount subscribed for shares at each of the
placings. The reconstruction reserve account represents premiums received on
the share capital of subsidiaries and also includes directly related share
issue costs.

Warrants issuance cost reserve includes any costs relating to warrants issued
for services rendered accounted for in accordance with IFRS 2 - Equity-settled
instruments.

The share-based payments reserve represents equity-settled shared-based
employee remuneration for the fair value of the options issued.

Retained earnings include all current and prior period results as disclosed in
the Statement of comprehensive income, less dividends paid to the owners of
the Company.

Inventories

Inventories are stated at the lower of cost and net realisable value. Cost is
determined by the weighted average cost formula, where cost is determined from
the weighted average of the cost at the beginning of the period and the cost
of purchases during the period. Net realisable value represents the estimated
selling price less all estimated costs of completion and costs to be incurred
in marketing, selling and distribution.

 

 

 

 

Revenue recognition

Crude oil sales are recognised when control of the crude oil has transferred,
being when the crude is delivered to the customer by means of a custody
transfer ticket document, the customer has full discretion over the channel
and price to sell the crude oil, and there is no unfulfilled obligation that
could affect the customer's acceptance of the crude oil. Revenue is recognised
as this is the point in time that the consideration is unconditional because
only the passage of time is required before the payment is due.

No element of financing is deemed present as typically, payment for the sale
of the oil is received by the end of the month following the month in which
the sale is recognised, which is consistent with market practice.

Taxation

The Company and all subsidiaries ('the Group') are registered in Jersey,
Channel Islands and are taxed at the Jersey company standard rate of 0%.
However, the Group's projects are situated in jurisdictions where taxation may
become applicable to local operations.

The major components of income tax on the profit or loss include current and
deferred tax.

Current tax

Current tax is based on the profit or loss adjusted for items that are
non-assessable or disallowed and is calculated using tax rates that have been
enacted or substantively enacted by the reporting date.

Tax is charged or credited to the statement of comprehensive income, except
when the tax relates to items credited or charged directly to equity, in which
case the tax is also dealt with in equity.

Deferred tax

Deferred tax assets and liabilities are recognised where the carrying amount
of an asset or liability in the statement of financial position differs to its
tax base, except for differences arising on:

·      The initial recognition of an asset or liability in a transaction
which is not a business combination and at the time of the transaction affects
neither accounting or taxable profit; and

·      Investments in subsidiaries and jointly controlled entities where
the Group is able to control the timing of the reversal of the difference and
it is probable that the differences will not reverse in the foreseeable
future. Recognition of deferred tax assets is restricted to those instances
where it is probable that taxable profit will be available against which the
difference can be utilised.

The amount of the asset or liability is determined using tax rates that have
been enacted or substantively enacted by the reporting date and are expected
to apply when deferred tax liabilities/ (assets) are settled/ (recovered).
Deferred tax balances are not discounted.

Cash and cash equivalents

Cash and cash equivalents include cash on hand and deposits held at call with
financial institutions with original maturities of three months or less. For
the purposes of the statement of cash flows, restricted cash is not included
within cash and cash equivalents (refer to note 21 for details of restricted
cash).

Share capital

Ordinary shares are classified as equity. Incremental costs directly
attributable to the issue of new shares or options are deducted, net of tax,
from the share premium. Net proceeds are disclosed in the statement of changes
in equity.

Costs of share issues are written off against the premium arising on the
issues of share capital.

Finance costs

Borrowing costs are recognised as an expense when incurred.

Borrowings

Borrowings are initially recognised at fair value, net of any applicable
transaction costs incurred. Borrowings are subsequently carried at amortised
cost; any difference between the proceeds (net of transaction costs) and the
redemption value is recognised in the income statement over the period of the
borrowings using the effective interest method (if applicable).

Interest on borrowings is accrued as applicable to that class of borrowing.

 

 

Notes to the financial statements

For the year ended 31 December 2025

 

4.         Revenue

The Group's revenue was derived from crude oil to the state oil company in the
Trinidad and Tobago, Heritage Petroleum Company Limited and amounted to
£938,835 (2024: £Nil). All sales are made from the Group's own production.
The Group does not engage in oil trading, nor does not buy or sell oil
forwards, derivatives, or any other form of non-physical contract.

5.         Segmental reporting

The Group operates in one business segment, the exploration, appraisal and
development of oil and gas assets. The Group has interests in three
geographical segments being Africa (Morocco), Europe (Ireland) and the
Caribbean (Trinidad and Tobago).

The Group's operations are reviewed by the Board (which is considered to be
the Chief Operating Decision Maker ('CODM')) and split between oil and gas
exploration and development and administration and corporate costs.
Exploration and development are reported to the CODM only on the basis of
those costs incurred directly on projects. Administration and corporate costs
are further reviewed on the basis of spend across the Group.

Decisions are made about where to allocate cash resources based on the status
of each project and according to the Group's strategy to develop the projects.
Each project, if taken into commercial development, has the potential to be a
separate operating segment. Operating segments are disclosed below on the
basis of the split between exploration and development and administration and
corporate.

6. Cost of sales

7. Auditors remuneration

 

 

8. Finance income

9. Administration expenses

 

10. Performance and compensation bonus

11. Finance expense

 

 

 

 

12. Income Tax

No charge to taxation arises due to the losses incurred in all jurisdictions
and or in the case of Jersey a 0% rate of tax applies.

Predator Gas Ventures Limited is subject to tax in its operating jurisdiction
of Morocco; however, the Company is loss making and has no taxable profits to
date. There is a 10 year corporation tax holiday in Morocco commencing on the
date of award of an Exploitation Concession.

TRex is subject to tax in its operating jurisdiction of Trinidad and Tobago
during the year the Company incurred costs of £778,730 (TTD 7,103,635) which
are available to be carried forward against future taxable profits.

No deferred tax asset has been recognised on accumulated tax losses because of
uncertainty over the timing of future taxable profits against which the losses
may be offset.

No deferred tax asset or liability has been recognised as the Standard Jersey
corporate tax rate is 0%.

Tax losses of GBP36.2m for the Group's Trinidad and Tobago companies include
losses confirmed (GBP36.0m) with the BIR up to and including 2024 and also
estimates of (GBP.2m) for 2025 based on computations.

13. Director's fees and share based compensation

14. Earnings per share

Basic earnings per share is calculated by dividing the earnings attributable
to ordinary shareholders by the weighted average number of ordinary shares
outstanding during the period.

Diluted earnings per share is calculated using the weighted average number of
shares adjusted to assume the conversion of all dilutive potential ordinary
shares.

The effect of potential dilutive ordinary shares has not been shown, as the
Group incurred a loss for the year and the inclusion of such shares would be
anti dilutive. Accordingly, diluted earnings per share has not been disclosed.

Reconciliations are set out below.

 

15. Loss for the financial year

The Group has adopted the exemption in terms of Companies (Jersey) law 1991
and has not presented its own separate individual income statement in these
financial statements for the Parent Company.

16. Intangible assets

Project Guercif

The total carrying amount of Project Guercif at 31 December 2025 of
£19,397,727 (2024: £16,438,359) relates to costs incurred with wells MOU-1,
MOU-2, MOU-3, MOU-4, MOU-5 and MOU-6.

Impairment Review Guercif

Predator Oil & Gas Plc ("The Company") accounts for its exploration and
evaluation assets based on IFRS 6 (Exploration for and Evaluation of Mineral
Resources). The Company's policy is to follow the successful efforts method.
Exploration and appraisal activities are initially capitalised as intangible
assets, pending determination of the existence of commercial reserves in the
licence area.  Such costs are classified as intangible assets based on the
nature of the underlying asset, which does not yet have any proven physical
substance. Exploration and appraisal costs are held, un-depreciated, until
such a time as the exploration phase on the licence area is complete or
commercial reserves have been discovered.

If no commercial reserves exist, then that particular exploration/appraisal
effort was "unsuccessful" and the costs are written off to the income
statement in the period in which the evaluation is made. The success or
failure of each exploration/appraisal effort is judged on a field-by-field
basis.

Morocco - Guercif Licence

Predator has a 75% interest in the Guercif Licence together with its partner
ONHYM, the State oil company.

The capitalised value at 31 December 2025 of the Guercif licence costs is
£19,397,727.

Exploration and Appraisal activity on Guercif

The current focus of activity is the evaluation of a number of potential gas
and helium reservoirs based on NuTech petrophysical interpretation from 339 to
1425 metres measured depth in MOU-1, MOU-3 and MOU-4 and gas and helium
samples collected in MOU-3. The rigless testing programme completed in Q3 2025
established for the first time the extent of reservoir formation damage caused
by over-balanced drilling with excessive mud weights. A re-engineered
appraisal/development well (MOU-6) is being programmed for 2026. An
application to extend the First Extension Period of the Guercif Petroleum
Agreement to 5 November 2026 has been submitted to ONHYM and the Ministry.
This will enable a potential application for an Exploitation Concession to be
submitted by 5 October 2026 for a pilot CNG development. As a consequence of
these positive actions, the Group has been able to commence negotiations with
a potential joint venture partner willing to finance the MOU-6 drilling and
the CNG pilot development. In addition, under the terms of the agreement being
negotiated, up to USD24.6m in past costs will be refunded, subject to
contract. These include the costs of MOU-1, MOU-3 and MOU-4 and additionally
MOU-2 (which penetrated a much thicker section of the interval where helium
was sampled in MOU-3) and MOU-5 (which discovered salt and which the potential
joint venture partner wishes to consider as an area for potential gas storage
in salt caverns).

The MOU-1 well drilled in 2021 was completed for rigless well testing on the
basis of the presence of formation gas and petrophysical wireline log
interpretation by NuTech indicating gas in the primary and secondary pre-drill
reservoir targets.

The well remains a potential gas producer. MOU-6, when drilled, will
potentially provide the information to engineer a small-scale frac job to
reach beyond the zone of reservoir formation damage.

The MOU-2 well was drilled in January 2023. The Company announced on 25
January 2023 that the MOU-2 well had been suspended at 1,260 metres measured
depth above the primary pre-drill reservoir target. Subsequent
re-interpretation of the wireline log whilst drilling and correlation with the
later MOU-4 well log confirmed that the primary target was penetrated and
contained a thick sand sequence equivalent of the Moulouya Fan interval that
sampled helium and biogenic gas in MOU-3.

A re-entry of MOU-2 to sidetrack to the deeper target can be considered if the
re-engineered MOU-6 well is drilled without encountering previous drilling
issues.

3 gas samples were collected whilst drilling MOU-2 in the shallow section
above 700 metres which is likely an extension of the formation gas shows
encountered in MOU-3 at shallower depths down to 950 metres and including the
"A" Sand, Ma Sand and TGB-6 Sand.

The MOU-3 well was drilled in June 2023 to a depth of 1,509 metres (TVD MD)
and encountered gas shows in multiple zones including the primary targets, the
Moulouya Fan sands and the Ma and TGB-6 sands, and a new shallow "A" Sand
reservoir interval.

The well was completed for rigless testing.

The well remains a potential gas producer. MOU-6, when drilled, will
potentially provide the information to engineer a small-scale frac job to
reach beyond the zone of reservoir formation damage.

The MOU-4 well was drilled in July 2023 and confirmed the extension of the
Moulouya Fan further to the southeast than previously prognosed. Better
reservoir quality was interpreted as a result of the NuTech petrophysical
analysis of the wireline logs. NuTech also indicated good gas saturations
beyond the zone of suspected reservoir formation damage.

The well remains a potential gas producer. MOU-6, when drilled, will
potentially provide the information to engineer a small-scale frac job to
reach beyond the zone of reservoir formation damage.

The MOU-5 well was drilled in February 2025 and suspended for a possible
re-entry. The primary target, a Jurassic carbonate bank, was encountered
deeper than prognosed due to the presence of allochthonous salt.

MOU-5 remains a candidate for re-entry and side-tracking updip to the Jurassic
carbonate objective and deepening to an underlying potential TAGI Triassic
reservoir with a thick salt seal. The thickness of the potential salt will
determine whether or not the interval can be considered a candidate for gas
storage.

Guercif Permit - Summary

The Company has considered the possible indicators of potential impairment
under IFRS6, and none of these applies to the Company's interest in the
Guercif licence as at 31 December 2025, or currently, specifically -

·      The Guercif licence has not expired. The permit was granted in
2019 and is valid until 2028, after a one-year force majeure extension due to
COVID. An application has been made to extend the First Extension Period from
5 March 2026 to 5 November 2026. This would facilitate the drilling of the
MOU-6 appraisal/development well and a subsequent application for an
Exploitation Concession.

·      Evaluation of the prospectivity of the licence area and including
the Moulouya Fan, Ma Sand, TGB-6 Sand and "A" Sand and the Jurassic carbonate
and the new Triassic prospect is ongoing. Substantive MOU-6
appraisal/development drilling and testing expenditure is planned for on the
licence. This program is budgeted for on the basis of a successful conclusion
of the current negotiations with a potential joint venture partner in a CNG
gas development.

·      There is no indication from data obtained and activities to date
that a development in the area is likely to proceed where the carrying amounts
of the E&E assets is unlikely to be recovered in full. An updated
Independent Technical Report ("ITR") by Scorpion Geoscience Ltd.,
incorporating the information gathered from the 2025 MOU-3 rigless testing
programme, will be available during Q1 2026. The ITR will focus on the gas
resources in the MOU-3 area to be appraised by MOU-6 for a CNG development
decision, but will also include the wider area should the testing and logging
programme planned for MOU-6 demonstrtae a single vertical gas column in the Ma
and TGB-6 Sands.

Accordingly the Directors believe that there are no indicators of impairment
of the Company's Guercif assets at the current time, and no impairment
adjustment is appropriate.

Trinidad - Cory Moruga Licence

The Company announced on 7th November 2023 the acquisition of T Rex Resources
(Trinidad) Limited ("TRex") from Challenger Energy Group ("CEG"). TRex hold an
83.8% interest in the Cory Moruga licence onshore Trinidad. Consent for
Completion of the Sale and Purchase Agreement executed between T-Rex Resources
Trinidad Limited, a wholly owned subsidiary of Predator Oil & Gas Holdings
Plc, and the third-party Trinidad partner for the assignment of the remaining
16.2% in Cory Moruga "E" Block was given by the Ministry of Energy and Energy
Industries (*MEEI") in August 2024. The Cory Moruga Exploration and Production
Licence includes the Snowcap oil discovery where oil was previously produced
on test from Snowcap-1 and oil was encountered in Snowcap-2 but inconclusively
tested due to operational issues impacting a previous operator. The
consideration comprised an immediate payment of $1m to CEG and $1m payment
directly to the MEEI as well as resolution of various liabilities between TRex
and Predator and between TRex and MMEI.

The current capitalised value of the Cory Moruga licence is £5,197,428.

An appraisal well, Snowcap-3, is scheduled for 2026.

The results of an independent Technical Report ("ITR") by Scorpion Geosciences
Ltd, dated 20 February 2026, for the Cory Moruga licence with project
economics, supports a valuation of NPV @10% of £67m. The aforesaid appraisal
well is intended to prove up the P90 resources case with an NPV @10% discount
of £67 Million or 12 pence per share based on £159m undiscounted post-tax
profits for the Base Case of approximately 8.33MMbbl recoverable using a 15
year production profile peaking at 3,500bopd which equates to c. 58.2% of
available 2C + P50 (Unrisked) Prospective
Resources.

In the ITR significant upside potential is now recognised with respect to
deeper Cretaceous sand fairways which may be present within the Company's
acreage. Ongoing work seeks to confirm whether this observation is part of the
World Class discovery trend currently being worked by likes of ExxonMobil
along the coast of Guyana, Venezuela and Trinidad.

Cory Moruga Licence - Summary

The Company has considered the possible indicators of potential impairment
under IFRS6, and none of these applies to the Company's interest in the
recently acquired Cory Moruga licence as at 31 December 2025, or currently.

 Specifically -

·      The licence is current and not due to expire - The Initial Work
Program has been agreed with the MEEI for a period of three years to November
2026. An extension beyond this date is pending approval.

·      The Company has outlined a Field Development Plan to the MEEI
which includes up to 20 development wells as well as a longer-term CO2 EOR
scheme. This will not be considered for implementation until after the
Snowcap-3 appraisal well results in 2026.

·      The current carrying value is well supported by the Scorpion
Geoscience Independent Technical Report ("ITR").

Accordingly, the Directors believe that there are no indicators of impairment
of the Company's Cory Moruga assets at the current time, and no impairment
adjustment is appropriate.

Other Trinidad

The 29th August 2025 acquisitions that were concluded in Trinidad included the
Goudron and Inniss-Trinity Incremental Production Sharing Contracts with
Heritage and the Icacos Exploration and Production Licence with MEEI. These
acquisitions gave rise to intangible assets totalling £1,591,745. This is
shown in the above table under 'Other Trinidad'.

This valuation was determined based  an innovative Master Services
Agreement  with NABI Construction for a 'cost-free to Predator' production
ramp-up and revenue generation.

NABI is an exceptionally low-cost local operator which has transformed the
economics for rehabilitating mature oil fields.

 

17. Tangible fixed assets

 

 

 

 

 

 

18. Investments

The principal subsidiaries of Predator Oil and Gas Holdings Plc, all of which
are included in these consolidated Annual Financial Statements, are as
follows:

All of the above indirect companies are included in these consolidated
financial statements.

 

19. Acquisitions

a. Acquisition of Caribbean Rex Limited (Steeldrum Ventrues Group Limited)

In January 2025 a Group subsidiary, TRex Resources Trinidad Limited acquired
at an acquisition cost of USD1, 51% of the equity of Caribbean Rex Limited,
later renamed to Steeldrum Ventures Group Limited, and its 100% owned
subsidiary, CEG Bonasse Limited, later renamed to Steeldrum Cedros Limited.

An assessment of the fair value assets and liabilities of Caribbean Rex
Limited and CEG Bonasse Limited have been undertaken. The board has determined
that these assets taken as an integrated set of activities are capable of
being managed and conducted for the purpose of providing a return and
therefore constitute a business. Accordingly, the transaction has been
accounted for in accordance with IFRS 3 'Business Combinations' which requires
the assets acquired and liabilities assumed to be recognised on the
acquisition date at their fair value.

Acquisition of Columbus Energy (St Lucia) Limited

On 1 September 2025 a 51% owned Group subsidiary, Caribbean Rex Limited, later
renamed to Steeldrum Ventures Group Limited, announced that the previously
announced transaction for the purchase of the entirety of Challenger Energy
Group Plc's St. Lucia-domiciled subsidiary company, Columbus Energy (St.
Lucia) Limited ("CEG Trinidad") and its subsidiaries' business and operations
in Trinidad and Tobago had been completed, with an effective date of 29 August
2025, following the receipt of all regulatory consents:

1. At completion, Challenger Energy Group Plc ("Challenger") had been paid a
cash equivalent of USD250,000 (£182,238) in 4,441,641 Predator Oil & Gas
Plc ordinary shares which were issued to Challenger and USD500,000
(£370,370)  had been paid in cash

2. In terms of the transaction, Challenger will be paid a further USD0.5m in
deferred consideration on 31 August 2026, USD0.25m on 31 December 2026; and
USD0.25m on 31 December 2027.

3. Seller's Warranties under the SPA remain applicable for a period of 12
months from 29 August 2025.

An assessment of the fair value assets and liabilities of Caribbean Rex
Limited and CEG Bonasse Limited have been undertaken. The board has determined
that these assets taken as an integrated set of activities are capable of
being managed and conducted for the purpose of providing a return and
therefore constitute a business. Accordingly, the transaction has been
accounted for in accordance with IFRS 3 'Business Combinations' which requires
the assets acquired and liabilities assumed to be recognised on the
acquisition date at their fair value.

As part of the acquisition agreement, a further $1m was due to be paid to
Challenger between 31 August 2026 and 31 December 2027. Management have
considered that the relevant requirements for this deferred consideration will
not be met, and therefore it has not been considered as part of the overall
consideration price.

Were this judgement to be re-assessed and the amount payable, total
liabilities would increase by $1m.

 

 

20. Inventories

 

21. Trade and other receivables

1.   A security deposit of USD1,500,000 (£1,115,000)(2024: USD1,500,000) is
held by Barclays Bank in respect of a guarantee provided to Office National
des Hydrocarbures et des Mines (ONHYM) as a condition of being granted the
Guercif exploration licence. These funds are refundable on the completion of
the Minimum Work Programme set out in the terms of the Guercif Petroleum
Agreement and Association Contract. Subject to ratification by a ,Joint
Ministerial Order, the Bank Guarantee is being rolled over into the First
Extension Period of the Guercif Licence.

2.   Non-current prepayments are abandonment funds held for Trinidad and
Tobago subsidiaries. Pursuant to certain production and exploration licences
payments are remitted into an Escrow Fund and a separate Abandonment Fund.
Payments are based on production, and amounts paid vary by licence: US$0.25
per barrel of crude oil sold (Escrow Fund), and between US$0.28 to US$1.00
varying by licence to the Abandonment Fund (with those funds to be used for
the future abandonment of wells in the related licenced area).

3.   Prepayments and other debtors include:

a.   £841,000 for VAT receivable which is offsettable against VAT payable

b.   Restricted cash: £311,908 in deposits held as collateral for
performance bonds in respect of Iniss Trinity and Goudron licences and an
environmental bond in respect of Bonasse licences

There are no material differences between the fair value of trade and other
receivables and their carrying value at the year end.

22. Cash and cash equivalents

 

 

 

 

 

23. Trade and other payables

Included in trade and other payables (including accruals) is £6.9million
which relates to Trinidad & Tobago. Of these payables:

1.           Approximately £1.2 million in aggregate are considered
to be of a routine working capital nature, and that are either being settled
in the ordinary course of business and / or under certain agreed payment plans
or are in legal dispute;

2.           £2.7 million is payable to the Trinidadian Ministry of
Energy and Energy Industries in respect of past dues on the Cory Moruga
licence; These are repayable through an increased Ministry royalty on
Snowcap-3 and Cory Moruga production - 7.5% up to 250 bopd and 12.5% > 250
bopd until the debt is recovered

3.           £2.3 million is due to BIR (Bureau for Inland
Revenue),  the Trinidad tax authority, for  tax payable by Steeldrum Goudron
Limited and £0.5million due by Steeldrum Goudron Limited to Heritage , a
state parastatal, in respect of licence related dues

The Group does not expect to be required to settle the bulk of the aforesaid
Trinidad & Tobago dues during the course of 2026. The Group expects to
settle, over time, taxes liabilities by way of a partial offset against
£841,000 in tax refunds due to the Group in Trinidad and Tobago, included
under 'Trade and other receivables'.

Non-Trinidad & Tobago payables includes an  amount due to Paul
Griffiths  in respect of compensation for the capitalisation of the loans in
the sum of £323,785.  He will receive cash payments from the company upon
either a) a flow rate of 1 million cfg/day being achieved from any well of
Guercif petroleum or b) a flow rate of 100 bopd being achieved from any well
in Trinidad.

24. Non-current liabilities

The provisions relate to the estimated costs of the removal of Trinidadian
production facilities and site restoration at the end of the production lives
of certain facilities in each location. Decommissioning provisions in Trinidad
and Tobago have been subject to a discount rate of 5.27%-7%, expected cost
inflation of 2.0% and assumes an average expected year of cessation of
production of between 2032 and 2039.

 

 

 

25. Financial instruments

Details of the significant accounting policies in respect of financial
instruments are disclosed on pages 119 to 121. The Group's financial
instruments comprise cash and items arising directly from its operations such
as other receivables, trade payables and loans.

Financial risk management

The Board seeks to minimise its exposure to financial risk by reviewing and
agreeing policies for managing each financial risk and monitoring them on a
regular basis. No formal policies have been put in place in order to hedge the
Group's activities to the exposure to currency risk or interest risk; however,
the Board will consider this periodically.

The Group is exposed through its operations to the following financial risks:

o Credit risk

o Market risk (includes cash flow interest rate risk and foreign currency
risk)

o Liquidity risk

The policy for each of the above risks is described in more detail below.

The principal financial instruments used by the Group, from which financial
instruments risk arises are as follows:

o Receivables

o Cash and cash equivalents

o Trade and other payables (excluding other taxes and social security)

 

The table below sets out the carrying value of all financial instruments by
category and where applicable shows the valuation level used to determine the
fair value at each reporting date. The fair value of all financial assets and
financial liabilities is not materially different to the book value.

Credit risk

Financial assets, which potentially subject the Group to concentrations of
credit risk, consist principally of cash, short-term deposits and other
receivables. Cash balances are all held at recognised financial institutions.
Other receivables are presented net of allowances for doubtful receivables.
Other receivables currently form an insignificant part of the Group's business
and therefore the credit risks associated with them are also insignificant to
the Group as a whole.

Market risk

Cash flow interest rate risk

The Group has adopted a non-speculative policy on managing interest rate risk.
Only approved financial institutions with sound capital bases are used to
borrow funds and for the investments of surplus funds.

The Group seeks to obtain a favourable interest rate on its cash balances
through the use of bank deposits. The Group's bank paid a total of £52,348
(2024: £71,221) interest on cash balances during the year. At 31 December
2025, the Group had a cash balance of £1.519m (2024: £3.813m) which was made
up as follows:

Foreign currency risk

Foreign exchange risk is inherent in the Group's activities and is accepted as
such. The majority of the Group's expenses are denominated in Sterling and
therefore foreign currency exchange risk arises where any balance is held, or
costs incurred, in currencies other than Sterling. At 31 December 2025 and 31
December 2024, the currency exposure of the Group was as follows:

Liquidity risk

Any borrowing facilities are negotiated with approved financial institutions
at acceptable interest rates. All assets and liabilities are at fixed and
floating interest rate. The Group seeks to manage its financial risk to ensure
that sufficient liquidity is available to meet the foreseeable needs both in
the short and long term. See also references to Going Concern disclosures in
the Strategic Report.

Capital

The objective of the directors is to maximise shareholder returns and minimise
risks by keeping a reasonable balance between debt and equity. At 31 December
2025 all the Group's debt balances which related to Directors was fully
repaid.

 

 

 

 

 

26. Called up share capital

(i) On the 5 February 2025 a total of 50,000,000 shares at a price of 4p per
share were issued to Strategic Investors for a consideration of £2,000,000.
Linked to this transaction, 10,000,000 warrants exercisable at 6p per share
were issued. The net proceeds raised were to support planned drilling
operations in Trinidad and Morocco.

(ii) On 18 February 2025, 4,411,641 shares were issued to Challenger Energy
("CEG") to satisfy an initial cash - equivalent Consideration deposit of
USD250,000 for the acquisition of all of CEG's business, producing assets and
operations in Trinidad and Tobago. Acquisition of existing production, with
opportunities to enhance production and cash revenues, was progressed to
strengthen the Company's operating capabilities in Trinidad ahead of its
proposed Snowcap-3 appraisal well and to acquire additional infrastructure and
storage tank facilities to enable the Company to sell its oil production
directly into the downstream pipeline infrastructure.

(iii) On the 21 July 2025 a total of 20,000,000 shares at a price of 5p per
share were placed for a consideration of £1,000,000. Linked to this
transaction, 1,600,000 warrants exercisable at 5p per share were issued. The
net proceeds raised were to pay on 31 August 2025 deferred Consideration of
USD500,000 for the acquisition of CEG assets in Trinidad and Tobago and for
working capital for Trinidad and Morocco.

 

27. Reserves

28. Non-Controlling Interest

On 1st January 2025 a Group subsidiary, TRex Resources Trinidad Limited
acquired at an acquisition cost of USD1, 51% of the equity of Caribbean Rex
Limited, later renamed to Steeldrum Ventures Group Limited, ('SVG') and its
100% owned subsidiary, CEG Bonasse Limited, later renamed to Steeldrum Cedros
Limited. The remaining 49% of SVG's equity is held by the West Indian Energy
Group Limited.

On 1 September 2025 SVG, announced  the purchase of the entire share capital
of Challenger Energy Group Plc's St. Lucia-domiciled subsidiary company,
Columbus Energy (St. Lucia) Limited and its subsidiaries' business and
operations in Trinidad and Tobago and St Lucia at an acquisition cost of
USD750,000.

For the reporting period SVG  and its subsidiaries incurred a consolidated
loss of £529,864.

The share of the aforesaid loss attributable to the non-controlling interest
was £259,633 or 49% of the consolidated loss. The £259,633 has been shown
under Non-Controlling Interest in the Group's balance sheet and statement of
consolidated profit and loss.

29. Share based payments

The Black Scholes model has been used to fair value the options, the inputs
into the model were as follows:

-           Share price: £0.0445

-           Exercise price: £0.0550

-           Term: 7 years

-           Expected volatility: 185.71%

-           Expected dividend yield: 0%

-           Risk free rate: 4.02%

 

Share Options

The Group operates a share option plan for directors. Details of share options
granted and exercised during the year on a Director basis are noted below:

Share options

On 20 February 2025, the Company issued 45,000,000 share options at an
exercise price of 5.5p. The vesting conditions were as follows:

·      25% will be awarded on commencement of MOU-5 Drilling

·      25% after 9 months or announcement of the completion of the
acquisition of Challenger Energy Group Plc's Trinidad and Tobago companies,
whichever comes first

·      25% after 6 months or announcement of positive MOU-3 testing
results, whichever occurs first

·      25% on announcement of achieving 500boe/pd net to Predator in
Trinidad

 

At the reporting date, the Group had 80,355,486 share options outstanding
(2024: 35,355,486). The weighted average contractual life of options
outstanding at 31 December 2025 was 5.43 years (2024: 5.49 years)

 

 

Paul Griffiths

Share options issued during the year:

On the 20 February 2025, the Company issued 18,500,000 share options at an
exercise price of 5.5p (see above vesting conditions)

Share options exercised during the year:

No share options were exercised during the year.

Share options held as at year end:

Share options agreement dated 9 November 2022 - 4,171,881 share options at an
exercise price of 10.0p.

Share options agreement dated 12 May 2023 -3,328,119 share options at an
exercise price of 10.0p.

Share options agreement dated 12 May 2023 - 7,855,486 share options at an
exercise price of 8.0p.

Share options agreement dated 20 February 2025 - 18,500,000 share options at
an exercise price of 5.5p.

 

Steve Boldy

Share options issued during the year:

On the 20 February 2025, the Company issued 7,500,000 share options at an
exercise price of 5.5p (see above

vesting conditions).

Share options exercised during the year:

No share options were exercised during the year.

Share options held as at year end:

Share options agreement dated 1 October 2024 - 3,000,000 share options at an
exercise price of 10.5p.

Share options agreement dated 20 February 2025 - 7,500,000 share options at an
exercise price of 5.5p.

 

Alistair Jury

Share options issued during the year:

On the 20 February 2025, the Company issued 7,500,000 share options at an
exercise price of 5.5p (see above

vesting conditions).

 

Share options exercised during the year:

No share options were exercised during the year.

Share options held as at year end:

Share options agreement dated 5 July 2022 - 2,000,000 share options at an
exercise price of 8.125p.

Share options agreement dated 11 October 2023 - 3,000,00 share options at an
exercise price of 12.5p.

Share options agreement dated 20 February 2025 - 7,500,000 share options at an
exercise price of 5.5p.

 

Carl Kindinger

Share options issued during the year:

On the 20 February 2025, the Company issued 7,500,000 share options at an
exercise price of 5.5p (see above vesting conditions).

Share options exercised during the year:

No share options were exercised during the year.

Share options held as at year end:

Share options agreement dated 9 November 2022 - 2,000,000 share options at an
exercise price of 7.75p.

Share options agreement dated 11 October 2023 - 3,000,000 share options at an
exercise price of 12.5p.

Share options agreement dated 20 February 2025 - 7,500,000 share options at an
exercise price of 5.5p.

 

Moyra Scott

Share options issued during the year:

There were no share options issued during the year.

Share options exercised during the year:

No share options were exercised during the period.

Share options held as at year end:

Share options agreement dated 29 March 2023 - 3,000,000 share options at an
exercise price of 10.0p.

 

Geoffrey Leid

Share options issued during the year:

On the 20 February 2025, the Company issued 4,000,000 share options at an
exercise price of 5.5p (see above vesting conditions).

Share options exercised during the year:

No share options were exercised during the year.

Share options held as at year end:

Share options agreement dated 18 April 2024 - 3,000,000 share options at an
exercise price of 12.5p.

Share options agreement dated 20 February 2025 - 4,000,000 share options at an
exercise price of 5.5p.

 

Warrants

During the year ending 31 December 2025, the Company issued the following
warrants.

1 On 4 February 2025, 5,000,000 warrants were issued to Eva Pacific Pty Ltd
exercisable at 6.0p with an initial and current expiry date of 4 February
2028.

 

2 On 4 February 2025, 5,000,000 warrants were issued to Cynosure Capital Pty
Ltd exercisable at 6.0p with an initial and current expiry date of 4 February
2028.

 

During the year ended 31 December 2025 no warrants were exercised.

30. Reserves

Details of the nature and purpose of each reserve within owners' equity are
provided below:

·      Share capital represents the nominal value each of the shares in
issue.

·      Share Based Payments Reserve are included in the Consolidated
Statement of Changes in Equity and in the Consolidated Statement of Financial
Position and represent the accumulated balance of share benefit charges
recognised in respect of share options and warrants granted by the Company,
less transfers to retained losses in respect of options exercised or lapsed.

·      Warrants Issuance Cost Reserve are included in the Consolidated
Statement of Changes in Equity and in the Consolidated Statement of Financial
Position and represent the accumulated balance of charges recognised in
respect of warrants granted by the Company less transfers to retained losses
in respect of options exercised or lapsed.

·      The Retained Deficit Reserve represents the cumulative net gains
and losses recognised in the Group's statement of comprehensive income.

·      The Reconstruction Reserve arose through the acquisition of
Predator Oil & Gas Ventures Limited. This entity was under common control
and therefore merger accounting was adopted.

·      The NCI reserve in equity represents the portion of subsidiary's
net assets attributable to non controlling shareholders, ensuring that
ownership interests and changes in value are properly allocated between the
parent and minority holders.

31. Related party transactions

Transactions with key management personnel

Key management of the Group are the executive members of the Company board of
directors. Key management personnel remuneration includes the following
expenses:

Four Directors at the end of the period have share options receivable under
long-term incentive schemes. The highest paid Director received an amount of
£301,316 (2024: £177,315) from executive directors and technical consultancy
fees. The Company does not have employees. All personnel are engaged as
service providers by the Group's holding company Gelco, an entity controlled
by, Mr Geofrey Leid, a related party, was paid a consultancy fee of USD150,000
(£110,000) in 2025 for the services of Mr Geofrey Leid to the Group's
Trinidad based companies.

Share options:

On the 20 February 2025, share options with an exercise price of 5.5p were
awarded to the following Company directors:

Mr Geoffrey Leid, a director of the Group's Trinidad subsidiaries and a
consultant to the Group, was awarded

4,000,000 share options on 20 February 2025, at an exercise price of 5.5p.

Acquisitions:

The Company announced on 21 January 2025 the completion by T-Rex Resources
(Trinidad) Limited ("TRex"), a wholly owned subsidiary of Predator Oil &
Gas Holdings Plc, the acquisition of a 51% controlling interest in the issued
share capital of Caribbean Rex Limited ("CRL") for a consideration of USD1.
The West Indian Energy Group Limited (Wiegl), a company controlled by Mr
Geffrey Leid, owned the remaining 49% of CRL's equity at the time of the
aforesaid completion.

On 1 September 2025 the Company announced the purchase by CRL (later renamed
to Steeldrum Ventures Group Limited) of the entirety of Challenger Energy
Group Plc's St. Lucia-domiciled subsidiary company, Columbus Energy (St.
Lucia) Limited ("CEG Trinidad") and its subsidiaries' business and operations
in Trinidad and Tobago. Following completion of the transaction, Wiegl assumed
all liabilities, provisions and potential exposures of CEG Trinidad's
business, assets and operations in Trinidad and Tobago (which for the purposes
of the transaction were agreed to be USD4.25m), with the effect that the
Company has no residual exposure to CEG Trinidad's business and operations
(see note 19 for further details).

32. Contingent liabilities and capital commitments

Nature of work and cost over one year to five years:

A.   Trinidad and Tobago:

Various Trinidad and Tobago registered indirectly held subsidiary entities of
the Company have certain minimum work commitments under relevant licences in
Trinidad and Tobago which for 2026 and later generally include:

1. TRex

1.1. the Cory Moruga licence, at an estimated cost of £3m the drilling in
2026 of an exploration and or appraisal or development well: Snowcap-3

1.2. Post 2026 re-entering Snowcap-1 to bring the Herrera #8 Sand back onto
production;

1.3. Drilling an appraisal/exploration well to test all eight Herrera
reservoir intervals (Herrera #1 to #8 Sands)

1.4. A desktop study to plan for a future potential CO2 EOR project.

 

2. Goudron, Inniss-Trinity & Icacos Fields

Heavy or light workovers and infill programs:

-           Goudron licence: Up to 13 heavy workover wells and one
new development well

-           Iniss Trinity licence: One heavy workover per annum

-           Icacos licence: light workovers

 

There are no specific capital expenditure commitments attaching to the
abovementioned Trinidad workover and infill programs under terms of a services
agreement negotiated with NABI Construction (NABI). The subsidiaries receive
15% of revenues less taxes and royalties until NABI has recovered the capital
costs of the workovers / infills. After NABI's capital cost recovery the
subsidiaries receive 30% of revenues less taxes and royalties. NABI is
responsible for meeting all licence or IPSC obligations as applicable.

 

Delay, deferral and renegotiation of work commitments have historically been
typical for Trinidad licences.

 

B.   Morocco:

 

1. Guercif licence

In 2026 a new well MOU-6 to 950 metres to appraise and test the MOU-3 gas
sands to overcome formation damage. The estimated cost of this well is:

If an application for an Exploitation Concession is submitted in Q4 2026, the
Group has until Q1 2027 to elect whether or not to carry out further
exploration on the Guercif Licence in the area outside the limits of any
Exploitation Concession. Electing whether or not to enter the Second Extension
Period of the Guercif Petroleum Agreement, which involves committing to 3D
seismic and the drilling of one well, will depend upon a final review of
exploration prospects and the potential availability of funds arising from any
repayment of past costs related to the ongoing joint venture partnering
negotiations.

If electing not to go forward into the First Extension Period the Group will
have satisfied all its exploration licence commitments and will be entitled to
the return of its USD1.5mil bank guarantee.

 

33. Litigation

As at 31 December 2025, the Group is not currently involved in any litigation.

 

34. Post balance sheet events

1.         In January 2026 the grouping of the Trinidad and St Lucia
companies were re-structured as follows:

Steeldrum Icacos Trinidad limited (formerly CEG Icacos Trinidad Limited) was
sold by CEG Energy St Lucia Limited to Steeldrum Petroleum Group Limited and;

Steeldrum Cedros Trinidad Limited (formerly CEG Bonasse Trinidad Limited) was
sold by Steeldrum Ventures Group Limited (formerly Carribean Rex Limited) to
Steeldrum Petroleum Group Limited and;

Steeldrum Inniss-Trinity Trinidad Limited (formerly CEG Inniss-Trinity
Trinidad Limited) was sold by Steeldrum Oil Company Limited to Columbus Energy
St Lucia Limited .

 

2.         On 7 January 2026 the Company announced that:

Daily oil production increased by 19% during the previous month

2.1        GY-211 workover in Goudron field initially flowed 221 bopd
·

2.2        BON-17 in Bonasse field established new producing horizon ·

2.3        High-potential infield development well and two heavy
workovers in Goudron field to commence within the next month.

2.4        Fully-funded 2026 work programme to

2.4.1     Prepare to drill a new high impact development well in the
Goudron field based on the GY-211 results.

2.4.2     Commence two heavy workovers in the Goudron field. ·

2.4.3     Scheduled work programme targeting another significant increase
in field production. ·

2.4.4     Drilling, testing and geological programme for submission for
regulatory approval to drill the high impact Cory Moruga Snowcap-3 (designated
SC-3) appraisal/development well.

2.4.5     Completing an Independent Technical and Resources Report for the
81 km2 TGB-6 fan penetrated by MOU-3 and prepare to farmout.

 

3.         On 20 January 2026 the Company announced that it had
conditionally placed 128,571,419 million new ordinary shares of no par value
in the Company (the "Placing Shares") at a placing price of 3.5 pence each
(the "Placing Price") to raise £4.5m (before expenses) (the "Placing"). The
Proceeds of the Placing, less expenses, would be spent on:

3.1        Drilling and testing Snowcap-3 ("SC-3") appraisal and
development well and

3.2        Progressing joint venture partnering for the Guercif gas
asset to agree principles for funding the drilling and testing of the MOU-6
well and

3.3        a Phase 1 gas development contingent on the application in
2026 for an Exploitation Concession and

3.4        Completing an Independent Technical and Resources Report for
the 81 km2 TGB-6 fan penetrated by MOU-3 and prepare to farmout.

 

4.         On 22 January 2026 the Company announced the commencement
of drilling of

4.1        BON-18 commenced in Bonasse Field and

4.2        5 to 7 shallow development wells in Bonasse to follow BON-19
and

4.3        6 - 8 Heavy Workover programme commencing in Goudron field
in February and

4.4        Culminating in drilling Snowcap-3

 

Corporate information

For the year ended 31 December 2025

 

 

Directors
           Paul Stanard Griffiths (Chief Executive Officer)

 
Stephen Boldy (Non-Executive Chairman)

 
Alistair Jury (Non-Executive Director)

 
Carl Kindinger (Non-Executive Director)

 

 

Company Secretary
 Equiom (Jersey) Limited

 
3(rd) Floor,

 
One The Esplanade

 
St. Helier

 
Jersey, JE2 3QA

 

 

Registered office
           3(rd) Floor,

 
                          One The Esplanade

 
                          St. Helier

 
                          Jersey

JE2 3QA

Telephone +44 (0) 1534 760 100

 

 

Joint Broker and Placing Agent                       AlbR Capital
Limited

 
3(rd) Floor

 
80 Cheapside

 
London EC2V 6EE

 

 

Joint Broker and Placing Agent                       Oak Securities

 
90 Jermyn Street

 
London SW1Y 6JD

 

 

Corporate Advisor
   AlbR Capital Limited

 
3(rd) Floor

 
80 Cheapside

 
London EC2V 6EE

 

 

Auditors
PKF Littlejohn LLP

 
30 Churchill Place

 
Canary Wharf

 
London

 
E14 5RE

 

Corporate information - continued

 

Legal advisers to the Group as to English Law    Charles Russell Speechlys
LLP

 
5 Fleet Place

 
London EC4M 7RD

 

 

Legal advisers to the Group as to Jersey Law  Pinel Advocates

 
Channel House

 
Green Street

 
St. Helier

 
Jersey JE2 4UH

 

 

Competent Person
 Scorpion Geoscience Limited

 
Oakmoore Court

 
Kingswood Road

 
Hampton Lovett

 
            Droitwich

 
Worcestershire

 
WR9 0QH

 

 

Registrar
          Computershare Investor Services (Jersey) Limited

 
Queensway House

 
13 Castle Street

 
St. Helier

 
Jersey JE1 1ES

 

 

Financial PR
       Flagstaff Strategic and Investor Communications

 
1 Cornhill

 
London EC3V 3ND

 

 

Principal Bankers
    Barclays Bank Plc

 
13 Library Place

 
St. Helier

 
Jersey

 
JE4 8NE

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
 or visit
www.rns.com (http://www.rns.com/)
.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  FR BRGDSUUDDGLC



            Copyright 2019 Regulatory News Service, all rights reserved