Close

Form 6-K HEMISPHERE ENERGY CORP For: Dec 31

April 22, 2015 3:33 PM EDT

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Form 6-K

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934

For the month of April, 2015.

Commission File Number: 000-55253

Hemisphere Energy Corporation
(Translation of registrant's name into English)

Suite 2000, 1055 West Hastings Street, Vancouver, British Columbia, Canada V6E 2E9
(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F [X]              Form 40-F [   ]

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1) [   ]

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7) [   ]


DOCUMENTS FILED AS PART OF THIS FORM 6-K

See the Exhibit Index hereto.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

  Hemisphere Energy Corporation
   
Date: April 22, 2015
  /S/ DORLYN EVANCIC
  Dorlyn Evancic
  Chief Financial Officer

2


EXHIBIT INDEX

Exhibit Description
   
99.1 News release, dated April 22, 2015
99.2 2014 Audited Annual Financial Statements
99.3 2014 Annual Management’s Discussion and Analysis
99.4 Form 52-109FV1 Certificate of Annual Filings – CEO
99.5 Form 52-109FV1 Certificate of Annual Filings – CFO
99.6 Notice of Filing of 51-101F1 Information



HEMISPHERE ENERGY ANNOUNCES YEAR-END 2014
FINANCIAL AND OPERATING RESULTS

TSX-V: HME

Vancouver, British Columbia, April 22, 2015 – Hemisphere Energy Corporation (TSX-V: HME) ("Hemisphere" or the "Company") is pleased to announce its financial and operating results for the year ended December 31, 2014.

Hemisphere focused on developing its Atlee Buffalo and Jenner oil assets in 2014 resulting in substantial year-over-year growth both financially and operationally. A bought deal financing for $10.0 million was closed in May 2014 which allowed the Company to accelerate its first phase of development in Atlee Buffalo, southeast Alberta. Two back-to-back drilling programs took place in the summer and fall which contributed to production and reserves increases.

2014 Highlights

Increased average annual production by 48% to a record 683 boe/d (86% oil and NGL).
Achieved record fourth quarter production averaging 885 boe/d (86% oil and NGL).
Generated its highest ever annual revenue of $16.6 million, a 57% increase over 2013.
Increased oil and gas netback by 65% to $9.3 million.
Increased funds flow from operations by 76% to $6.7 million.
Reduced operating and transportation expenses by $0.71 per boe to $17.44 per boe.
Increased operating netback by 12% to $37.19 per boe.
Increased Proved plus Probable reserves by 61% to 3.3 million boe (88% oil & NGL).
Increased the value of Proved plus Probable reserves by 64% to $62.5 million (NPV10 BT).
Increased the credit facility by 40% from $10.5 million to $15.0 million.
Successfully drilled and placed on production 10 horizontal oil wells in Atlee Buffalo and two horizontal oil wells in Jenner.
Acquired an 85% working interest in 1.75 sections (1,120 acres) of land adjacent to the Company’s existing land base in Atlee Buffalo.
Shot two 3D seismic surveys in Atlee Buffalo and Jenner.
Solidified Hemisphere’s team and promoted Mr. Ian Duncan to Chief Operating Officer, appointed Ms. Ashley Ramsden-Wood to Vice President of Engineering, and appointed Mr. Richard Wyman to the Company’s Board of Directors.

Selected financial and operational highlights should be read in conjunction with Hemisphere’s audited annual financial statements and related Management’s Discussion and Analysis for the year ended December 31, 2014. These reports, including the Company’s Annual Information Form for the year ended December 31, 2014, are available on SEDAR at www.sedar.com and on Hemisphere’s website at www.hemisphereenergy.ca. All amounts are expressed in Canadian dollars.


Financial and Operating Summary

 

  Year Ended December 31  

Financial

  2014     2013(1)

Petroleum and natural gas revenue

$  16,635,279   $  10,573,199  

Petroleum and natural gas netback

  9,275,653     5,607,492  

Funds flow from operations(2)

  6,673,033     3,789,202  

   Per share, basic and diluted

  0.10     0.07  

Net loss

  (1,667,807 )   (510,266 )

   Per share, basic and diluted

  (0.02 )   (0.01 )

Capital expenditures, including acquisitions

  21,316,366     9,969,174  

Net debt(3)

  (11,644,609 )   (6,330,906 )

Bank indebtedness

  7,184,147     4,500,000  

Operating

           

Average daily production

           

   Oil (bbl/d)

  583     381  

   Natural gas (Mcf/d)

  593     474  

   NGL (bbl/d)

  2     3  

   Combined (boe/d)

  683     463  

   Oil and NGL weighting

  86%     83%  

Average sales prices

           

   Oil ($/bbl)

$  73.87   $  71.19  

   Natural gas ($/Mcf)

  4.08     3.45  

   NGL ($/bbl)

  54.85     68.60  

   Combined ($/boe)

$  66.68   $  62.55  

Operating netback ($/boe)

           

   Petroleum and natural gas revenue

$  66.68   $  62.55  

   Royalties

  12.05     11.23  

   Operating costs

  14.10     15.14  

   Transportation costs

  3.34     3.01  

   Operating netback(4)

$  37.19   $  33.17  
Notes:
(1) Certain amounts for 2013 have been restated as disclosed in Note 4 of the Company’s audited annual financial statements for the year ended December 31, 2014.
(2) Funds flow from operations is a non-IFRS measure that represents cash generated by operating activities, before changes in non-cash working capital and may not be comparable to measures used by other companies.
(3) Net debt is a non-IFRS measure calculated as current assets minus current liabilities including bank indebtedness and excluding flow-through premium.
(4) Operating netback is a non-IFRS measure calculated as the Company’s oil and gas sales, less royalties, operating expenses, and transportation costs per barrel of oil equivalent.

    As at  

Share Information

  December 31, 2014     December 31, 2013  

Common shares outstanding

  75,368,498     61,307,498  

Stock options outstanding

  5,970,000     5,680,000  

Warrants outstanding

  -     9,245,878  

Weighted-average shares outstanding
Basic and diluted

  70,075,412     54,479,558  

As announced April 21, 2015, the Company has restated certain financial information for the year ended December 31, 2013 (the "2013 Restatement") which has been disclosed in Note 4 of the audited annual financial statements for the year ended December 31, 2014.

The material changes included in the 2013 Restatement affect the Company’s impairment, depletion, and decommissioning costs and will have a positive impact, significantly reducing the Company’s loss in December 2013 by $3.3 million from $3.8 million to $0.5 million.

2 | P a g e


As a result of the adjustment of impairment and depletion costs due to the effects of International Financial Reporting Standards and a change in accounting policy applied retrospectively, Hemisphere’s petroleum and natural gas interests increased by $4.0 million. In addition, Hemisphere has incorporated the Alberta Energy Regulator updated decommissioning directive, which resulted in an increase in decommissioning liability of $0.7 million. The 2013 Restatement affects only non-cash items and therefore has no impact on cash flow.

The decision to restate followed an audit review and the impact was confirmed during the finalization of the Company’s 2014 audited annual financial statements. The 2013 Restatement has been released in conjunction with the filing of the Company’s audited annual financial statements for the year ended December 31, 2014.

2015 Outlook

Hemisphere continues to monitor the current market conditions and will apply a conservative approach to capital spending during this time of low commodity prices. The Company has no drilling commitments or material land expiries in 2015, and has deferred drilling activity until the second half of the year.

At current oil prices, Hemisphere’s production remains cash flow positive due to its low operating costs. The Company is presently optimizing its production base in the Jenner and Atlee Buffalo core areas while minimizing operating costs. Field estimated production for the first quarter of 2015 is approximately 980 boe/d (86% oil and NGL). Hemisphere will continue to focus on reducing its current net debt of approximately $10.6 million to expand its financial flexibility to pursue potential acquisitions and maximize long-term shareholder value. Hemisphere is well positioned to act quickly in response to a positive change in commodity prices with a large variety of low-risk development opportunities.

Annual General and Special Meeting of Shareholders

Hemisphere’s Annual General and Special Meeting of Shareholders is being held in the Pender Room of Oceanic Plaza, 1035 West Pender Street, Vancouver, British Columbia on Friday, June 5, 2015 at 9:00 a.m. (Pacific Daylight Time).

About Hemisphere Energy Corporation

Hemisphere Energy Corporation is a producing oil and gas company focused on developing conventional oil assets with low risk drilling opportunities. Hemisphere plans continual growth in production, reserves and cash flow by drilling existing projects and executing strategic acquisitions. Hemisphere trades on the TSX Venture Exchange as a Tier 1 issuer under the symbol "HME".

For further information, please contact:
Don Simmons, President & Chief Executive Officer
Telephone: (604) 685-9255
Email: [email protected]

Scott Koyich, Investor Relations
Telephone: (403) 619-2200
Email: [email protected]

Website: www.hemisphereenergy.ca

Forward-looking Statements

This news release contains "forward-looking statements" that are based on Hemisphere's current expectations, estimates, forecasts and projections. These forward-looking statements include statements regarding Hemisphere's outlook for our future operations, plans and timing for the commencement or advancement of exploration and development activities on our properties, and other expectations, intention and plans that are not historical fact. The words "estimates", "projects", "expects", "intends", "believes", "plans", or their negatives or other comparable words and phrases are intended to identify forward-looking statements. Such forward-looking statements are subject to risks, uncertainties and other factors that could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. Many of these factors are beyond the control of Hemisphere. Consequently, all forward-looking statements made in this news release are qualified by this cautionary statement and there can be no assurance that actual results or developments anticipated by Hemisphere will be realized. For the reasons set forth above, investors should not place undue reliance on such forward-looking statements. Hemisphere disclaims any intention or obligation to update or revise forward-looking information, whether as a result of new information, future events or otherwise.

3 | P a g e


A barrel of oil equivalent ("boe") may be misleading, particularly if used in isolation. A boe conversion ratio of 6 Mcf:1 Bbl is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead.

Definitions and abbreviations

bbl barrel   Mcf thousand cubic feet
bbl/d barrels per day   Mcf/d thousand cubic feet per day
$/bbl dollar per barrel   $/Mcf dollar per thousand cubic feet
boe barrel of oil equivalent   NGL natural gas liquids
boe/d    barrel of oil equivalent per day    NPV10    Net Present Value discounted at 10%, before tax
      BT  
Mboe thousands of barrels of oil equivalent      
$/boe dollar per barrel of oil equivalent   IFRS International Financial Reporting Standards

Neither the TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this news release.

4 | P a g e




25 MANAGEMENT’S REPORT

MANAGEMENT’S REPORT

To the Shareholders of Hemisphere Energy Corporation:

Management is responsible for the preparation of the financial statements and the consistent presentation of all other financial information that is publicly disclosed. The financial statements have been prepared in accordance with the accounting policies detailed in the notes to the financial statements and in accordance with IFRS and include estimates and assumptions based on management’s best judgment. Management maintains a system of internal controls to provide reasonable assurance that assets are safeguarded and that relevant and reliable financial information is produced in a timely manner. Independent auditors appointed by the shareholders have examined the financial statements. Their report is presented with the financial statements. The Audit Committee, consisting of independent members of the Board of Directors, has reviewed financial statements with management and the independent auditors. The Board of Directors has approved the financial statements on the recommendation of the Audit Committee.

Vancouver, British Columbia
April 21, 2015

(signed) “Don Simmons”   (signed) “Dorlyn Evancic”
Don Simmons, President & CEO   Dorlyn Evancic, Chief Financial Officer

Hemisphere Energy Corporation 



INDEPENDENT AUDITORS’ REPORT   26 

INDEPENDENT AUDITORS’ REPORT

To the Shareholders of Hemisphere Energy Corporation:

We have audited the accompanying financial statements of Hemisphere Energy Corporation, which comprise the statements of financial position as at December 31, 2014, December 31, 2013 and January 1, 2013, and the statements of loss and comprehensive loss, changes in shareholders' equity and cash flows for the years ended December 31, 2014 and 2013, and the ten months ended December 31, 2012, and a summary of significant accounting policies and other explanatory information.

Management's Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these financial statements in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board, and for such internal control as management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

Auditors’ Responsibility
Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with Canadian generally accepted auditing standards and the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity's preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity's internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.

We believe that the audit evidence we have obtained in our audits is sufficient and appropriate to provide a basis for our audit opinion.

Opinion
In our opinion, the financial statements present fairly, in all material respects, the financial position of Hemisphere Energy Corporation as at December 31, 2014, December 31, 2013 and January 1, 2013, and its financial performance and its cash flows for the years ended December 31, 2014 and 2013, and the ten months ended December 31, 2012 in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board.

Hemisphere Energy Corporation 



27   INDEPENDENT AUDITORS’ REPORT

Comparative Information
Without modifying our opinion, we draw attention to Note 4 to the financial statements as at December 31, 2013 and January 1, 2013, and for the year ended December 31, 2013 and for the ten months ended December 31, 2012, which indicates that the comparative information presented has been restated.


Chartered Accountants

Vancouver, Canada
April 21, 2015

Hemisphere Energy Corporation



AUDITED ANNUAL FINANCIAL STATEMENTS   28 

STATEMENTS OF FINANCIAL POSITION
(Expressed in Canadian dollars)

    Notes     December 31,     December 31,     January 1,  
          2014     2013     2013  

 

              (Restated Note 4 )   (Restated Note 4 )

Assets

                       

Current assets

                       

 Accounts receivable

  6(a) $  1,304,252   $  1,042,407   $  904,454  

 Prepaid expenses

        132,929     103,172     115,769  

 

        1,437,181     1,145,579     1,020,223  

 

                       

Non-current assets

                       

 Reclamation deposits

  10     105,535     105,535     100,535  

 Exploration and evaluation assets

  8, 12     2,896,887     2,000,613     1,766,856  

 Property and equipment

  9, 12     42,870,113     27,411,445     20,424,419  

 Deferred tax assets

  18     1,641,916     1,532,405     1,174,832  

Total assets

      $  48,951,632   $  32,195,577   $  24,486,865  

 

                       

Liabilities

                       

Current liabilities

                       

 Bank indebtedness

  12   $  7,184,147   $  4,500,000   $  1,035,000  

 Accounts payable and accrued liabilities

        5,897,643     2,976,485     3,912,818  

 Flow-through premium liability

  13     -     369,240     -  

 

        13,081,790     7,845,725     4,947,818  

 

                       

Non-current liabilities

                       

 Decommissioning obligations

  10     5,177,607     2,011,282     467,235  

 

        18,259,397     9,857,007     5,415,053  

 

                       

Shareholders’ Equity

                       

Capital stock

  13     51,881,960     42,127,674     38,805,193  

Share-based payment reserve

  13(b)   2,513,122     2,574,789     2,214,325  

Warrant reserve

  13(c)   -     204,479     183,572  

Deficit

        (23,702,847 )   (22,568,372 )   (22,131,278 )

Total shareholders’ equity

        30,692,235     22,338,570     19,071,812  

Total liabilities and shareholders’ equity

      $  48,951,632   $  32,195,577   $  24,486,865  
                       
Commitment   (Note 14)                    

The accompanying notes are an integral part of these financial statements.

On Behalf of the Board of Directors

(signed) “Bruce McIntyre”   (signed) “Don Simmons”
Bruce McIntyre, Director   Don Simmons, Director

Hemisphere Energy Corporation 



29   AUDITED ANNUAL FINANCIAL STATEMENTS

STATEMENTS OF LOSS AND COMPREHENSIVE LOSS
(Expressed in Canadian dollars)

          Year Ended     Year Ended     10 Months Ended  
    Note     December 31, 2014     December 31, 2013     December 31, 2012  

 

              (Restated Note 4 )   (Restated Note 4 )

Oil and natural gas revenue

      $  16,635,279   $  10,573,199   $  7,875,723  

 Royalties

        (3,008,377 )   (1,898,532 )   (1,371,883 )

Net oil and natural gas revenue

      13,626,902     8,674,667     6,503,840  

 

                       

Expenses

                       

  Production and operating

        4,351,248     3,067,174     1,846,532  

  Exploration and evaluation

  8     190,887     116,006     120,882  

  Depletion and depreciation

  9     5,360,989     3,733,693     2,943,262  

  General and administrative

  13(b)   2,654,943     1,877,376     1,527,505  

  Impairment of property and equipment

  9     2,702,925     556,371     184,938  

 

        15,260,992     9,350,620     6,623,119  

Results from operating activities

      (1,634,090 )   (675,953 )   (119,279 )

  Finance expense

  11     (276,347 )   (195,775 )   (40,459 )

  Gain on disposition

        2,942     3,889     -  

  Flow-through share premium recovery

  13(a)   369,240     -     -  

Loss before income taxes

        (1,538,255 )   (867,839 )   (159,738 )

  Deferred tax (expense) recovery

  18     (129,552 )   357,573     (312,307 )

Net loss and comprehensive loss for the period

    $  (1,667,807 ) $  (510,266 ) $  (472,045 )

Loss per share

                       

  Basic and diluted

  13(d) $  (0.02 ) $  (0.01 ) $  (0.01 )

The accompanying notes are an integral part of these financial statements.

Hemisphere Energy Corporation 



AUDITED ANNUAL FINANCIAL STATEMENTS   30 

STATEMENTS OF CASH FLOWS
(Expressed in Canadian dollars)

    Year Ended     Year Ended     10 Months Ended  
    December 31, 2014     December 31, 2013     December 31, 2012  

 

        (Restated Note 4 )   (Restated Note 4 )

Operating activities

                 

Loss for the period

$  (1,667,807 ) $  (510,266 ) $  (472,045 )

Items not affecting cash

                 

Depletion, depreciation and accretion

  5,427,765     3,740,206     2,957,585  

Impairment of property and equipment

  2,702,925     556,371     184,938  

Flow through share premium recovery

  (369,240 )   -     -  

 Gain on disposition

  (2,942 )   -     -  

 Deferred tax expense (recovery)

  129,552     (357,573 )   312,307  

 Share-based payments

  452,780     360,464     282,872  

Funds flow from operations

  6,673,033     3,789,202     3,265,657  

Changes in non-cash working capital (Note 16)

  (13,353 )   (123,928 )   406,975  

Cash provided by operating activities

  6,659,680     3,665,274     3,672,632  

Investing activities

                 

Property and equipment expenditures

  (19,476,818 )   (8,915,499 )   (8,193,606 )

Exploration and evaluation expenditures

  (1,889,546 )   (1,057,814 )   (3,573,912 )

 Reclamation deposits

  -     (5,000 )   51,442  

Proceeds from disposition of property and equipment

  50,000     -     -  

Changes in non-cash working Capital (Note 16)

  2,642,909     (947,511 )   2,665,666  

Cash used in investing activities

  (18,673,455 )   (10,925,824 )   (9,050,410 )

Financing activities

                 

Shares issued for cash, net of issue costs

  9,329,628     3,785,800     2,158,880  

Change in non-cash working Capital (Note 16)

  -     9,750     -  

Cash provided by financing activities

  9,329,628     3,795,550     2,158,880  

Outflow of cash

  (2,684,147 )   (3,465,000 )   (3,218,898 )

Cash (bank indebtedness),

                 

beginning of period

  (4,500,000 )   (1,035,000 )   2,183,898  

Bank indebtedness, end of period

$  (7,184,147 ) $  (4,500,000 ) $  (1,035,000 )

The accompanying notes are an integral part of these financial statements.
Supplemental cash flow information (Note 16)

Hemisphere Energy Corporation 



31   AUDITED ANNUAL FINANCIAL STATEMENTS

STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Expressed in Canadian dollars)

        Number of           Share-based                    
        common           payment     Warrant     Deficit        

 

  Note   shares     Capital stock     reserve     reserve     (Restated Note 4 )   Total Equity  

Balance, February 29, 2012

      50,374,701   $  36,719,485   $  1,931,453   $  110,400   $  (21,659,233 ) $  17,102,105  

Warrant exercises

  13 (a)   1,752,047     1,051,228     -     -     -     1,051,228  

Stock option exercise

  13 (a)   5,000     1,250     -     -     -     1,250  

Share-based payments

  13 (b)   -     -     282,872     -     -     282,872  

Share issuance

  13 (a)   1,829,300     1,115,873     -     73,172     -     1,189,045  

Share issuance costs

  13 (a)   -     (82,643 )   -     -     -     (82,643 )

Net loss for the period

      -     -     -     -     (472,045 )   (472,045 )

Balance, December 31, 2012

      53,961,048     38,805,193     2,214,325     183,572     (22,131,278 )   19,071,812  

Non-flow-through share issuance

  13 (a)   4,269,450     2,262,808     -     94,079     -     2,356,887  

Flow-through share issuance

  13 (a)   3,077,000     2,000,050     -     -     -     2,000,050  

Share-based payments

  13 (b)   -     -     360,464     -     -     360,464  

Share issuance costs

  13 (a)   -     (571,137 )   -     -     -     (571,137 )

Premium on issuance of flow-

                                       

through shares

  13 (a)   -     (369,240 )   -     -     -     (369,240 )

Expiry of warrants

  13 (c)   -     -     -     (73,172 )   73,172     -  

Net loss for the year

      -     -     -     -     (510,266 )   (510,266 )

Balance, December 31, 2013

      61,307,498     42,127,674     2,574,789     204,479     (22,568,372 )   22,338,570  

Non-flow-through share issuance

  13 (a)   13,333,500     10,000,125     -     -     -     10,000,125  

Share-based payments

  13 (b)   -     -     452,780     -     -     452,780  

Share issuance costs, net of tax

  13 (a)   -     (680,408 )   -     -     -     (680,408 )

Exercise of stock options

  13 (a)   690,000     404,944     (184,094 )   -     -     220,850  

Expiry of stock options

  13 (b)   -     -     (1,159 )   -     1,159     -  

Exercise of warrants

  13 (a)   37,500     29,625     -     (1,500 )   -     28,125  

Expiry of warrants

  13 (c)   -     -     (329,194 )   (202,979 )   532,173     -  

Net loss for the year

      -     -     -     -     (1,667,807 )   (1,667,807 )

Balance, December 31, 2014

      75,368,498   $  51,881,960   $  2,513,122   $  -   $  (23,702,847 ) $  30,692,235  

The accompanying notes are an integral part of these financial statements.

Hemisphere Energy Corporation 



NOTES TO THE FINANCIAL STATEMENTS   32 

NOTES TO THE FINANCIAL STATEMENTS
For the years ended December 31, 2014 and December 31, 2013,
and ten months ended December 31, 2012
(Expressed in Canadian dollars)

1.

Nature and Continuance of Operations

Hemisphere Energy Corporation (the "Company") was incorporated under the laws of British Columbia on March 6, 1978. The Company’s principal business is the acquisition, exploration, development and production of petroleum and natural gas interests in Canada. It is a publicly traded company listed on the TSX Venture Exchange under the symbol "HME". The Company’s head office is located at Suite 2000, 1055 West Hastings Street, Vancouver, British Columbia, Canada V6E 2E9.

2.

Basis of Presentation


  (a)

Statement of compliance

These financial statements are prepared in accordance with International Financial Reporting Standards ("IFRS"), as issued by the International Accounting Standards Board ("IASB").

These financial statements were authorized for issuance by the Board of Directors on April 21, 2015.

  (b)

Basis of presentation

These financial statements have been prepared on a historical cost basis, except for financial instruments and share-based payments, which are stated at their fair values. In addition, these financial statements have been prepared using the accrual basis of accounting, except for cash flow information.

During 2012, the Company changed its year end from February 29 to December 31, resulting in a ten month period presented for the December 31, 2012 financial statements.

  (c)

Functional and presentation currency

These annual financial statements are presented in Canadian dollars, which is the Company’s functional currency.

  (d)

Use of estimates and judgments

The preparation of these financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions that may affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may materially differ from these estimates. Revisions to accounting estimates are recognized in the year in which the estimates are revised and in any future years affected.

Hemisphere Energy Corporation 



33   NOTES TO THE FINANCIAL STATEMENTS

The following are the accounting policies that are subject to such judgments and the key sources of estimation uncertainty that the Company believes could have the most significant impact on the reported results and financial position.

Critical accounting judgments

Reserves

The estimate of oil and natural gas reserves is integral to the calculation of the amount of depletion charged to the statements of loss and comprehensive loss and is also a key determinant in assessing whether the carrying value of any of the Company’s development and production assets have been impaired. Changes in reported reserves can impact asset carrying values due to changes in expected future cash flows.

The Company’s Proved and Probable reserves are evaluated and reported on by independent reserve engineers at least annually in accordance with Canadian Securities Administrators’ National Instrument 51-101 Standards of Disclosure of Oil and Gas Activities ("NI 51-101"). Proved reserves are those reserves that can be estimated with a high degree of certainty to be recoverable. It is 90% likely that the actual remaining quantities recovered will exceed the estimated Proved reserves. Probable reserves are those additional reserves that are less certain to be recovered than Proved reserves. Reserve estimation is based on a variety of factors including engineering data, geological and geophysical data, projected future rates of production, commodity pricing and timing of future expenditures, all of which are subject to significant judgment and interpretation.

Identification of cash-generating units ("CGUs")

The Company’s assets are aggregated into CGUs for the purpose of calculating impairment. CGUs are based on an assessment of the unit’s ability to generate independent cash inflows. The determination of these CGUs was based on management’s judgment in regards to shared infrastructure, geographical proximity, petroleum type and similar exposure to market risk and materiality.

Recoverability of asset carrying values

At each reporting date, the Company assesses its petroleum and natural gas properties and exploration and evaluation assets for possible impairment, to determine if there is any indication that the carrying amounts of the assets may not be recoverable. An assessment is also made at each reporting date to determine whether there is an indication that previously recognized impairment losses no longer exist or have decreased. Determination as to whether and how much an asset is impaired, or no longer impaired, involves management estimates on highly uncertain matters such as future commodity prices, discount rates, production profiles, operating costs, future capital costs and reserves. Changes in circumstances may impact these estimates which may impact the recoverable amount of assets. Any change in the impairment loss or reversal of impairment loss could have a material financial impact in future periods but future depletion expense would be impacted as a result.

Hemisphere Energy Corporation 



NOTES TO THE FINANCIAL STATEMENTS   34 

Critical accounting estimates

Decommissioning obligations

Decommissioning costs will be incurred by the Company many years into the future. Amounts recorded for decommissioning obligations require the use of management’s best estimates of future decommissioning expenditures, expected timing of expenditures and future inflation rates. The estimates are based on internal and third party information and calculations are subject to changes in laws and regulations, public expectations, prices, discovery and analysis of site conditions, and changes in clean up technology. Actual costs and outflows can differ from estimates and may have a material impact on earnings or financial position. For more information on the Company’s decommissioning obligations, see Note 10.

Business combination

Business combinations are accounted for using the acquisition method. Under this method, management makes estimates of the fair value of assets acquired and liabilities assumed which includes assessing the value of petroleum and natural gas properties based upon the estimation of recoverable quantities of Proved and Probable reserves being acquired.

Share-based payments

The Company measures the cost of its share-based payments to directors, officers, employees and consultants by reference to the fair value of the equity instruments using the Black-Scholes option pricing model at the date they are granted. The assumptions used in determining fair value include: expected life of the options, risk-free rates of return and stock price volatility. Changes to assumptions may have a material impact on the amounts presented. For more information on the Company’s share-based payments see Note 13(b).

Income taxes

Related assets and liabilities are recognized for the estimated tax consequences between amounts included in the financial statements and their tax base using substantively enacted future income tax rates. Timing of future revenue streams and future capital spending changes can affect the timing of any temporary differences, and accordingly, affect the amount of the deferred tax asset or liability calculated at a point in time. These differences could materially impact earnings.

Hemisphere Energy Corporation 



35   NOTES TO THE FINANCIAL STATEMENTS

3.

Significant Accounting Policies


  (a)

Financial instruments


  (i)

Financial assets

The Company classifies its financial assets in the following categories: held-to-maturity, fair value through profit or loss ("FVTPL"), loans and receivables, and available-for-sale ("AFS"). The classification depends on the purpose for which the financial assets were acquired. Management determines the classification of financial assets at recognition.

Held-to-maturity

Held-to-maturity financial assets are recognized on a trade-date basis and are initially measured at fair value using the effective interest rate method. The Company has no assets classified as held-to-maturity.

Financial assets at fair value through profit or loss

Financial assets at FVTPL are initially recognized at fair value with changes in fair value recorded through profit or loss.

Loans and receivables

Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are classified as current assets or non-current assets based on their maturity date. Loans and receivables are carried at amortized cost less any impairment. Loans and receivables are comprised of accounts receivable and reclamation deposits.

Available-for-sale financial assets

AFS financial assets are non-derivatives that are either designated as available-for-sale or not classified in any of the other financial asset categories. Changes in the fair value of AFS financial assets are recognized as other comprehensive income and classified as a component of equity.

Management assesses the carrying value of any AFS financial assets at least annually and any impairment charges are also recognized in profit or loss. When financial assets classified as AFS are sold, the accumulated fair value adjustments recognized in other comprehensive income are included in profit or loss. The Company does not have any financial instruments classified as AFS.

Hemisphere Energy Corporation 



NOTES TO THE FINANCIAL STATEMENTS   36 

  (ii)

Financial liabilities

Borrowings and other financial liabilities

Borrowings and other financial liabilities are non-derivatives and are recognized initially at fair value, net of transaction costs incurred, and are subsequently stated at amortized cost. Any difference between the amounts originally received, net of transaction costs, and the redemption value is recognized in profit or loss over the period to maturity using the effective interest method.

Borrowings and other financial liabilities are classified as current or non-current based on their maturity date. Financial liabilities are comprised of accounts payable and accrued liabilities and bank indebtedness.

  (iii)

Fair value hierarchy

Fair value measurements of financial instruments are required to be classified using a fair value hierarchy that reflects the significance of inputs in making the measurements. The levels of the fair value hierarchy are defined as follows:

Level 1 - Quoted prices (unadjusted) in active markets for identical assets or liabilities.

Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.

Level 3 - Inputs for the asset or liability that are not based on observable market data.

Additional disclosure on the measurement of financial instruments is provided in Note 5.

  (b)

Revenue

Revenue from the sale of petroleum and natural gas is recorded when title passes to an external party and is based on volumes delivered to customers at contractual delivery points and rates, and collectability is reasonably assured. The costs associated with delivery, including operating and maintenance costs, transportation and royalty expenses, are recognized during the same period in which the related revenue is earned and reported.

  (c)

Joint interest operations

Some of the Company’s petroleum and natural gas activities are jointly conducted with other venturers who have direct ownership in and jointly control the operations of the ventures. Accordingly the financial statements reflect the Company’s share of joint assets, liabilities, revenues and expenses.

Hemisphere Energy Corporation 



37   NOTES TO THE FINANCIAL STATEMENTS

  (d)

Property and equipment and exploration and evaluation assets


  (i)

Pre-exploration expenditures

Expenditures made by the Company before acquiring the legal right to explore in a specific area do not meet the definition of an asset and therefore are expensed as incurred.

  (ii)

Exploration and evaluation expenditures

Costs incurred once the legal right to explore has been acquired are capitalized as exploration and evaluation assets. These costs include, but are not limited to, exploration license expenditures, leasehold property acquisition costs, evaluation costs, drilling costs directly attributable to an identifiable well, and directly attributable general and administrative costs. These costs are accumulated in cost centers by property and are not subject to depletion until technical feasibility and commercial viability has been determined.

Exploration and evaluation assets are assessed for impairment when facts and circumstances suggest that the carrying amount exceeds the recoverable amount.

The technical feasibility and commercial viability are considered to be determinable when Proved and Probable reserves have been identified. A review of each exploration license or field is carried out, at each reporting date, to ascertain whether Proved and Probable reserves have been discovered. Upon determination of Proved and Probable reserves, exploration and evaluation assets attributable to those reserves are tested for impairment and reclassified from exploration and evaluation assets to petroleum and natural gas properties.

  (iii)

Property and equipment

Items of property and equipment, which include petroleum and natural gas development and production assets, are measured at cost less accumulated depletion and depreciation and impairment losses.

Gains and losses on disposal of an item of property and equipment, including petroleum and natural gas properties, are determined by comparing the proceeds from disposal with the carrying amount of property and equipment and are recognized in profit or loss.

  (iv)

Subsequent costs

Costs incurred subsequent to the determination of technical feasibility and commercial viability and the costs of replacing parts of property and equipment are recognized as petroleum and natural gas properties only when they increase the future economic benefits embodied in the specific asset to which they relate. All other expenditures are recognized in profit or loss as incurred. Such capitalized petroleum and natural gas properties generally represent costs incurred in developing Proved and/or Probable reserves and bringing in or enhancing production from such reserves, and are accumulated on a field or geotechnical area basis. The carrying amount of any replaced or sold component is derecognized. The costs of the day-to-day servicing of property and equipment are recognized in profit or loss as incurred.

Hemisphere Energy Corporation



NOTES TO THE FINANCIAL STATEMENTS   38 

  (v)

Depletion and depreciation

Depletion of petroleum and natural gas properties is determined using the unit-of-production method based on production volumes in relation to total estimated Proved and Probable reserves as determined annually by independent engineers and determined in accordance with NI 51-101. Natural gas reserves and production are converted at the energy equivalent of six thousand cubic feet to one barrel of oil.

The calculation of depletion and depreciation is based on total capitalized costs plus estimated future development costs of Proved and Probable non-producing and undeveloped reserves less the estimated net realizable value of production equipment and facilities after the Proved reserves are fully produced.

Proved reserves are estimated using independent reserve engineer reports and represent 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 a 50 percent statistical probability that the actual quantity of recoverable reserves will be more than the amount estimated as Proved and Probable and a 50 percent statistical probability that it will be less. The equivalent statistical probabilities for the proved component of Proved and Probable reserves are 90 percent and 10 percent, respectively.

Such reserves may be considered commercially producible if management has the intention of developing and producing them. Such intention is based upon:

 

A reasonable assessment of the future economics of such production;

A reasonable expectation that there is a market for all or substantially all the expected oil and natural gas production; and

Evidence that the necessary production, transmission and transportation facilities are available or can be made available.

Reserves may only be considered Proved if supported by either actual production or conclusive formation tests. The area of reservoir considered Proved includes (a) that portion delineated by drilling and defined by as-oil and/or oil-water contacts, if any, or both, and (b) the immediately adjoining portions not yet drilled, but which can be reasonably judged as economically productive on the basis of available geophysical, geological and engineering data. In the absence of information on fluid contacts, the lowest known structural occurrence of oil and natural gas controls the lower Proved limit of the reservoir.

Hemisphere Energy Corporation 



39   NOTES TO THE FINANCIAL STATEMENTS

Reserves that can be produced economically through application of improved recovery techniques such as fluid injection are only included in the Proved classification when successful testing by a pilot project, the operation of an installed program in the reservoir or other reasonable evidence (such as, experience of the dame techniques on similar reservoirs or reservoir simulation studies) provides support for the engineering analysis on which the project or program was based.

Depreciation of other equipment is provided for on a 20-30% declining balance basis. Depreciation methods, useful lives and residual values are reviewed at each reporting date.

  (vi)

Impairment

Exploration and evaluation assets are assessed for impairment when they are reclassified to developing and producing assets, as petroleum and natural gas properties, and also if facts and circumstances suggest that the carrying amount exceeds the recoverable amount.

An impairment is recorded when the recoverable amount of an asset is less than the respective carrying amount. Recoverable amount is the higher of its fair value less cost to sell and value in use. Fair value is the price that would be received from selling an asset in an orderly transaction between market participants. Fair value less costs to sell can be determined by using an observable market or by using discounted future net cash flows of Proved and Probable reserves using forecasted prices and costs. Value in use is determined by estimating the present value of the future net cash flows expected to be derived from the continued use of the asset or CGU.

Exploration and evaluation assets are grouped together with the Company's CGUs when they are assessed for impairment, both at the time of any triggering facts and circumstances as well as upon their eventual reclassification to developing and producing assets (petroleum and natural gas properties).

An impairment loss is recognized if the carrying amount of an asset or its CGU exceeds its estimated recoverable amount. A CGU's recoverable amount is the higher of its fair value less costs to sell and its value in use. Impairment losses are recognized in profit or loss. Impairment losses recognized in respect of CGUs are allocated first to reduce the carrying amount of goodwill, if any, allocated to the units and then to reduce carrying amounts of other assets in the unit (group of units) on a pro rata basis.

Impairment losses recognized in prior years are assessed at each reporting date for any indications that the loss has decreased or no longer exists. An impairment loss is reversed if there has been a change in the estimates used to determine the recoverable amount. An impairment loss is reversed only to the extent that the asset's carrying amount does not exceed the carrying amount that would have been determined, net of depletion and depreciation, if no impairment loss had been recognized.

Hemisphere Energy Corporation



NOTES TO THE FINANCIAL STATEMENTS   40 

  (e)

Decommissioning obligations

Decommissioning obligations are measured at the present value of management’s best estimate of expenditures required to settle the present obligation at the statement of financial position date. Subsequent to the initial measurement, the obligation is adjusted at the end of each period to reflect the passage of time and changes in the estimated future cash flows underlying the obligation. The increase in the provision due to the passage of time is recognized as finance costs whereas increases/decreases due to changes in the estimated future cash flows are capitalized. Actual costs incurred upon settlement of the decommissioning obligations are charged against the provision.


  (f)

Share-based payments

The Company has a stock option plan that is described in Note 13(b). Share-based payments to employees are measured at the fair value of the instruments issued and are amortized over the vesting periods. Share-based payments to non-employees are measured at the fair value of the goods or services received or the fair value of the equity instruments issued, if it is determined the fair value of the goods or services cannot be reliably measured, and are recorded at the date the goods or services are received. The amount recognized as an expense is adjusted to reflect the number of awards expected to vest. The offset to the recorded cost is to share-based payments reserve. Consideration received on the exercise of stock options is recorded as capital stock and the related share-based payments reserve is transferred to capital stock. Charges for options that are forfeited before vesting are reversed from share-based payments reserve. For those options that expire after vesting, the recorded value is transferred to deficit.

  (g)

Equity units

The Company uses the residual value method with respect to the measurement of equity units. The proceeds from the issue of units is allocated between common shares and share purchase warrants on a residual value basis, wherein the fair value of the common shares is based on the market close on the date the units are issued; the balance, if any, is allocated to the attached warrants. Share issue costs are netted against share proceeds.

  (h)

Flow-through shares and units

The Company may, from time to time, issue flow-through common shares to finance its petroleum and natural gas exploration activities. Canadian income tax law permits the Company to renounce to the flow-through shareholders the income tax attributes of certain petroleum and natural gas exploration and evaluation costs financed by such shares. A liability is recognized for any premium on the flow-through shares and is subsequently reversed as the Company incurs qualifying Canadian exploration expenses.

In circumstances where the Company has issued flow-through shares by way of a unit offering, the proceeds are allocated first to common shares based on the market close at the time the units are priced, and any residual value is allocated next to the warrants reserve based on the fair value of the warrant component using the Black-Scholes option pricing model on grant date. Any remaining residual value is then recognized as a liability for the premium on the flow-through shares.

Hemisphere Energy Corporation 



41   NOTES TO THE FINANCIAL STATEMENTS

  (i)

Income taxes

Income tax expense comprises current and deferred tax. Income tax expense is recognized in profit or loss, except to the extent that it relates to items recognized directly in equity, in which case it is recognized in equity.

Current income tax expense is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at the reporting date, and any adjustment to tax payable in respect of previous years.

Deferred income tax is recognized using the balance sheet liability method, providing for temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. Deferred income tax is measured at the tax rates that are expected to be applied to temporary differences when they reverse, based on the laws that have been enacted or substantively enacted by the reporting date. Deferred income tax assets and liabilities are offset if there is a legally enforceable right to offset and they relate to income taxes levied by the same tax authority on the same taxable entity, or on different tax entities, but they intend to settle current tax liabilities and assets on a net basis or their tax assets and liabilities will be realized simultaneously.

A deferred tax asset is recognized to the extent that it is probable that future taxable profits will be available against which the temporary difference can be utilized. Deferred income tax assets are reviewed at each reporting date and are reduced to the extent that it is no longer probable that the related tax benefit will be realized.

  (j)

Loss per share

Basic loss per share is calculated by dividing the profit or loss attributable to common shareholders of the Company by the weighted-average number of common shares outstanding during the period. Diluted earnings per share is determined by adjusting the profit or loss attributable to common shareholders and the weighted-average number of shares outstanding for the effects of dilutive instruments such as options and warrants.

The Company uses the treasury stock method to compute the dilutive effect of options, warrants and similar instruments. Under this method the dilutive effect on earnings per share is calculated presuming the exercise of outstanding options, warrants and similar instruments. It assumes that proceeds received from the exercise of stock options and warrants would be used to repurchase common shares at the average market price during the year. However, the calculation of diluted loss per share excludes the effects of various conversions and exercise of options and warrants that would be anti-dilutive.

Hemisphere Energy Corporation



NOTES TO THE FINANCIAL STATEMENTS   42 

Shares held in escrow other than where their release is subject to the passage of time are excluded from the computation of loss per share until the conditions for their release are satisfied.

  (k)

Changes in accounting policies


  a.

Accounting policies adopted

Effective January 1, 2014, the Company adopted the following:

  (i)

Amendment to IAS 36 Impairment of Assets, requires additional disclosure on the recoverable amounts of an impaired CGU. The adoption of this amendment had no impact on the amounts recorded in the financial statements for the year ended December 31, 2014 or on the comparative periods

     
  (ii)

IFRIC 21 Levies, clarifies the requirements for recognizing a liability for a levy imposed by a government. The adoption of this standard had no impact on the amounts recorded in the financial statements for the year ended December 31, 2014 or on the comparative periods.


  (iii)

The Company changed its accounting for depleting its petroleum and natural gas properties. The Company changed from using the unit-of-production method based on production volumes in relation to total estimated Proved reserves to total estimated Proved and Probable reserves. The change in policy has been applied retrospectively (see Note 4).


  b.

Future accounting pronouncements

The IASB or IFRIC have issued pronouncements effective for accounting periods beginning on or after January 1, 2015. Only those which may significantly impact the Company are discussed below:

  (i)

IFRS 15 Revenue from Contracts with Customers provides a single, principles based five-step model to be applied to all contracts with customers.

The five steps in the model are as follows:

  o Identify the contract with the customer
  o Identify the performance obligations in the contract
  o Determine the transaction price
  o Allocate the transaction price to the performance obligations in the contracts
o Recognize revenue when (or as) the entity satisfies a performance obligation.

Guidance is provided on topics such as the point in which revenue is recognized, accounting for variable consideration, costs of fulfilling and obtaining a contract and various related matters. New disclosures about revenue are also introduced. Applicable to the Company's annual period beginning on January 1, 2017. The Company has not assessed the impact of this pronouncement.

Hemisphere Energy Corporation 



43   NOTES TO THE FINANCIAL STATEMENTS

  (ii)

IFRS 9 Financial Instruments (2014) is a finalized version of IFRS 9, which contains accounting requirements for financial instruments, replacing IAS 39 Financial Instruments: Recognition and Measurement. The standard contains requirements in the following areas:


o

Classification and measurement. Financial assets are classified by reference to the business model within which they are held and their contractual cash flow characteristics. The 2014 version of IFRS 9 introduces a "fair value through other comprehensive income" category for certain debt instruments. Financial liabilities are classified in a similar manner to under IAS 39; however, there are differences in the requirements applying to the measurement of an entity's own credit risk.

o

Impairment. The 2014 version of IFRS 9 introduces an "expected credit loss" model for the measurement of the impairment of financial assets, so it is no longer necessary for a credit event to have occurred before a credit loss is recognized.

o

Hedge accounting. Introduces a new hedge accounting model that is designed to be more closely aligned with how entities undertake risk management activities when hedging financial and non-financial risk exposures.

Applicable to the Company's annual period beginning on January 1, 2018. The Company has not assessed the impact of this pronouncement.

4.

Restatement of Previously Reported Results

The Company’s financial statements for the periods ended December 31, 2013, January 1, 2013 and December 31, 2012, have been restated for the following items:

Property and equipment

Depreciation and depletion

The Company changed its accounting for depleting its petroleum and natural gas properties. The Company’s acquisition of its core Jenner and Atlee Buffalo properties resulted in higher Proved plus Probable reserves. With the Company’s additional equity financings and banking facilities, its ability and plans have expanded to further the development of its exploration assets and Probable reserves. As a result, the Company changed from using the unit-of-production method based on production volumes in relation to total estimated Proved reserves to total estimated Proved and Probable reserves. This both accurately reflects the change in circumstance and aligns the Company’s method of estimating depletion with the majority of petroleum and natural gas producing companies. The change in accounting policy has been applied retrospectively, and accordingly, the Company has revised certain prior year amounts.

Hemisphere Energy Corporation



NOTES TO THE FINANCIAL STATEMENTS   44 

Impairment

As a result of the Company changing its accounting to include Proved and Probable reserves, the impairment of property and equipment has been revised. In addition, the Company reassessed its indicators of impairment on its core petroleum and natural gas properties, which resulted in a decrease of impairment of $5,084,200 for the year ended December 31, 2013.

Decommissioning obligations

In determining decommissioning obligations, the Company has changed its estimate using the information as set out by the Alberta Energy Regulator ("AER") in Directive 011, as its primary source of estimating future abandonment and reclamation costs.

The following table outlines the effect of the changes made to the financial statements as originally filed:

Impact on the Statements of Financial Position as at December 31, 2013 and January 1, 2013

    As at December 31, 2013     As at January 1, 2013  
    Previously                 Previously              

 

  Reported     Change     Restated     Reported     Change     Restated  

 

           

Exploration and evaluation assets

1,894,497 106,116 2,000,613 3,189,762 (1,422,906 ) 1,766,856

Property and equipment

23,541,568 3,869,877 27,411,445 20,152,828 271,591 20,424,419

Deferred tax asset

  2,387,321     (854,916 )   1,532,405     912,087     262,745     1,174,832  

Total assets

  29,075,500     3,120,077     32,195,577     25,375,435     (888,570 )   24,486,865  
                                     

Decommissioning obligations

  1,323,446     687,836     2,011,282     467,235     -     467,235  

Deficit

  (25,001,614 )   2,433,242     (22,568,372 )   (21,242,708 )   (888,570 )   (22,131,278 )

Total shareholders’ equity

  19,905,328     2,433,242     22,338,570     19,960,382     (888,570 )   19,071,812  

Total liabilities and shareholders’ equity

  29,074,500     3,121,077     32,195,577     25,375,435     (888,570 )   24,486,865  

Hemisphere Energy Corporation 



45   NOTES TO THE FINANCIAL STATEMENTS

Impact on the Statements of Loss and Comprehensive Loss for the year ended December 31, 2013, and the 10 months ended December 31, 2012

    Year ended December 31, 2013     10 months ended December 31, 2012  
    Previously                 Previously              
    Reported     Change     Restated     Reported     Change     Restated  

 

$    $    $    $    $    $

Depletion and depreciation

  3,088,965     644,728     3,733,693     2,239,706     703,556     2,943,262  

Impairment of property and equipment

  5,640,571     (5,084,200 )   556,371     184,938     -     184,938  

Income (loss) before income taxes

  (5,307,311 )   4,439,472     (867,839 )   543,818     (703,556 )   (159,738 )

 

                                   

Deferred tax (expense) recovery

  1,475,234     (1,117,661 )   357,573     (482,458 )   170,151     (312,307 )

Net income (loss) and comprehensive income (loss)

  (3,832,078 )   3,321,812     (510,266 )   61,361     (533,406 )   (472,045 )

Net income (loss) per share - basic and diluted

  (0.07 )       (0.01 )   0.00         (0.01 )

Impact on the Statements of Cash Flows for the year ended December 31, 2013, and the 10 months ended December 31, 2012

    Year ended December 31, 2013     10 months ended December 31, 2012  
    Previously                 Previously              
    Reported     Change     Restated     Reported     Change     Restated  
   $    $    $    $    $    $  

Net income (loss)

  (3,832,078 )   3,321,812     (510,266 )   61,361     (533,406 )   (472,045 )

Depletion, depreciation, and accretion

  3,095,478     644,728     3,740,206     2,254,029     703,556     2,957,585  

Impairment of property and equipment

  5,640,571     (5,084,200 )   556,371     184,938     -     184,938  

Deferred tax (expense) recovery

  1,475,234     (1,117,662 )   357,572     (482,458 )   170,151     (312,307 )

Cash provided by operating activities

  3,665,274     -     3,665,274     3,672,632     -     3,672,632  

As shown in the table above, all adjustments affected only non-cash items; therefore, there was no impact to cash provided by operating activities and no impact to cash used in investing activities or cash provided by financing activities.

5.

Financial Instruments

Fair value estimates of financial instruments are made at a specific point in time, based on relevant information about financial markets and specific financial instruments. As these estimates are subjective in nature, involving uncertainties and matters of significant judgment, changes in assumptions can significantly affect estimated fair values. At December 31, 2014, the Company's financial instruments include accounts receivable, reclamation deposits, bank indebtedness, and accounts payable and accrued liabilities.

Hemisphere Energy Corporation 



NOTES TO THE FINANCIAL STATEMENTS   46 

The fair values of accounts receivable, reclamation deposits, accounts payable and accrued liabilities, and bank indebtedness approximate their carrying values due to the short-term maturity of these financial instruments.

6.

Financial Risk Management

The Company’s activities expose it to a variety of financial risks that arise as a result of its exploration, development, production and financing activities such as credit risk, liquidity risk and market risk. This note presents information about the Company’s exposure to each of these risks. Management sets controls to manage such risks and monitors them on an ongoing basis pertaining to market conditions and the Company’s activities.

  (a)

Credit risk

Credit risk is the risk of financial loss to the Company if a customer or counterparty to a financial instrument fails to meet its payment obligations. This risk arises principally from the Company’s receivables from joint operators and oil and natural gas marketers, and reclamation deposits. The credit risk associated with reclamation deposits is minimized substantially by ensuring this financial asset is placed with major financial institutions with strong investment-grade ratings by a primary ratings agency. The credit risk associated with accounts receivable is mitigated as the Company monitors monthly balances to limit the risk associated with collections. The Company does not anticipate any default. There are no balances past due or impaired.

The maximum exposure to credit risk is as follows:

      December 31, 2014     December 31, 2013  
 

Accounts receivable

           
 

 Trade receivables

$  1,041,843   $  927,768  
 

 Receivable from joint operators

  95,355     42,663  
 

Reclamation deposits

  105,535     105,535  
 

 

$  1,242,733   $  1,075,966  

The Company sells the majority of its oil production to a single oil marketer and, therefore, is subject to concentration risk which is mitigated by management’s policies and practices related to credit risk, as discussed above. The Company historically has never experienced any collection issues with its oil marketer.

  (b)

Liquidity risk

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they become due. The Company’s approach to managing liquidity risk is to ensure, as far as possible, that it will have sufficient liquidity to meet its liabilities when they become due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Company.

Hemisphere Energy Corporation 



47   NOTES TO THE FINANCIAL STATEMENTS

At December 31, 2014, the Company had negative working capital of $11,644,609 (December 31, 2013 - $6,330,906), which includes bank indebtedness of $7,184,147 (December 31, 2013 - $4,500,000). The Company funds its operations through production revenue and a demand operating credit facility (Note 12). All of the Company’s financial liabilities have contractual maturities of less than 90 days.

  (c)

Market risk

Market risk is the risk that changes in market prices, such as foreign exchange rates, other prices and interest rates will affect the value of the financial instruments. Market risk is comprised of interest rate risk, foreign currency risk, commodity price risk and other price risk.

  (i)

Interest rate risk

Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. Borrowings under the Company’s credit facilities are subject to variable interest rates. A one percent change in interest rates would not have a material effect on net loss and comprehensive loss.

  (ii)

Foreign currency risk

The Company’s functional and reporting currency is the Canadian dollar. The Company does not sell or transact in any foreign currency; however, commodity prices are largely denominated in United States dollars ("USD"), and as a result the prices that the Company receives are affected by fluctuations in the exchange rates between the USD and the Canadian dollar. The exchange rate effect cannot be quantified, but generally an increase in the value of the Canadian dollar compared to the USD will reduce the prices received by the Company for its crude oil and natural gas sales. The Company did not have any foreign exchange rate swaps or related contracts in place as at the date of this document.

  (iii)

Commodity price risk

Commodity prices for petroleum and natural gas are impacted by global economic events that dictate the levels of supply and demand, as well as the relationship between the Canadian dollar and the USD. Significant changes in commodity prices may materially impact the Company’s ability to raise capital. The Company has not entered into any commodity hedge contracts as at the date of this document.

  (iv)

Other price risk

Other price risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate due to changes in market prices, other than those arising from interest rate risk or foreign currency risk. The Company is not exposed to significant other price risk.

Hemisphere Energy Corporation 



NOTES TO THE FINANCIAL STATEMENTS   48

7.

Capital Management

The Company manages its capital with the following objectives:

  (a)

To ensure sufficient financial flexibility to achieve the Company’s ongoing business objectives including the replacement of production, funding of future growth opportunities and pursuit of accretive acquisitions; and

     
  (b)

To maximize shareholder return through enhancing the Company’s share value.

The Company monitors its capital structure and makes adjustments according to market conditions in an effort to meet its objectives given the current outlook of the Company and industry in general. The capital structure of the Company is composed of shareholders’ equity and the undrawn component of the Company’s credit facilities. The Company may manage its capital structure by issuing new shares, repurchasing outstanding shares, obtaining additional financing from the Company’s credit facilities, issuing new debt instruments or other financial or equity–based instruments, adjusting capital spending or disposing of assets. The capital structure is reviewed on an ongoing basis.

The Company’s capital structure as at December 31, 2014 and 2013 is as follows:

    December 31, 2014     December 31, 2013  

Shareholders’ equity

$  30,692,235   $  22,338,570  

Undrawn component of bank credit facilities

  7,815,853     6,000,000  

Total capital

$  38,508,088   $  28,338,570  

As at December 31, 2014, the Company had total available credit facilities of $15,000,000 (December 31, 2013 - $10,500,000) of which the Company had drawn $7,184,147 (December 31, 2013 - $4,500,000) (Note 12). At December 31, 2014, the Company was subject to externally imposed capital requirements as described in Note 12.

Hemisphere Energy Corporation 



49   NOTES TO THE FINANCIAL STATEMENTS

8.

Exploration and Evaluation Assets

Exploration and evaluation assets consist of the Company’s exploration projects, which are pending the determination of Proved and Probable reserves. A transfer from exploration and evaluation assets to property and equipment is made when the well has come on production or the exploration project has been completed. For the year ended December 31, 2014, the Company transferred $993,271 (December 31, 2013 - $1,185,051) to property and equipment.

Cost

     

Balance February 29, 2012

$  1,798,416  

Additions

  740,758  

Exploration and evaluation expense

  (120,882 )

Transfer to property and equipment

  (651,436 )

Balance, December 31, 2012

  1,766,856  

Additions

  1,534,814  

Exploration and evaluation expense

  (116,006 )

Transfer to property and equipment

  (1,185,051 )

Balance, December 31, 2013

  2,000,613  

Additions

  2,080,432  

Exploration and evaluation expense

  (190,887 )

Transfer to property and equipment

  (993,271 )

Balance, December 31, 2014

$  2,896,887  

9.

Property and Equipment


    Petroleum and              
    Natural Gas     Other Equipment     Total  

Cost

                 

Balance, February 29, 2012

$  15,948,386   $  67,522   $  16,015,908  

Additions

  11,242,126     -     11,242,126  

Transfer from exploration and evaluation assets

  651,436     -     651,436  

Balance, December 31, 2012

  27,841,948     67,522     27,909,470  

Additions

  10,092,039     -     10,092,039  

Transfer from exploration and evaluation assets

  1,185,051     -     1,185,051  

Balance, December 31, 2013

  39,119,038     67,522     39,186,560  

Additions

  22,482,341     46,970     22,529,311  

Transfer from exploration and evaluation assets

  993,271     -     993,271  

Balance, December 31, 2014

$  62,594,650   $  114,492   $  62,709,142  

Accumulated Depletion, Depreciation, Amortization and Impairment Losses

           

Balance, February 29, 2012

$  4,311,939   $  44,912   $  4,356,851  

 

                 

Charge for period

  2,938,194     5,068     2,943,262  

Impairment loss

  184,938     -     184,938  

Balance, December 31, 2012

  7,435,071     49,980     7,485,051  

Charge for year

  3,729,169     4,524     3,733,693  

Impairment loss

  556,371     -     556,371  

Balance, December 31, 2013

  11,720,611     54,504     11,775,115  

Charge for year

  5,353,585     7,404     5,360,989  

Impairment loss

  2,702,925     -     2,702,925  

Balance, December 31, 2014

$  19,777,121   $  61,908   $  19,839,029  

Net Book Value

                 

December 31, 2013

$  27,398,427   $  13,018   $  27,411,445  

December 31, 2014

$  42,817,529   $  52,584   $  42,870,113  

Hemisphere Energy Corporation 



NOTES TO THE FINANCIAL STATEMENTS   50

  (a)

Property acquisitions for the year ended December 31, 2014:

Property acquisitions not constituting a business combination

On February 28, 2014, the Company closed an acquisition of a non-producing property for proceeds of $100,000 which included 1.75 sections (1,120 acres) in the surrounding Jenner area.

On May 29, 2014, the Company closed an acquisition in the Atlee Buffalo property for proceeds of $510,000 which included an 85% working interest in 1.75 sections (1,120 acres) of land adjacent to the Company’s existing Atlee property.

During the year ended December 31, 2014, the Company also purchased property mineral lease rights for total proceeds of $247,296 in various Crown land sales through the Alberta Department of Energy. The leases purchased were located in both Jenner and Atlee Buffalo.

  (b)

Property acquisitions for the year ended December 31, 2013:


  (i)

Property acquisitions constituting a business combination

On November 14, 2013, the Company closed the acquisition of the oil and gas assets in the Atlee Buffalo property in southeastern Alberta. The Company acquired a 100% working interest in land and tangible assets in the Atlee Buffalo property for total cash consideration of $3,155,195 (net of June to September 2013 net production revenue). The fair value of the net assets acquired was equal to the cash consideration paid, and no goodwill or bargain purchase gain was recorded in the transaction.

 

Estimated fair value of acquired properties:

     
 

Exploration and evaluation assets

$  477,000  
 

Property and equipment

  3,153,195  
 

Decommissioning obligation

  (475,000 )
 

Total

$  3,155,195  

  (ii)

Property acquisitions not constituting a business combination

During the 2013 fiscal year, the Company also purchased properties for total expenditures of $132,582 in various Crown land sales through the Alberta Department of Energy. These properties were all located in Jenner.

During the year ended December 31, 2014, the Company performed an assessment of potential impairment indicators, and management determined that with the recent decline in commodity prices that an impairment test on its petroleum and natural gas assets was required. It was determined that the carrying amount of three CGUs exceeded their recoverable amounts aggregating $25,389,350 for the year ended December 31, 2014 (year ended December 31, 2013 - $145,800; ten months ended December 31, 2012 - $442,000). Accordingly, the Company recognized an impairment charge of $2,702,925 for the year ended December 31, 2014 (year ended December 31, 2013 - $556,371; ten months ended December 31, 2012 - $184,938). The recoverable amounts were determined with fair value less costs to sell using a discounted cash flow method and categorized in Level 3 of the fair value hierarchy. Key assumptions in the determination of cash flows from reserves include crude oil and natural gas prices, loss factors and discount rates specific to the underlying composition of assets residing in each CGU. The pre-tax discount rates ranged from 10% to 15% depending on the nature of the reserves. The following table show the future commodity price estimates used by the Company’s independent reserves evaluator at December 31, 2014 and 2013:

Hemisphere Energy Corporation 



51   NOTES TO THE FINANCIAL STATEMENTS

2014

  2015     2016     2017     2018     2019     2020     2021     2022     Thereafter  

WTI (US$/bbl)

  65.00     75.00     80.00     84.90     89.30     93.80     95.70     97.60     +2%/yr  

WCS (C$/bbl)

  57.60     69.90     74.70     79.70     83.70     87.90     89.80     91.60     +2%/yr  

AECO(Cdn$/MMbtu)

  3.50     4.00     4.25     4.50     4.70     5.00     5.30     5.50     +2%/yr  

2013

  2014     2015     2016     2017     2018     2019     2020     2021     Thereafter  

WTI (US$/bbl)

  95.00     95.00     95.00     95.00     95.30     96.60     98.50     100.50     +2%/yr  

WCS (C$/bbl)

  76.50     79.60     80.40     80.90     81.10     82.20     83.80     85.50     +2%/yr  

AECO(Cdn$/MMbtu)

  4.00     4.25     4.55     4.75     5.00     5.25     5.35     5.45     +2%/yr  

10.

Decommissioning Obligations

The Company’s decommissioning obligations result from its net ownership interest in petroleum and natural gas assets including well sites and gathering systems. The total decommissioning obligation is estimated based on the Company’s net ownership interest in all wells and facilities, estimated costs to reclaim and abandon these wells and facilities, and the estimated timing of the costs to be incurred in future years. The Company uses AER guidelines for determining abandonment and reclamation estimates.

The Company estimates the total undiscounted amount of cash flows required to settle its decommissioning obligations as at December 31, 2014 is $5,923,892 (December 31, 2013 - $3,351,041; January 1, 2013 - $467,235). These payments are expected to be made over the next 38 years with the majority of costs to be incurred between 2022 and 2038. The discount factor, being the risk-free rate related to the liability, is 2.40% (December 31, 2013 - 3.32%) . Inflation of 1.70% (December 31, 2013 - 1.20%) has also been factored into the calculation. The Company also has $105,535 (December 31, 2013 - $105,535; January 1, 2013 - $100,535) in various reclamation bonds for its properties held by the British Columbia Ministry of Energy, Mines and Petroleum Resources.

    December 31, 2014     December 31, 2013     December 31, 2012  

Decommissioning obligations, beginning of period

$  2,011,282   $  467,235   $  358,428  

Increase in estimated future obligations

  3,099,549     1,537,534     94,484  

Accretion expense

  66,776     6,513     14,323  

Decommissioning obligations, end of period

$  5,177,607   $  2,011,282   $  467,235  

11.

Finance Income and Expenses


    Year Ended     Year Ended     Ten Months Ended  
    December 31, 2014     December 31, 2013     December 31, 2012  

Finance expense:

                 

   Interest expense

$  197,682   $  189,262   $  22,813  

   Part XII.6 tax

  11,889     -     3,323  

   Accretion of provision

  66,776     6,513     14,323  

Net finance expenses

$  276,347   $  195,775   $  40,459  

Hemisphere Energy Corporation 



NOTES TO THE FINANCIAL STATEMENTS   52 

12.

Bank Indebtedness

The Company has a demand operating credit facility in the amount of $15,000,000 with Alberta Treasury Branches. The facility is secured by a general security agreement and a floating charge on all lands of the Company and renewed annually. The facility bears interest at the bank’s prime rate plus 1.75%, as well as a standby charge for any undrawn funds.

Pursuant to the terms of the credit facility, the Company has provided a financial covenant that at all times its working capital ratio shall not be less than 1.0. The working capital ratio is defined under the terms of the credit facilities as current assets including the undrawn portion of the revolving operating demand line credit facility, to current liabilities, excluding any current bank indebtedness.

At December 31, 2014, the Company has drawn a total of $7,184,147 from the credit facility (December 31, 2013 - $4,500,000) and was in compliance with the above financial covenant.

13.

Capital Stock


  (a)

Authorized

Unlimited number of common shares without par value.

Issued and outstanding

As at December 31, 2014, the Company had 75,368,498 shares issued and outstanding.

The following occurred during the year ended December 31, 2014:

  (i)

On May 14, 2014, the Company closed a bought-deal equity financing consisting of 13,333,500 common shares at a price of $0.75 per common share for aggregate gross proceeds of $10,000,125. In conjunction with the closing of the bought-deal equity financing, the Company paid $919,471 in share issuance costs (net of tax $680,408), which include $700,009 in finders’ fees.

     
  (ii)

The Company issued 690,000 common shares for the exercise of incentive stock options at various exercise prices for gross proceeds of $220,850. Additionally, the Company issued 37,500 common shares for the exercise of share purchase warrants at a price of $0.75 each for gross proceeds of $28,125.

The following occurred during the year ended December 31, 2013:

  (iii)

On January 25, 2013, the Company closed the second and final tranche of a private placement consisting of 86,900 units at a price of $0.65 per unit for gross proceeds of $56,485. Each unit consisted of one common share and one-half of one non- transferrable share purchase warrant. Each whole warrant entitled the holder to purchase one additional common share at the price of $0.90 until January 25, 2014.


Hemisphere Energy Corporation 



53   NOTES TO THE FINANCIAL STATEMENTS

 

Using the residual value method to value the units, the fair value of the common shares was $46,057, and the remaining balance of $10,428 was allocated to the share purchase warrants.

     
 

In conjunction with the closing of the private placement, $456 in finders’ fees and legal fees were paid and 700 finders’ warrants were issued. Each warrant entitled the holder to purchase one common share at a price of $0.90 until January 25, 2014.

     
  (iv)

On December 9, 2013, the Company closed a bought-deal private placement consisting of 4,182,550 units, comprised of one common share and one-half of one warrant of the Company at a price of $0.55 per unit and 3,077,000 common shares to be issued on a flow-through basis at a price of $0.65 per flow-through share for aggregate gross proceeds of $4,300,453. Each whole warrant entitled the holder to acquire one common share of the Company at a price of $0.75 until December 9, 2014.

     
    Using the residual value method to value the units, the fair value of the common shares was $2,216,751, and the remaining balance of $83,651 was allocated to the share purchase warrants.
     
    Using the residual value method to value the flow-through shares, the fair value of the common shares was $1,630,810, and the remaining balance of $369,240 was allocated to the flow-through premium liability.
     
    In conjunction with the closing of the private placement, $571,137 in share issuance costs including commissions and legal fees were paid.
     
    In connection with the flow-through private placements completed on December 10, 2013, the Company fulfilled its obligation to incur qualified expenditures of $2,000,050 by December 31, 2014. At December 31, 2014, the balance in flow- through premium liability has been reduced to nil and transferred to flow-through share premium recovery on the statement of loss and comprehensive loss.

The following occurred during the ten months ended December 31, 2012:

  (v)

On December 20, 2012, the Company closed a private placement consisting of 1,829,300 units at a price of $0.65 per unit for gross proceeds of $1,189,045. Each unit consisted of one common share and one-half of one share purchase warrant. Each whole warrant entitled the holder to purchase one additional common share at the price of $0.90 until December 20, 2013.

     
 

Using the residual value method to value the units, the fair value of the common shares was $1,115,873 and the remaining balance of $73,172 was allocated to the share purchase warrants.


Hemisphere Energy Corporation 



NOTES TO THE FINANCIAL STATEMENTS   54 

 

In conjunction with the closing of the private placement, $82,643 in finders’ fees and legal fees were paid and 114,191 finders’ warrants were issued. Each warrant entitled the holder to purchase one common share at a price of $0.90 until December 20, 2013.

     
  (vi)

The Company received $1,051,228 through the exercise of 1,752,047 share purchase warrants. Additionally, $1,250 was received through the exercise of 5,000 stock options.


  (b)

Stock options

The Company has a stock option plan in place and is authorized to grant stock options to officers, directors, employees and consultants whereby the aggregate number of shares reserved for issuance may not exceed 10% of the issued shares at the time of grant and 5% of the issued shares to each optionee. Stock options are non-transferable and have a maximum term of five years. Stock options terminate no later than 90 days (30 days for investor-related services) upon termination of employment or employment contract and one year in the case of retirement, death or disability. The grant price may not be less than the last closing price of the Company’s shares and not less than $0.10 per share.

During the year ended December 31, 2014, the Company received gross proceeds of $220,850 for the exercise of 690,000 stock options at various exercise prices.

Details of the Company’s stock options as at December 31, 2014 and 2013 are as follows:

          Changes in the Year              
          Balance                       Balance     Balance  
          Outstanding                       Outstanding     Exercisable  
Exercise   Expiry     December 31,                 Expired/     December 31,     December 31,  
Price   Date     2013     Granted     Exercised     Cancelled     2014     2014  
$0.27   28-Sep-14     445,000     -     (444,000 )   (5,000 )   -     -  
$0.25   8-Mar-15     485,000     -     (50,000 )   -     435,000     435,000  
$0.26   30-Sep-15     520,000     -     (30,000 )   -     490,000     490,000  
$0.30   23-Dec-15     425,000     -     (50,000 )   -     375,000     375,000  
$0.30   27-Jan-16     200,000     -     -     -     200,000     200,000  
$0.38   9-Feb-16     50,000     -     -     -     50,000     50,000  
$0.40   26-May-16     520,000     -     (45,000 )   -     475,000     475,000  
$0.48   5-Jul-16     50,000     -     -     -     50,000     50,000  
$0.70   8-Feb-17     1,550,000     -     (50,000 )   -     1,500,000     1,500,000  
$0.65   24-Apr-17     75,000     -     -     -     75,000     75,000  
$0.61   5-Jul-17     425,000     -     -     -     425,000     425,000  
$0.50   8-Mar-18     250,000     -     -     -     250,000     250,000  
$0.55   6-Jan-19     685,000     -     (25,000 )   -     660,000     660,000  
$0.65   29-Sep-19     -     785,000     -     -     785,000     785,000  
$0.61   7-Oct-19     -     200,000     -     -     200,000     200,000  
          5,680,000     985,000     (690,000 )   (5,000 )   5,970,000     5,970,000  
Weighted-average exercise price   $ 0.48   $ 0.64   $ 0.32   $ 0.27   $ 0.52   $ 0.52  

Hemisphere Energy Corporation 



55   NOTES TO THE FINANCIAL STATEMENTS

          Changes in the Year              
          Balance                       Balance     Balance  
          Outstanding                       Outstanding     Exercisable  
Exercise   Expiry     December 31,                 Expired/     December 31,     December 31,  
Price   Date     2012     Granted     Exercised     Cancelled     2013     2013  
$0.27   28-Sep-14     445,000     -     -     -     445,000     445,000  
$0.25   8-Mar-15     485,000     -     -     -     485,000     485,000  
$0.26   30-Sep-15     520,000     -     -     -     520,000     520,000  
$0.30   23-Dec-15     425,000     -     -     -     425,000     425,000  
$0.30   27-Jan-16     200,000     -     -     -     200,000     200,000  
$0.38   9-Feb-16     50,000     -     -     -     50,000     50,000  
$0.40   26-May-16     520,000     -     -     -     520,000     520,000  
$0.48   5-Jul-16     50,000     -     -     -     50,000     50,000  
$0.70   8-Feb-17     1,550,000     -     -     -     1,550,000     1,550,000  
$0.65   24-Apr-17     75,000     -     -     -     75,000     75,000  
$0.61   5-Jul-17     425,000     -     -     -     425,000     425,000  
$0.50   8-Mar-18     -     250,000     -     -     250,000     250,000  
$0.55   6-Jan-19     -     685,000     -     -     685,000     685,000  
          4,745,000     935,000     -     -     5,680,000     5,680,000  
Weighted-average exercise price   $ 0.47   $ 0.54     -     -   $ 0.48   $ 0.48  

For the year ended December 31, 2014, the Company recognized $452,780 (year ended December 31, 2013 - $360,464; ten months ended December 31, 2012 - $282,872) in share-based payment expense from the granting of 985,000 (year ended December 31, 2013 - 935,000; ten months ended December 31, 2012 - 500,000) options vesting immediately to directors, officers, consultants and employees of the Company. The fair value was determined using the Black-Scholes option pricing model with the following weighted average assumptions:

      December 31, 2014     December 31, 2013     December 31, 2012  
  Expected life (years)   5.00     5.00     5.00  
  Interest rate   1.59%     1.71%     1.18%  
  Volatility   91.99%     98.00%     137.48%  
  Dividend yield   0.00%     0.00%     0.00%  
  Fair value at grant date $ 0.46   $ 0.38   $ 0.56  

The weighted-average exercise price for stock options granted during the year ended December 31, 2014 was $0.64 (year ended December 31, 2013 - $0.54; ten months ended December 31, 2012 - $0.62) . The forfeiture rate has been estimated at 0% (December 31, 2013 - 0%).

Throughout the year ended December 31, 2014, the Company removed $1,159 (year ended December 31, 2013 - $nil; ten months ended December 31, 2012 - $nil) from the share-based payment reserve and recorded a corresponding recovery in deficit for expired stock options.

Throughout the year ended December 31, 2014, the Company removed $184,094 (year ended December 31, 2013 - $nil; ten months ended December 31, 2012 - $nil) from the share-based payment reserve and recorded a corresponding recovery in capital stock for exercised stock options.


Hemisphere Energy Corporation 



NOTES TO THE FINANCIAL STATEMENTS   56 

Option pricing models require the input of highly subjective assumptions including the expected price volatility. Changes in the subjective input assumptions can materially affect the fair value estimate

  (c)

Share purchase warrants

Details of the Company’s share purchase warrants as at December 31, 2014 and 2013 are as follows:

          Changes in the Year        
          Balance Outstanding                       Balance Outstanding  
Exercise   Expiry     & Exercisable                 Expired/     & Exercisable  
Price   Date     December 31, 2013     Issued     Exercised     Cancelled     December 31, 2014  
$0.90   25-Jan-14     43,450     -     -     (43,450 )   -  
$0.90   25-Jan-14     700     -     -     (700 )   -  
$0.95   27-Jan-14     6,161,578     -     -     (6,161,578 )   -  
$0.95   27-Jan-14     86,256     -     -     (86,256 )   -  
$0.70   27-Jan-14     862,620     -     -     (862,620 )   -  
$0.75   9-Dec-14     2,091,275     -     (37,500 )   (2,053,775 )   -  
          9,245,879     -     (37,500 )   (9,208,379 )   -  
Weighted-average exercise price   $ 0.88     -   $ 0.75   $ 0.88     -  

          Changes in the Year        
          Balance Outstanding                        Balance Outstanding    
Exercise   Expiry     & Exercisable                 Expired/     & Exercisable  
Price   Date     December 31, 2012     Issued     Exercised     Cancelled     December 31, 2013  
$0.90   20-Dec-13     914,650     -     -     (914,650 )   -  
$0.90   20-Dec-13     114,191     -     -     (114,191 )   -  
$0.90   25-Jan-14     -     43,450     -     -     43,450  
$0.90   25-Jan-14     -     700     -     -     700  
$0.95   27-Jan-14     6,161,578     -     -     -     6,161,578  
$0.95   27-Jan-14     86,256     -     -     -     86,256  
$0.70   27-Jan-14     862,620     -     -     -     862,620  
$0.75   9-Dec-14     -     2,091,275     -     -     2,091,275  
          8,139,295     2,135,425     -     (1,028,841 )   9,245,879  
Weighted-average exercise price $ 0.92 $ 0.75 - $ 0.90 $ 0.88

Throughout the year ended December 31, 2014, the Company removed $202,979 (year ended December 31, 2013 - $73,172; ten months ended December 31, 2012 - $nil) from the warrant reserve and recorded a corresponding recovery in deficit for expired warrants.

Throughout the year ended December 31, 2014, the Company removed $1,500 (year ended December 31, 2013 - $nil; ten months ended December 31, 2012 - $nil) from the warrant reserve and recorded a corresponding recovery in capital stock for exercised warrants.

Hemisphere Energy Corporation 



57   NOTES TO THE FINANCIAL STATEMENTS

  (d)

Loss per share


      Year Ended     Year Ended     Ten Months Ended  
      December 31, 2014     December 31, 2013     December 31, 2012  
 

Loss for the period

$  (1,667,807 ) $  (510,266 ) $  (472,045 )
 

Weighted average number of common shares outstanding, basic

  70,075,411     54,479,558     50,888,868  
 

Dilutive stock options and share purchase warrants

  -     -     -  
 

Weighted average number of common shares outstanding, fully diluted

  70,075,411     54,479,558     50,888,868  
 

Loss per share, basic

$  (0.02 ) $  (0.01 ) $  (0.01 )
 

Loss per share, fully diluted

$  (0.02 ) $  (0.01 ) $  (0.01 )

For the years ended December 31, 2014 and 2013, and ten months ended December 31, 2012, the Company incurred a loss; therefore, dilutive stock options and share purchase warrants were nil.

14.

Commitment

The Company has a commitment to make monthly rental payments pursuant to the office rental agreement at its current location until May 30, 2018. The following table shows the Company’s rental commitment amounts for the next four fiscal years:

    2015     2016     2017     2018  
Rental commitment $  191,226   $  191,226   $  191,226   $  79,678  

The rent expense in the statement of loss and comprehensive loss for the year ended December 31, 2014 amounted to $159,745 (year ended December 31, 2013 - $84,954; ten month period December 31, 2012 - $68,346)

15.

Related Party Transactions

For the year ended December 31, 2014, the Company paid fees of $40,000 (year ended December 31, 2013 - $40,000) to a director of the Company. These fees were charged for services provided by the Chairman of the Company’s Board of Directors.

Remuneration of key executive personnel, consisting of the Company’s officers, directors and Chairman, were awarded as follows for the years ended December 31, 2014 and December 31, 2013, and ten months ended December 31, 2012:

    Year Ended     Year Ended     10 Months Ended  
    December 31, 2014     December 31, 2013     December 31, 2012  
Short-term benefits $  986,666   $  750,000   $  540,416  
Share-based payments $  377,753   $  125,808   $  196,386  

No long-term benefits were paid to related parties.

Hemisphere Energy Corporation 



NOTES TO THE FINANCIAL STATEMENTS   58 

16.

Supplemental Cash Flow Information


    Year Ended     Year Ended     Ten Months Ended  

 

  December 31, 2014     December 31, 2013     December 31, 2012  

Provided by (used in):

                 

 Accounts receivable

$  (261,845 ) $  (137,953 ) $  347,931  

 Prepaid expenses

  (29,757 )   12,597     (89,734 )

 Accounts payable and accrued liabilities

  2,921,158     (936,333 )   2,814,444  

Total changes in non-cash working capital

$  2,629,556   $  (1,061,689 ) $  3,072,641  

Provided by (used in):

                 

 Operating activities

$  (13,353 ) $  (123,928 ) $  406,975  

 Investing activities

  2,642,909     (947,511 )   2,665,666  

 Financing activities

  -     9,750     -  

Total changes in non-cash working capital

$  2,629,556   $  (1,061,689 ) $  3,072,641  

Interest paid on the Company’s bank loan during the year ended December 31, 2014 was $197,682 (year ended December 31, 2013 - $189,362; ten months ended December 31, 2012 - $22,813). During the year ended December 31, 2014 the Company paid $nil in income taxes (year ended December 31, 2013 - $nil; ten months ended December 31, 2012 – $nil).

17.

Subsequent Events

On January 29, 2015, the Company granted 1,225,000 incentive stock options to directors, employees and consultants at an exercise price of $0.24 per share.

In February and March 2015, the Company received proceeds of $108,750 for the exercise of 435,000 incentive stock options with an exercise price of $0.25 per share.

On March 1, 2015, the Company granted 100,000 incentive stock options to a consultant at an exercise price of $0.39 per share.

18.

Income Taxes

Effective April 1, 2013, the British Columbia provincial tax increased from 10.00% to 11.00% and the Canadian federal corporate tax rate remained unchanged at 15.00% . The overall increase in tax rates resulted in an increase in the Company’s statutory tax rate from 25.00% to 25.75% .

The reconciliation of income tax computed at the statutory tax rate of 26.00% (year ended December 31, 2013 - 25.75%; ten months ended December 31, 2012 - 25.00%) to income tax (recovery) expense is:

    Year Ended     Year Ended     Ten Months Ended  

 

  December 31, 2014     December 31, 2013     December 31, 2012  

Income (loss) before income taxes

$  (1,538,255 ) $  (867,839 ) $  (159,738 )

Statutory income tax rate

  26.00%     25.75%     25.00%  

Expected income tax expense (recovery)

  (399,946 )   (223,469 )   (39,935 )

Non-deductible items

  21,720     94,497     74,299  

Temporary differences of property and equipment and evaluation and exploration assets

  507,778     (247,295 )   301,776  

Effect of change in tax rate

  -     17,740     -  

Unused tax losses and tax offsets not recognized

  -     954     (23,833 )

Deferred tax expense (recovery)

$  129,552   $  (357,573 ) $  312,307  

Hemisphere Energy Corporation 



59   NOTES TO THE FINANCIAL STATEMENTS

The tax affected items that give rise to significant portions of the deferred tax asset at December 31, 2014 and 2013 are presented below:

    December 31, 2014     December 31, 2013  

Deferred tax assets

           

 Non-capital losses

$  1,708,702   $  1,839,139  

 Exploration and evaluation assets

  8,641,617     5,076,498  

 Share issue costs

  341,076     241,943  

 Decommissioning obligations

  1,350,465     527,548  

 

  12,041,860     7,685,128  

Deferred income tax liability

           

 Property and equipment

  10,399,944     6,152,723  

 

$  1,641,916   $  1,532,405  

As at December 31, 2014, the Company has unrecognized deductible temporary differences consisting of net capital losses of $95,333 (December 31, 2013 - $95,333), which may be carried forward indefinitely to reduce future taxable capital gains.

The Company assessed the probability that future taxable profit will be available against which the Company can utilize the benefits of tax pools in excess of the carrying amount of assets and recorded deferred tax assets.

The Company has the following income tax pools available at the end of the year:

    December 31, 2014     December 31, 2013  

Canadian exploration expense

$  3,336,823   $  3,277,968  

Canadian development expense

  24,371,718     9,528,985  

Canadian oil and gas property expense

  8,352,690     8,646,028  

Non-capital loss carry forwards

  6,571,929     7,073,611  

Undepreciated capital cost

  2,870,328     3,747,124  

Share issuance costs and other

  1,591,613     1,211,572  

 

$  47,095,101   $  33,485,288  

As at December 31, 2014, the Company has non-capital losses of approximately $6,572,000 that may be applied to reduce future Canadian taxable income, expiring as follows:

Available to      
2026 $  547,000  
2027   341,000  
2028   216,000  
2029   312,000  
2030   323,000  
2031   557,000  
2032   1,736,000  
2033   2,540,000  
  $  6,572,000  

Hemisphere Energy Corporation 



NOTES TO THE FINANCIAL STATEMENTS   60 

19.

Segmented Information

The Company operates in one reportable operating segment, being the acquisition, exploration, development and production of petroleum and natural gas interests. The Company’s assets and activities are located in Canada.

Hemisphere Energy Corporation 





5   MANAGEMENT’S DISCUSSION AND ANALYSIS

MANAGEMENT’S DISCUSSION AND ANALYSIS

Dated as at April 21, 2015

The following Management’s Discussion and Analysis ("MD&A") is a review of the operations and current financial position for the year ended December 31, 2014 for Hemisphere Energy Corporation ("Hemisphere" or the "Company") and should be read in conjunction with the audited annual financial statements and related notes as at and for the years ended December 31, 2014 and 2013. These documents and additional information relating to the Company, including the Company’s Annual Information Form, are available on SEDAR at www.sedar.com or the Company’s website at www.hemisphereenergy.ca.

The information in this MD&A is based on the audited annual financial statements which were prepared in accordance with International Financial Reporting Standards ("IFRS"), as issued by the International Accounting Standards Board ("IASB").

This MD&A contains non-IFRS measurements and forward-looking statements. Readers are cautioned that this document should be read in conjunction with Hemisphere’s disclosure under “Non-IFRS Measurements” and “Forward-Looking Statements” included at the end of this MD&A. All figures are in Canadian dollars unless otherwise noted.

Business Overview

Hemisphere produces oil and natural gas from its Jenner and Atlee Buffalo properties in southeast Alberta. The Company is headquartered in Vancouver, British Columbia and is traded on the TSX Venture Exchange under the symbol "HME".

Jenner, Alberta

Hemisphere has an average working interest of 92% in approximately 25,650 net acres (10,380 hectares) and has continued to build a land position in the Jenner area through Crown land sales and strategic acquisitions and farm-ins. The property is accessible year-round and is located east of Brooks in southeastern Alberta.

During the year, Hemisphere successfully drilled two horizontal oil wells and one vertical exploration well in Jenner. The Company also completed a 3D seismic survey in the fourth quarter of 2014.

The Company expanded its landholdings during the year through Crown land sales, acquiring a total of 10 sections (6,400 acres) in the surrounding Jenner area. The Company also completed a small acquisition, which included 1.75 sections (1,120 acres) in the Jenner area.

Atlee Buffalo, Alberta

The Company operates 100% of its wells in the Atlee Buffalo area. The property is accessible year-round and is located in close proximity to the Company’s Jenner property in southeastern Alberta. Hemisphere has a 92% working interest in 7,192 net acres (2,911 hectares) and has been building a land position in Atlee Buffalo through Crown land sales and strategic acquisitions and farm-ins.

Hemisphere Energy Corporation



MANAGEMENT’S DISCUSSION AND ANALYSIS   6 

During the year, the Company executed three successful drilling programs in Atlee Buffalo that resulted in 10 horizontal oil wells being placed on production. The addition of these wells in 2014 resulted in significant production, reserve and cash flow growth over the previous year. The Company also shot a substantial 3D seismic program in Atlee Buffalo during the fourth quarter of 2014 to assist in drilling future locations within the area.

The Company closed an acquisition in the Atlee Buffalo area which included an 85% working interest in 1.75 sections (1,120 acres) of land adjacent to the Company’s existing land base. Additionally, the Company expanded its landholdings during the year through Crown land sales, acquiring a total of 1.75 sections (1,120 acres) in the surrounding Atlee Buffalo area.

Operating Results

The Company generated funds flow from operations of $6,673,033 ($0.10/share) for the year ended December 31, 2014, as compared to $3,789,202 ($0.07/share) for the year ended December 31, 2013. For the fourth quarter of 2014, the Company generated funds flow from operations of $1,334,422 ($0.02/share) as compared to $579,824 ($0.01/share) for the fourth quarter of 2013.

The Company realized an increase in funds flow from operations for the three months and year ended December 31, 2014 of 130% and 76%, respectively, over the comparable periods in 2013. This is primarily from the Company’s increased revenues associated with the production from wells drilled during 2014, in addition to lower operating costs.

The Company reported a net loss of $1,667,807 ($0.02/share), which included a deferred tax expense of $129,552, for the year ended December 31, 2014 compared to a net loss of $510,266 ($0.01/share) for the year ended December 31, 2013, which included a deferred tax recovery of $357,573. For the three months ended December 31, 2014 and 2013, the Company reported a net loss of $3,568,603 ($0.05/share) and $1,202,692 ($0.02/share), respectively, which includes the deferred tax adjustments.

Production

    Three Months Ended December 31     Year Ended December 31  
By product:   2014     2013     2014     2013  
Oil (bbl/d)   763     443     583     381  
Natural gas (Mcf/d)   720     746     593     474  
NGL (bbl/d)   3     2     2     3  
Total (boe/d)   885     569     683     463  
Oil and NGL weighting   86%     78%     86%     83%  

In the fourth quarter of 2014, the Company’s average daily production increased to a record 885 boe/d (86% oil and NGL) which represents an increase of 56% over the fourth quarter of 2013 and 22% over the third quarter of 2014. The Company’s average daily production for the year ended December 31, 2014 increased by 48% over 2013 to 683 boe/d (86% oil and NGL).

In the fourth quarter of 2014, the Company had a 72% increase in average daily oil production over the fourth quarter of 2013. The Company’s average daily oil production for the year ended December 31, 2014 increased by 53% over 2013 to 583 bbl/d. These increases can be attributed to the successful development of the Company’s Atlee Buffalo and Jenner properties which resulted in 12 new producing oil wells during the year, four of which came on production in the fourth quarter of 2014.

Hemisphere Energy Corporation



7   MANAGEMENT’S DISCUSSION AND ANALYSIS

Average Benchmark and Realized Prices

  Three Months Ended December 31       Year Ended December 31  

                                                                                                   

  2014     2013     2014     2013  

Benchmark Prices

                       

 WTI (US$/bbl)(1)

$  73.15   $  97.46   $  93.00   $  97.98  

 Exchange rate (1 US$/C$)

  1.1361     1.0522     1.1045     1.0301  

 WTI (C$/bbl)

  83.10     102.55     102.71     100.93  

 WCS (C$/bbl)(2)

  66.77     68.44     81.11     74.93  

AECO natural gas ($/Mcf)(3)

  3.57     3.46     4.41     3.07  

Average realized prices

                       

 Crude oil ($/bbl)

  61.66     65.70     73.87     71.19  

 Natural gas ($/Mcf)

  3.52     3.99     4.08     3.45  

 NGL ($/bbl)

  39.72     64.21     54.85     68.60  

 Combined ($/boe)

$  56.10   $  56.55   $  66.68   $  62.55  
Notes:
(1)

Represents posting prices of West Texas Intermediate Oil.

(2)

Represents posting prices of Western Canadian Select.

(3)

Represents the Alberta 30 day spot AECO posting prices.

The Company’s oil and natural gas sales may vary over periods as a result of changes in commodity prices and/or production volumes. The West Texas Intermediate pricing ("WTI") at Cushing, Oklahoma is the benchmark reference price for North American crude oil prices. Canadian oil prices, including Hemisphere’s crude oil, are based on price postings, which is WTI-adjusted for transportation, quality and the currency conversion rates from United States dollar ("USD") to Canadian dollar.

The Company’s combined average realized price for the fourth quarter of 2014 decreased slightly by $0.45/boe to $56.10/boe over the fourth quarter of 2013. This decrease can be attributed to the decline in oil prices during the fourth quarter of 2014, which also decreased the Company’s average realized crude oil price by $4.04/bbl as compared to the fourth quarter of 2013. This recent decline in oil prices has been the result of an oversupply of oil in the global market. It is expected that high North American crude oil inventories and continued production growth may continue to suppress domestic oil prices into the second half of 2015.

For the year ended December 31, 2014, the Company’s combined average realized price increased to $66.68/boe from $62.55/boe in 2013. The Company’s average realized oil price was $73.87/bbl for the year ended December 31, 2014, representing an increase of $2.68/bbl over 2013. This increase is a reflection of strong WTI pricing and a narrow Western Canadian Select ("WCS") oil differential in the first three quarters of 2014. Also, given that North American crude oil benchmark market prices are denominated in USD, a decrease in the value of the Canadian dollar compared to the USD in 2014 has had a positive impact on the Company’s average realized oil price and revenues for the year ended December 31, 2014.

The Company’s average realized natural gas price decreased in the fourth quarter of 2014 by $0.47/Mcf over the same quarter of 2013. The Company’s average realized natural gas price for the year ended December 31, 2014 increased by $0.63/Mcf over the comparable 2013 year.

Hemisphere Energy Corporation 



MANAGEMENT’S DISCUSSION AND ANALYSIS   8 

Revenue

    Three Months Ended December 31     Year Ended December 31  
    2014     2013     2014     2013  
Oil $  4,326,223   $  2,674,513   $  15,717,054   $  9,903,388  
Natural gas   232,914     273,702     883,776     596,881  
NGL   9,149     9,892     34,449     72,929  
Total $  4,568,286   $  2,958,107   $  16,635,279   $  10,573,199  

Revenue for the fourth quarter of 2014 increased substantially by 54% over the comparable quarter of 2013 despite decreases in average realized commodity prices for the quarter. The increase in revenue can be directly attributed to the 56% increase in production associated with the Company’s increased drilling activity in the fourth quarter of 2014.

Revenue for the year ended December 31, 2014 was $16,635,279, which represents a 57% increase over the comparable 2013 year. This increase in revenue is consistent with the growth in production as a result of the Company’s drilling programs in the Jenner and Atlee Buffalo areas, as well as the increase in average realized crude oil and combined prices for the year.

Operating Netback

    Three Months Ended December 31     Year Ended December 31  

 

  2014     2013     2014     2013  

Operating netback

                       

 Revenue

$  4,568,286   $  2,958,107   $  16,635,279   $  10,573,199  

 Royalties

  783,898     563,642     3,008,377     1,898,532  

 Operating costs

  948,519     979,232     3,516,956     2,558,945  

 Transportation costs

  301,535     168,878     834,292     508,230  

Operating netback

$  2,534,334   $  1,246,355   $  9,275,653   $  5,607,492  

Operating netback ($/boe)

                       

 Revenue

$  56.10   $  56.55   $  66.68   $  62.55  

 Royalties

  9.60     10.78     12.05     11.23  

 Operating costs

  11.65     18.72     14.10     15.14  

 Transportation costs

  3.70     3.23     3.34     3.01  

Operating netback ($/boe)

$  31.15   $  23.82   $  37.19   $  33.17  

Royalties for the fourth quarter of 2014 were $9.60/boe, representing a decrease in royalties of 11% over the fourth quarter of 2013 and 28% over the third quarter of 2014. These decreases can be attributed to Atlee Buffalo’s increased production during the quarter which has the lowest royalty rate per boe of all of the Company’s properties. This is a result of the 10 new wells drilled in Atlee Buffalo which are subject to a royalty holiday, in addition to lower overriding royalties on lands in the area. Royalties for the year ended December 31, 2014 increased by $0.82/boe over the 2013 year. This increase can be attributed to six Jenner oil wells coming off of their royalty holiday in 2014, and that the majority of the Company’s 2014 production was from Jenner which has the highest per boe royalty rate. The Company expects to see lower Crown royalties in the first half of 2015 as a result of the recent decline in oil price which directly impacts the Crown royalty par price.

Operating costs include all costs for gathering, processing, dehydration, compression, water processing and marketing of the oil, natural gas and NGLs, as well as additional costs incurred periodically for maintenance and repairs. Operating costs increased on an absolute basis for both the three months and year ended December 31, 2014 over their comparable periods in 2013 as a result of increases in production from the drilling of new wells. Operating costs for the fourth quarter of 2014 were $11.65/boe, representing a decrease of 38% from the fourth quarter of 2013. For the year ended December 31, 2014, operating costs were $14.10/boe, representing a decrease of 7% over 2013. These decreases are the result of higher production levels in Atlee Buffalo, which have lower operating costs per boe as well as realized economies of scale as a result of drilling new wells in 2014. The Company has also reduced the amount of produced water that is processed at third-party facilities, which is subject to processing fees, in order to reduce operating costs. The Company expects to see lower operating costs per boe in the first half of 2015 due to the implementation of cost control measures and efficiencies that were put into place in January 2015.

Hemisphere Energy Corporation



9   MANAGEMENT’S DISCUSSION AND ANALYSIS

Transportation costs include all costs incurred to transport emulsion and oil and gas sales to processing and distribution facilities. Transportation costs for the fourth quarter of 2014 were $3.70/boe, which represents an increase of 15% over the comparable quarter in 2013. For the year ended December 31, 2014, transportation costs increased by 11% over 2013. These increases can be attributed to the addition of 10 new Atlee Buffalo horizontal wells during 2014 which have higher transportation costs associated with trucking production volumes to processing facilities and sales points.

Operating netback for the fourth quarter of 2014 was $31.15/boe, representing a 31% increase over the comparable quarter of 2013. This increase is in large part due to the 38% decrease in the Company’s operating costs and 11% decrease in royalties for the quarter. Operating netback for the year ended December 31, 2014 also increased by 12% to $37.19/boe over 2013.

Exploration and Evaluation

Exploration and evaluation expense generally consists of certain geological and geophysical costs, expiry of undeveloped lands, and costs of uneconomic exploratory wells. Exploration and evaluation expenses for the year ended December 31, 2014 increased to $190,887 from $116,006 for the year ended December 31, 2013.

Depletion and Depreciation

    Three Months Ended December 31     Year Ended December 31  
    2014     2013     2014     2013  
Depletion expense $  2,412,265   $  1,285,690   $  5,353,585   $  3,729,169  
Depreciation expense   2,401     1,006     7,404     4,524  
Total $  2,414,666   $  1,286,696   $  5,360,989   $  3,733,693  
$ per boe $  47.96   $  24.60   $  21.49   $  22.09  

The depletion rate is calculated using the unit-of-production method on Proved and Probable oil and natural gas reserves, taking into account the future development costs to develop and produce undeveloped and non-producing reserves. Depletion and depreciation expense for the fourth quarter of 2014 increased by $1,127,970 ($23.36/boe) over the fourth quarter of 2013. For the years ended December 31, 2014 and 2013, depletion and depreciation expenses were $5,360,989 and $3,733,693, respectively.

The significant increases in depletion expense are a result of the Company changing its accounting for depleting its petroleum and natural gas properties. With the acquisition of the Company’s core Jenner and Atlee Buffalo properties, the value of its Proved plus Probable reserves increased substantially. These acquisitions, in combination with the Company’s increased access to capital through additional equity financings and banking facilities, have expanded the Company’s ability to further the development of exploration assets and Probable reserves. As a result, the Company changed from using the unit-of-production method based solely on production volumes in relation to total estimated Proved reserves to now include total estimated Proved and Probable reserves.

Hemisphere Energy Corporation



MANAGEMENT’S DISCUSSION AND ANALYSIS   10 

Capital Expenditures

    Three Months Ended December 31     Year Ended December 31  
    2014     2013     2014     2013  

Land and lease

$  46,356   $  121,082   $  311,092   $  117,274  

Geological and geophysical

  1,080,890     182,595     1,747,813     368,116  

Drilling and completions

  3,923,713     297,614     13,254,809     2,476,925  

Investment in facilities

  1,880,248     2,009,627     5,370,943     3,914,804  

Development capital

  6,931,208     2,610,918     20,684,657     6,877,119  

Property acquisitions

  -     2,981,617     634,739     3,092,055  

Fixed assets

  -     -     46,970     -  

Disposition proceeds

  -     -     (50,000 )   -  

Total capital expenditures(1)

$  6,931,208   $  5,592,535   $  21,316,366   $  9,969,174  
Note:
(1)

Total capital expenditures exclude decommissioning obligations.  

The development capital spent during the fourth quarter of 2014 includes $3,923,713 on the drilling and completion of five wells as part of the Company’s fall drilling program. Investment in facilities of $1,880,248 includes multi-well battery costs for the new wells drilled in the fall drilling program, upgrades to a gas pipeline in the Atlee Buffalo area and equipment purchases for the Company’s main Jenner facility. The Company also spent additional capital on geological and geophysical activities in the fourth quarter of 2014 which included two 3D seismic programs, one in Atlee Buffalo and one in Jenner, to evaluate future drilling locations and reserve potential in the areas.

The development capital spent during the year ended December 31, 2014 increased by $13,807,538 over the comparable 2013 year. This increase can be attributed to significantly more activity during 2014 including drilling 13 wells, construction of two multi-well batteries and multiple pipelines in Atlee Buffalo, equipment upgrades and replacements, and the installation of a solution gas compressor at the main production facility in Jenner. During the year, the Company closed an acquisition in the Atlee Buffalo area for proceeds of $510,000, which included an 85% working interest in 1.75 sections (1,120 acres) of land adjacent to the Company’s existing land base. The Company also closed a small acquisition in the surrounding Jenner area and disposed of a vertical treater from its Jenner facility.

The following table is a reconciliation of the Company’s capital expenditures to the additions of property and equipment as shown in Note 9 of the Company’s audited annual financial statements for the years ended December 31, 2014 and 2013:

 

  Three Months Ended December 31     Year Ended December 31  

 

  2014     2013     2014     2013  

Total capital expenditures

$  6,931,208   $  5,592,535   $  21,316,366   $  9,969,174  

Increase in decommissioning obligations

  3,017,794     1,504,143     3,099,549     1,537,533  

Evaluation and exploration expenditures

  (158,982 )   62,844     (1,889,545 )   (1,418,557 )

Gain on disposition

  -     3,889     2,942     3,889  

Change in unproved properties

  -     (52,845 )   -     -  

Additions to property and equipment

$  9,790,020   $  7,110,566   $  22,529,311   $  10,092,039  

Hemisphere Energy Corporation



11   MANAGEMENT’S DISCUSSION AND ANALYSIS

General and Administrative

    Three Months Ended December 31     Year Ended December 31  
    2014     2013     2014     2013  

Gross G&A

$  1,174,466   $  718,597   $  2,674,693   $  1,804,072  

Share-based payments

  (15,394 )   295,394     452,780     360,464  

Capitalized G&A

  (128,901 )   (183,184 )   (472,530 )   (287,159 )

Total

$  1,030,171   $  830,807   $  2,654,943   $  1,877,376  

$ per boe

$  12.65   $  15.88   $  10.64   $  11.11  

Gross general and administrative expenses for the three months ended December 31, 2014 increased by $455,870 over the three months ended December 31, 2013. For the year ended December 31, 2014, gross general and administrative expenses increased by $870,621 over the comparable 2013 year. These increases can be attributed to increased staff, technical consulting fees, investor relations activities, travel expenses, professional fees, and office expenses due to the relocation of the Company’s head office.

The Company capitalizes some general and administrative expenses which can be attributed to any costs incurred during the year relating to its development and exploration activities. For the year ended December 31, 2014, capitalized general and administrative expenses increased by $185,371 over the comparable 2013 year. This increase is consistent with the Company’s drilling programs and capital projects for the year.

For the years ended December 31, 2014 and 2013, the Company recorded share-based payments of $452,780 and $360,464, respectively. These increases are the result of granting additional incentive stock options in 2014, as well as a higher stock price volatility and interest rate which are assumptions used in the Black-Scholes valuation of the options. All share-based payments are considered to be part of the Company’s general and administrative expenses.

For the year ended December 31, 2014, the Company realized a decrease of $0.46/boe in total general and administrative costs from 2013 as a result of increased efficiencies and production rates in 2014.

Impairment of Property and Equipment

The significant decline in crude oil and natural gas prices in the fourth quarter of 2014 was recognized by the Company as an indicator of impairment at year-end. The Company performed an impairment test on its petroleum and natural gas assets and it was determined that the carrying amount of three cash-generating units ("CGUs") exceeded their recoverable amount. Accordingly, the Company recognized an impairment charge of $2,702,925 for the year ended December 31, 2014 as compared to $556,371 for the year ended December 31, 2013.

The recoverable amounts of the CGUs were determined with fair value less costs to sell based on expected future cash flows from Proved plus Probable reserve value, using discount rates specific to the underlying composition of assets residing in each CGU. The pre-tax discount rates ranged from 10% to 15% depending on the nature of the reserves. The Company also changed its impairment test to include Proved and Probable reserves of all properties to maintain consistency with its depletion policy.

Hemisphere Energy Corporation 



MANAGEMENT’S DISCUSSION AND ANALYSIS   12 

Finance Expense

    Three Months Ended December 31     Year Ended December 31  
    2014     2013     2014     2013  

Finance expense

                       

   Interest expense

$  54,794   $  61,108   $  197,682   $  189,262  

   Part XII.6 tax

  581     -     11,889     -  

   Accretion of provision

  40,516     1,628     66,776     6,513  

Total finance expense

$  95,891   $  62,736   $  276,347   $  195,775  

Finance expense for the three months and year ended December 31, 2014 increased by $33,155 and $80,572, respectively, over the comparable periods in 2013. These increases are primarily the result of the part XII.6 tax incurred on unspent flow-through expenditures and increased accretion expense for the periods.

For the three months and year ended December 31, 2014, the Company recorded $581 and $11,889, respectively, in part XII.6 tax. This part XII.6 tax is accumulated on the Company’s unspent balance of flow-through expenditures at the end of the period. The Company’s required obligation was to incur qualified expenditures of $2,000,050 by December 31, 2014 in connection with the Company’s flow-through private placement which closed on December 10, 2013.

Accretion expense represents the adjusted present value of the Company’s decommissioning obligations which include the abandonment and reclamation costs associated with wells and facilities. For the three months and year ended December 31, 2014, accretion expense was $40,516 and $66,776, respectively. Accretion expense increased for the three months and year ended December 31, 2014 over the comparable periods of 2013 due to the decommissioning obligations associated with the new wells acquired in 2014, as well as those new wells drilled in the Jenner and Atlee Buffalo areas. The Company changed its estimate of decommissioning obligations by using the information as set by the Alberta Energy Regulator ("AER") in Directive 011, as its primary source of estimating future abandonment and reclamation costs.

Flow-through Share Premium Recovery

In connection with the flow-through private placement completed on December 10, 2013, the Company fulfilled its obligation to incur qualified expenditures of $2,000,050 by December 31, 2014. The qualified expenditures were spent on two 3D seismic programs in the Jenner and Atlee Buffalo areas as well as the drilling of a vertical test well in Jenner. At December 31, 2014, the balance in flow-through premium liability has been reduced to nil and transferred to flow-through share premium recovery.

Deferred Taxes

At December 31, 2014, the Company recorded a deferred tax asset of $1,641,916 (December 31, 2013 - $1,532,405).

The Company has $47,095,101 of tax pools available to be applied against future income for tax purposes. Based on available pools and current commodity prices, the Company does not expect to pay current income tax in 2015. Taxes payable beyond 2015 will primarily be a function of commodity prices, capital expenditures and production volumes.

Hemisphere Energy Corporation 



13   MANAGEMENT’S DISCUSSION AND ANALYSIS

 

  Deduction Rate     December 31, 2014     December 31, 2013  

Canadian exploration expense (CEE)

  100%   $  3,336,823   $  3,277,968  

Canadian development expense (CDE)

  30%     24,371,718     9,528,985  

Canadian oil and gas property expense (COGPE)

  10%     8,352,690     8,646,028  

Non-capital losses carry forwards (NCL)

  100%     6,571,929     7,073,611  

Undepreciated capital cost (UCC)

  20-55%     2,870,328     3,747,124  

Share issuance costs and other

  Various     1,591,613     1,211,572  

Total

$       47,095,101   $  33,485,288  

Restatement of Previously Reported Results

The Company has restated certain financial information for the year ended December 31, 2013 (the "2013 Restatement") which has been disclosed in Note 4 of the Company’s audited annual financial statements for the year ended December 31, 2014.

The material changes included in the 2013 Restatement affect the Company’s impairment, depletion, and decommissioning costs and will have a positive impact, significantly reducing the Company’s loss in December 2013 by $3.3 million from $3.8 million to $0.5 million.

As a result of the adjustment of impairment and depletion costs due to the effects of IFRS and a change in accounting policy applied retrospectively, Hemisphere’s petroleum and natural gas interests increased by $4.0 million. In addition, Hemisphere has incorporated the AER’s updated decommissioning directive, which resulted in an increase in decommissioning liability of $0.7 million. The 2013 Restatement affects only non-cash items and therefore has no impact on cash flow.

Selected Annual Information

The following are highlights of the Company’s financial data for the three most recently completed fiscal years:

    Year Ended     Year Ended     10 Months Ended  

 

  December 31, 2014     December 31, 2013(1)     December 31, 2012(1)  

Average daily production (boe/d)

  683     463     408  

Petroleum and natural gas revenue

$  16,635,279   $  10,573,199   $  7,875,723  

Petroleum and natural gas netback

  9,275,653     5,607,492     4,657,308  

Funds flow from operations(2)

  6,673,033     3,789,202     3,265,657  

   Per share, basic and diluted

  0.10     0.07     0.06  

Net income (loss) after tax

  (1,667,807 )   (510,266 )   (472,045 )

   Per share, basic and diluted

  (0.02 )   (0.01 )   (0.01 )

Average realized price ($/boe)

  66.68     62.55     63.15  

Operating netback ($/boe)(4)

  37.19     33.17     37.33  

Capital expenditures, including property acquisitions

  21,316,366     9,969,174     11,888,398  

Net debt(3)

  (11,644,609 )   (6,330,906 )   (3,927,595 )

Bank indebtedness

  7,184,147     4,500,000     1,035,000  

Total assets

  48,951,632     32,195,577     24,486,865  

Total non-current liabilities

$  5,177,607   $  2,011,282   $  467,235  
Notes:
(1) Certain amounts were restated retrospectively as disclosed in Note 4 of the Company’s audited annual financial statements for the year ended December 31, 2014.
(2) Funds flow from operations is a non-IFRS measure that represents cash generated by operating activities, before changes in non-cash working capital and may not be comparable to measures used by other companies.
(3) Net debt is a non-IFRS measure calculated as current assets minus current liabilities including bank indebtedness and excluding flow-through share premium.
(4) Operating netback is a non-IFRS measure calculated as the Company’s oil and gas sales, less royalties, operating expenses and transportation costs per barrel of oil equivalent.

Hemisphere Energy Corporation 



MANAGEMENT’S DISCUSSION AND ANALYSIS   14 

Summary of Quarterly Results(1)

    2014     2013  
    Dec. 31     Sep. 30     Jun. 30     Mar. 31     Dec. 31     Sep. 30     Jun. 30     Mar. 31  
    Q4(2)     Q3(3)   Q2(4)   Q1(5)   Q4(6)   Q3(7)   Q2     Q1  

Average daily production (boe/d)

  885     725     553     567     569     461     407     414  

Petroleum and natural gas revenue

  4,568,286     4,703,496     3,799,461     3,564,036     2,958,107     3,165,562     2,375,912     2,073,617  

Petroleum and natural gas netback

  2,534,334     2,852,204     2,011,113     1,878,003     1,246,355     1,970,836     1,274,744     1,115,557  

Funds flow from operating activities

  1,334,422     2,279,842     1,550,661     1,508,107     579,824     1,570,350     847,459     791,568  

   Per share, basic and diluted

  0.02     0.03     0.02     0.02     0.01     0.03     0.02     0.01  

Net income (loss)

  (3,568,603 )   720,312     554,465     626,019     (1,202,692 )   673,023     80,697     (61,295 )

Basic and diluted income (loss) per share

  (0.05 )   0.01     0.01     0.01     (0.02 )   0.01     0.00     (0.00 )

Combined average realized price ($/boe)

  56.10     70.52     75.47     69.89     56.55     74.56     64.18     55.66  

Operating netback ($/boe)

  31.14     42.79     39.98     36.83     23.83     46.42     34.44     29.95  
Notes:
(1)

Certain quarterly amounts were restated retrospectively as disclosed in Note 4 of the Company’s audited annual financial statements for the year ended December 31, 2014.

(2)

A significant portion of the loss in this quarter is due to the $2,702,925 recorded in property impairment and an increase in depletion expense as a result of a change in the Company’s depletion accounting policy.

(3)

The income for this quarter can be attributed to a combination of the increase in the Company’s production from its summer drilling program and the improvement of netback resulting from decreased operating and transportation costs.

(4)

The improvement in income for this quarter over certain prior quarters is primarily due to the Company’s increase in the combined average realized price resulting in higher operating netback.

(5)

The improvement in income for this quarter is primarily due to the Company’s increased production levels from the drilling of three new wells and an increase in combined average realized price.

(6)

A significant portion of the loss in this quarter is due to the increase in depletion expense as a result of a change in the Company’s depletion accounting policy.

(7)

The high income in this quarter is primarily due to the Company’s increased production levels and average realized price for the quarter.

The quarterly figures above for the current and previous fiscal years are all presented with the application of IFRS.

Outstanding Share Data

    April 21, 2015     December 31, 2014     December 31, 2013  
Fully diluted share capital                  
Common shares issued and outstanding   75,803,498     75,368,498     61,307,498  
Share purchase warrants   -     -     9,245,879  
Stock options   6,860,000     5,970,000     5,680,000  
Total fully diluted   82,663,498     81,338,498     76,233,377  

Subsequent to December 31, 2014, the following events impacted the Company’s share capital:

On January 29, 2015, the Company granted incentive stock options to officers, directors, employees and consultants of the Company entitling them to purchase up to a total of 1,225,000 common shares at an exercise price of $0.24 each.


Hemisphere Energy Corporation 



15   MANAGEMENT’S DISCUSSION AND ANALYSIS

In February and March 2015, the Company received proceeds of $108,750 for the exercise of 435,000 incentive stock options with an exercise price of $0.25.

 

On March 1, 2015, the Company issued 100,000 incentive stock options to a consultant of the Company with an exercise price of $0.39.

The Company has the following stock options that are outstanding and exercisable as at April 21, 2015:

          Balance Outstanding &  
Exercise Price   Expiry Date     Exercisable April 21, 2015  
$0.26   30-Sep-15     490,000  
$0.30   23-Dec-15     375,000  
$0.30   27-Jan-16     200,000  
$0.38   9-Feb-16     50,000  
$0.40   26-May-16     475,000  
$0.48   5-Jul-16     50,000  
$0.70   8-Feb-17     1,500,000  
$0.65   24-Apr-17     75,000  
$0.61   5-Jul-17     425,000  
$0.50   8-Mar-18     250,000  
$0.55   6-Jan-19     660,000  
$0.65   29-Sep-19     785,000  
$0.61   7-Oct-19     200,000  
$0.24   29-Jan-20     1,225,000  
$0.39   1-Mar-20     100,000  
          6,860,000  
Weighted-average exercise price   $ 0.49  

Liquidity and Capital Management

The Company’s net debt as at December 31, 2014 and 2013 was $11,644,609 and $6,330,906, respectively, representing an increase in net debt of $5,313,703.

  a)

Financing

The Company’s cash provided by financing activities for the years ended December 31 2014 and 2013 were $9,329,628 and $3,795,550, respectively.

The following occurred during the year ended December 31, 2014:

On May 14, 2014, the Company closed a bought-deal equity financing consisting of 13,333,500 common shares at a price of $0.75 per common share for aggregate gross proceeds of $10,000,125.

   

The Company issued 690,000 common shares for the exercise of incentive stock options at various prices for gross proceeds of $220,850. Additionally, the Company issued 37,500 common shares from the exercise of share purchase warrants at a price of $0.75 for gross proceeds of $28,125.


Hemisphere Energy Corporation



MANAGEMENT’S DISCUSSION AND ANALYSIS   16 

The following occurred during the year ended December 31, 2013:

On January 25, 2013, the Company closed the second and final tranche of a private placement consisting of 86,900 units at a price of $0.65 per unit for gross proceeds of $56,485.

   

On December 9, 2013, the Company closed a bought deal financing consisting of 4,182,550 units at a price of $0.55 per unit and 3,077,000 common shares to be issued on a flow-through basis at a price of $0.65 per flow-through share for aggregate gross proceeds of $4,300,453.


  b)

Capital Resources


      December 31, 2014     December 31, 2013  
 

Shareholders’ equity

$  30,692,235   $  22,338,570  
 

Undrawn component of bank credit facilities

  7,815,853     6,000,000  
 

Total capital

$  38,508,088   $  28,338,570  

On November 28, 2014, the Company increased its total credit facilities with Alberta Treasury Branches from $10,500,000 to $15,000,000, of which $7,184,147 was drawn at December 31, 2014 (December 31, 2013 - $4,500,000). The facility is secured by a general security agreement and a floating charge on all lands of the Company. The facility bears interest at the bank’s prime rate plus 1.75% as well as a standby charge for any un-draw funds. The Company’s next annual review is scheduled to occur in May 2015.

The Company manages its capital with the following objectives:

Ensure sufficient flexibility to achieve the Company’s ongoing business objectives including the replacement of production, funding of future growth opportunities, and pursuit of accretive acquisitions; and

   

 

Maximize shareholder return through enhancing the Company’s share value.

The Company monitors its capital structure and makes adjustments according to market conditions in an effort to meet its objectives given the current outlook of the business and industry in general. The capital structure of the Company is composed of shareholders’ equity and the undrawn component of the Company’s credit facilities. The Company may manage its capital structure by issuing new shares, repurchasing outstanding shares, obtaining additional financing from the Company’s credit facilities, issuing new debt instruments, other financial or equity-based instruments, adjusting capital spending, or disposing of assets. The capital structure is reviewed on an ongoing basis.

Related Party Transactions

During the fourth quarter of 2014, the Company paid $10,000 in director fees. For the year ended December 31, 2014, the Company paid $40,000 in director fees. These fees were charged for services provided by the Chairman of the Company’s Board of Directors.

Hemisphere Energy Corporation 



17   MANAGEMENT’S DISCUSSION AND ANALYSIS

Compensation to key executive personnel, consisting of the Company’s officers, directors and Chairman, was paid as follows:

    Three Months Ended December 31     Year Ended December 31  
    2014     2013     2014     2013  
Short-term benefits $  502,500   $  315,000   $  986,666     $ 750,000  
Share-based payments   49,723     125,808     377,743     125,808  

Short-term benefits, which are primarily salaries and wages, have increased during the year ended December 31, 2014 as compared to 2013 as the result of a technical consultant who transitioned to full-time employment in September 2014.

Off-Balance Sheet Arrangements

The Company has not entered into any off-balance sheet transactions.

Proposed Transactions

As of the effective date, there are no outstanding proposed transactions.

Critical Accounting Estimates

The Company’s significant accounting estimates and policies are set out in Notes 2 and 3 of the audited annual financial statements for the year ended December 31, 2014 and have been consistently followed in the preparation of the annual financial statements.

The preparation of these audited annual financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions that may affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.

Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the year in which the estimates are revised and in any future years affected. Critical accounting estimates include:

Decommissioning obligations

Decommissioning costs will be incurred by the Company many years into the future. Amounts recorded for decommissioning obligations require the use of management’s best estimates of future decommissioning expenditures, expected timing of expenditures and future inflation rates. The estimates are based on internal and third-party information and calculations are subject to changes in laws and regulations, public expectations, prices, discovery and analysis of site conditions, and changes in clean up technology. Actual costs and outflows can differ from estimates and may have a material impact on earnings or financial position. For more information on the Company’s decommissioning obligations, see Note 10 of the Company’s audited annual financial statements for the year ended December 31, 2014.

Hemisphere Energy Corporation 



MANAGEMENT’S DISCUSSION AND ANALYSIS   18 

Business combination

Business combinations are accounted for using the acquisition method. Under this method, management makes estimates of the fair value of assets acquired and liabilities assumed which includes assessing the value of petroleum and natural gas properties based upon the estimation of recoverable quantities of Proved and Probable reserves being acquired.

Share-based payments

The Company measures the cost of its share-based payments to directors, officers, employees and consultants by reference to the fair value of the equity instruments using the Black-Scholes option pricing model at the date they are granted. The assumptions used in determining fair value include: expected life of the options, risk-free rates of return and stock price volatility. Changes to assumptions may have a material impact on the amounts presented. For more information on the Company’s share-based payments see Note 13(b) of the Company’s audited annual financial statements for the year ended December 31, 2014.

Income taxes

Related assets and liabilities are recognized for the estimated tax consequences between amounts included in the financial statements and their tax base using substantively enacted future income tax rates. Timing of future revenue streams and future capital spending changes can affect the timing of any temporary differences, and accordingly, affect the amount of the deferred tax asset or liability calculated at a point in time. These differences could materially impact earnings.

New and Amended Adopted Accounting Standards

Effective January 1, 2014, the Company adopted the following accounting policies:

  (i)

Amendment to IAS 36 Impairment of Assets, requires additional disclosure on the recoverable amounts of an impaired CGU. The adoption of this amendment had no impact on the amounts recorded in the financial statements for the year ended December 31, 2014 or on the comparative periods.

     
  (ii)

IFRIC 21 Levies, clarifies the requirements for recognizing a liability for a levy imposed by a government. The adoption of this standard had no impact on the amounts recorded in the financial statements for the year ended December 31, 2014 or on the comparative periods.

     
  (iii)

The Company changed its accounting for depleting its petroleum and natural gas properties. The Company changed from using the unit-of-production method based on production volumes in relation to total estimated Proved reserves to total estimated Proved and Probable reserves. The change in policy has been applied retrospectively.

Disclosure Controls and Procedures

Disclosure controls and procedures ("DC&P"), as defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings ("NI 52-109"), are designed to provide reasonable assurance that information required to be disclosed in the Company’s annual filings, interim filings or other reports filed, or submitted by the Company under securities legislation is recorded, processed, summarized and reported within the time periods specified under securities legislation and include controls and procedures designed to ensure that information required to be so disclosed is accumulated and communicated to management, including the Chief Executive Officer ("CEO") and the Chief Financial Officer ("CFO"), as appropriate, to allow timely decisions regarding required disclosure.

Hemisphere Energy Corporation 



19   MANAGEMENT’S DISCUSSION AND ANALYSIS

The CEO and the CFO have evaluated the effectiveness of the Company’s disclosure controls and procedures as at December 31, 2014 and have concluded that such disclosure controls and procedures are effective. The assessment was based on the framework in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission ("COSO 2013").

Internal Controls over Financial Reporting

Management is responsible for establishing and maintaining adequate internal control over financial reporting to provide reasonable assurance regarding the reliability of the Company’s financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. Internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the Company’s assets; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Management assessed the Company’s internal control over financial reporting as of December 31, 2014. Management based its assessment on criteria established in COSO 2013. Management’s assessment included evaluation of such elements as the design and operating effectiveness of key financial reporting controls, process documentation, accounting policies, and the Company’s overall control environment.

Based on Management’s assessment, it has been concluded that the internal controls over financial reporting was effective, as at December 31, 2014, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external reporting purposes in accordance with IFRS as issued by the IASB.

Financial Instruments

Fair value estimates of financial instruments are made at a specific point in time, based on relevant information about financial markets and specific financial instruments. As these estimates are subjective in nature, involving uncertainties and matters of significant judgment, changes in assumptions can significantly affect estimated fair values. At December 31, 2014, the Company's financial instruments include accounts receivable, reclamation deposits, bank indebtedness, accounts payable and accrued liabilities.

Hemisphere Energy Corporation 



MANAGEMENT’S DISCUSSION AND ANALYSIS   20 

The fair values of accounts receivable, reclamation deposits, bank indebtedness, accounts payable and accrued liabilities approximate their carrying values due to the short-term maturity of these financial instruments.

Risks

The Company’s activities expose it to a variety of risks that arise as a result of its exploration, development, production and financing activities. These risks and uncertainties include, among other things, volatility in market prices for oil and natural gas, general economic conditions in Canada, the US and globally and other factors described under "Risk Factors" in Hemisphere’s most recently filed Annual Information Form which is available on the Company’s website at www.hemisphereenergy.ca or on SEDAR at www.sedar.com. Readers are cautioned that this list of risk factors should not be construed as exhaustive.

The following provides information about the Company’s exposure to some risks associated with the oil and gas industry as well as the Company’s objectives, policies and processes for measuring and managing risk.

Business Risk

Oil and gas exploration and development involves a high degree of risk whereby many properties are ultimately not developed to a producing stage. There can be no assurance that the Company’s future exploration and development activities will result in discoveries of commercial bodies of oil and gas. Whether an oil and gas property will be commercially viable depends on a number of factors including the particular attributes of the reserve and its proximity to infrastructure, as well as commodity prices and government regulations, including regulations relating to prices, taxes, royalties, land tenure, land use, and environmental protection. The exact effect of these factors cannot be accurately predicted, and the combination of these factors may result in an oil and gas property not being profitable.

Credit risk

Credit risk is the risk of financial loss to the Company if a customer or counterparty to a financial instrument fails to meet its payment obligations. This risk arises principally from the Company’s receivables from joint venture partners and oil and natural gas marketers and its reclamation deposits. Any risk associated with accounts receivable is minimized substantially by the financial strength of the Company’s joint venture partners, operators and marketers. The credit risk associated with reclamation deposits is mitigated by ensuring these financial assets are placed with major financial institutions with strong investment-grade ratings by a primary ratings agency. The Company does not anticipate any default. There are no balances past due or impaired.

Hemisphere Energy Corporation 



21   MANAGEMENT’S DISCUSSION AND ANALYSIS

The maximum exposure to credit risk is as follows:

    December 31, 2014     December 31, 2013  

Accounts receivable

           

   Trade receivables

$  1,041,843   $  927,768  

   Receivables from joint venture

  95,355     42,663  

Reclamation deposits

  105,535     105,535  

Total

$  1,242,733   $  1,075,966  

The Company sells the majority of its oil production to a single oil marketer and, therefore, is subject to concentration risk which is mitigated by management’s policies and practices related to credit risk, as discussed above. The Company historically has never experienced any collection issues with its oil marketer.

Liquidity risk

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they come due. The Company manages liquidity risk by anticipating operating, investing and financing activities and ensuring that it will have sufficient liquidity to meet its liabilities when they become due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Company. The Company prepares expenditure budgets on a quarterly and annual basis which are regularly monitored and updated when necessary in order to review debt forecasts and working capital requirements.

At December 31, 2014, the Company had a negative working capital of $11,644,609 (December 31, 2013 - $6,330,906), which includes bank indebtedness of $7,184,147 (December 31, 2013 - $4,500,000). The Company funds its operations through production revenue and a demand operating credit facility. All of the Company’s financial liabilities have contractual maturities of less than 90 days.

Market risk

Market risk is the risk that changes in market prices, such as, foreign exchange rates, commodity prices, and interest rates will affect the value of the financial instruments. Market risk is comprised of interest rate risk, foreign currency risk, commodity price risk, and other price risk.

Interest rate risk

Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. Borrowings under the Company’s credit facilities are subject to variable interest rates. A one percent change in interest rates would not have a material effect on net loss and comprehensive loss.

Foreign currency risk

The Company’s functional and reporting currency is Canadian dollars. The Company does not sell or transact in any foreign currency; however, commodity prices are largely denominated in USD, and as a result the prices that the Company receives are affected by fluctuations in the exchange rates between the USD and the Canadian dollar. The exchange rate effect cannot be quantified, but generally an increase in the value of the Canadian dollar compared to the USD will reduce the prices received by the Company for its crude oil and natural gas sales. The Company did not have any foreign exchange rate swaps or related contracts in place as at the date of this document.

Hemisphere Energy Corporation



MANAGEMENT’S DISCUSSION AND ANALYSIS   22 

Commodity price risk

Commodity prices for petroleum and natural gas are impacted by global economic events that dictate the levels of supply and demand, as well as the relationship between the Canadian dollar and the USD. Significant changes in commodity prices may materially impact the Company’s ability to raise capital. The Company has not entered into any commodity hedge contracts as at the date of this document.

Other price risk

Other price risk is the risk that the fair or future cash flows of a financial instrument will fluctuate due to changes in market prices, other than those arising from interest rate risk, foreign currency risk or commodity price risk. The Company is not exposed to significant other price risk.

Non-IFRS Measurements

This document contains the terms "funds flow from operations", "operating netback", and "net debt" which are not recognized measures under IFRS and may not be comparable to similar measures presented by other companies.

  a)

The Company considers funds flow from operations to be a key measure that indicates the Company’s ability to generate the funds necessary to support future growth through capital investment and to repay any debt. Funds flow from operations is a measure that represents cash generated by operating activities, before changes in non-cash working capital and may not be comparable to measures used by other companies. Funds flow from operations per share is calculated using the same weighted-average number of shares outstanding as in the case of the earnings per share calculation for the period.

A reconciliation of funds flow from operations to cash provided by operating activities is presented as follows:

 

 

  Three Months Ended December 31     Year Ended December 31  
 

 

  2014     2013     2014     2013  
 

Cash provided by operating activities

$  1,546,991   $  849,925   $  6,659,680   $  3,665,274  
 

Change in non-cash working capital

  212,568     270,102     (13,353 )   (123,928 )
 

Funds flow from operations

$  1,334,422   $  579,824   $  6,673,033   $  3,789,202  
 

Funds flow from operations per share, basic and diluted

$ 0.02 $ 0.01 $ 0.10 $ 0.07

  b)

Operating netback is a benchmark used in the oil and natural gas industry and a key indicator of profitability relative to current commodity prices. Operating netback is calculated as oil and gas sales, less royalties, operating expenses and transportation costs on an absolute and per boe basis. These terms should not be considered an alternative to, or more meaningful than, cash flow from operating activities or net income or loss as determined in accordance with IFRS as an indicator of the Company’s performance.


Hemisphere Energy Corporation 



23   MANAGEMENT’S DISCUSSION AND ANALYSIS

  c)

Net debt (working capital) is closely monitored by the Company to ensure that its capital structure is maintained by a strong balance sheet to fund the future growth of the Company. Net debt is used in this document in the context of liquidity and is calculated as the total of the Company’s bank debt and current liabilities, less current assets. There is no IFRS measure that is reasonably comparable to net debt.

The following table outlines the Company calculation of net debt:

 

 

  December 31, 2014     December 31, 2013  
 

Current assets

$  1,437,181   $  1,145,579  
 

Current liabilities(1)

  (5,897,643 )   (2,976,486 )
 

Bank indebtedness

  (7,184,147 )   (4,500,000 )
 

Net debt

$  (11,644,609 ) $  (6,330,906 )
  Note:
  (1)  Excluding bank indebtedness and flow-through premium liability. 

Boe Conversion

Within this document, petroleum and natural gas volumes and reserves are converted to a common unit of measure, referred to as a barrel of oil equivalent ("boe"), using a ratio of 6,000 cubic feet of natural gas to one barrel of oil. Use of the term boe may be misleading, particularly if used in isolation. The conversion ratio is based on an energy equivalent method and does not necessarily represent a value equivalency at the wellhead. This conversion conforms with the Canadian Securities Regulators National Instrument 51-101 Standards of Disclosure for Oil and Gas Activities ("NI 51-101").

Forward-Looking Statements

In the interest of providing Hemisphere’s shareholders and potential investors with information regarding the Company, including management’s assessment of the future plans and operations of Hemisphere, certain statements contained in this MD&A constitute forward-looking statements or information (collectively "forward-looking statements") within the meaning of applicable securities legislation. Forward-looking statements are typically identified by words such as "anticipate", "continue", "estimate", "expect", "forecast", "may", "will", "project", "could", "plan", "intend", "should", "believe", "outlook", "potential", "target" and similar words suggesting future events or future performance. In particular, but without limiting the foregoing, this document may contain forward-looking statements pertaining to the following: volumes and estimated value of Hemisphere’s oil and natural gas reserves; the life of Hemisphere’s reserves; the volume and product mix of Hemisphere’s oil and natural gas production; future oil and natural gas prices; future operational activities; and future results from operations and operating metrics, including any future production growth and net debt. In addition, statements relating to "reserves" are deemed to be forward-looking statements as they involve the implied assessment, based on certain estimates and assumptions, that the reserves described exist in the quantities predicted or estimated and can be profitably produced in the future.

With respect to forward-looking statements contained in this MD&A, the Company has made assumptions regarding, among other things: future capital expenditure levels; future oil and natural gas prices and differentials between light, medium and heavy oil prices; results from operations including future oil and natural gas production levels; future exchange rates and interest rates; Hemisphere’s ability to obtain equipment in a timely manner to carry out development activities; Hemisphere’s ability to market its oil and natural gas successfully to current and new customers; the impact of increasing competition; Hemisphere’s ability to obtain financing on acceptable terms; and Hemisphere’s ability to add production and reserves through our development and exploitation activities.

Hemisphere Energy Corporation



MANAGEMENT’S DISCUSSION AND ANALYSIS   24 

Although Hemisphere believes that the expectations reflected in the forward-looking statements contained in this MD&A, and the assumptions on which such forward-looking statements are made, are reasonable, there can be no assurance that such expectations will prove to be correct. Readers are cautioned not to place undue reliance on forward-looking statements included in this MD&A, as there can be no assurance that the plans, intentions or expectations upon which the forward-looking statements are based will occur. By their nature, forward-looking statements involve numerous assumptions, known and unknown risks and uncertainties that contribute to the possibility that the predictions, forecasts, projections and other forward-looking statements will not occur, which may cause Hemisphere’s actual performance and financial results in future periods to differ materially from any estimates or projections of future performance or results expressed or implied by such forward-looking statements. These risks and uncertainties include, among other things, the following: volatility in market prices for oil and natural gas; general economic conditions in Canada, the U.S. and globally; and the other factors described under "Risk Factors" in Hemisphere’s most recently filed Annual Information Form available on the Company’s website at www.hemisphereenergy.ca or on SEDAR at www.sedar.com. Readers are cautioned that this list of risk factors should not be construed as exhaustive.

The forward-looking statements contained in this MD&A speak only as of the date of this document. Except as expressly required by applicable securities laws, Hemisphere does not undertake any obligation to publicly update or revise any forward looking statements, whether as a result of new information, future events or otherwise. The forward-looking statements contained in this MD&A are expressly qualified by this cautionary statement.

Hemisphere Energy Corporation 



Form 52-109FV1
Certification of Annual Filings
Venture Issuer Basic Certificate

I, Don Simmons, the Chief Executive Officer of Hemisphere Energy Corporation, certify the following:

1.

Review: I have reviewed the AIF, if any, annual financial statements and annual MD&A, including, for greater certainty, all documents and information that are incorporated by reference in the AIF (together, the “annual filings”) of Hemisphere Energy Corporation (the “issuer”) for the financial year ended December 31, 2014.

   
2.

No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the annual filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, for the period covered by the annual filings.

   
3.

Fair presentation: Based on my knowledge, having exercised reasonable diligence, the annual financial statements together with the other financial information included in the annual filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the annual filings.

Date: April 22, 2015

(signed) “Don Simmons”
Don Simmons
Chief Executive Officer

 NOTE TO READER

 

In contrast to the certificate required for non-venture issuers under National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings (NI 52-109), this Venture Issuer Basic Certificate does not include representations relating to the establishment and maintenance of disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as defined in NI 52-109. In particular, the certifying officers filing this certificate are not making any representations relating to the establishment and maintenance of

 

 

i)

controls and other procedures designed to provide reasonable assurance that information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

 

 

ii)

a process to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

 

 

The issuer’s certifying officers are responsible for ensuring that processes are in place to provide them with sufficient knowledge to support the representations they are making in this certificate. Investors should be aware that inherent limitations on the ability of certifying officers of a venture issuer to design and implement on a cost effective basis DC&P and ICFR as defined in NI 52- 109 may result in additional risks to the quality, reliability, transparency and timeliness of interim and annual filings and other reports provided under securities legislation.

1



Form 52-109FV1
Certification of Annual Filings
Venture Issuer Basic Certificate

I, Dorlyn Evancic, the Chief Financial Officer of Hemisphere Energy Corporation, certify the following:

1.

Review: I have reviewed the AIF, if any, annual financial statements and annual MD&A, including, for greater certainty, all documents and information that are incorporated by reference in the AIF (together, the “annual filings”) of Hemisphere Energy Corporation (the “issuer”) for the financial year ended December 31, 2014.

   
2.

No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the annual filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, for the period covered by the annual filings.

   
3.

Fair presentation: Based on my knowledge, having exercised reasonable diligence, the annual financial statements together with the other financial information included in the annual filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the annual filings.

Date: April 22, 2015

(signed) “Dorlyn Evancic”
Dorlyn Evancic
Chief Financial Officer

 NOTE TO READER

 

In contrast to the certificate required for non-venture issuers under National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings (NI 52-109), this Venture Issuer Basic Certificate does not include representations relating to the establishment and maintenance of disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as defined in NI 52-109. In particular, the certifying officers filing this certificate are not making any representations relating to the establishment and maintenance of

 

 

i)

controls and other procedures designed to provide reasonable assurance that information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

 

 

ii)

a process to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

 

 

The issuer’s certifying officers are responsible for ensuring that processes are in place to provide them with sufficient knowledge to support the representations they are making in this certificate. Investors should be aware that inherent limitations on the ability of certifying officers of a venture issuer to design and implement on a cost effective basis DC&P and ICFR as defined in NI 52- 109 may result in additional risks to the quality, reliability, transparency and timeliness of interim and annual filings and other reports provided under securities legislation.

1



FORM 51-101F4

NOTICE OF FILING OF 51-101F1 INFORMATION

On April 22, 2015, Hemisphere Energy Corporation ("Hemisphere") filed its reports under section 2.1 of National Instrument 51- 101 Standards of Disclosure for Oil and Gas Activities, which can be found in Hemisphere's Annual Information Form for the year ended December 31, 2014 dated April 21, 2015 under Hemisphere's profile on SEDAR at www.sedar.com.




Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings