Published numbers don't liePage 40 of the aundited financials.
Purchased gas will cost them $7.2 million this year...$8.5 million next year...$6.6 million in 2023
The negotiated price of oil sales for this year is $61.3 per bbl... $56.6 per bbl next year and $53 per bbl for 2023. Forget the WTI variable... the oil price is fixed.
Contracts currently are for 767 bbls/d...1052 bbls/d next year... 1142 bbls/d in 2023
Their partner has publicly stated that individual drilling costs are around $1 million per well.
Debt is 12.5% of $45 million per year. Add in administration, royalties and tax.
I don't believe there's any magic in those numbers.