Notes | 2025 | 2024 | |
$’000 | $’000 | ||
Non -IFRS measure | |||
Revenue invoiced for the year | 2 | ||
Effective recovery of past receivables | 2 | ( | |
Revenue | |||
IFRS consolidated income statement | |||
Revenue | 2 | ||
Cost of sales | 3 | ( | ( |
Decrease of expected credit loss provision on trade receivables | 13 | ||
Gross profit | |||
Other general and administrative expenses | 4 | ( | ( |
Share option related expenses | 5 | ( | ( |
Profit from operations | |||
Finance income | 7 | ||
Finance costs | 7 | ( | ( |
Foreign exchange (loss)/gain | ( | ||
Profit before tax | |||
Tax credit/(charge) | 8 | ( | |
Profit after tax | |||
Earnings per share (cents) | |||
Basic | 9 | ||
Diluted | 9 |
2025 | 2024 | |
$’000 | $’000 | |
Profit after tax for the year | ||
Items that may be reclassified to the income statement in subsequent periods: | ||
Exchange gain/(loss) on translation of foreign operations | ( | |
Total comprehensive income for the year |
31 December | 31 December | ||
Notes | 2025 | 2024 | |
$’000 | $’000 | ||
Non -current assets | |||
Trade receivables | 13 | ||
Intangible assets | |||
Property, plant and equipment | 10 | ||
Deferred tax asset | 16 | ||
Current assets | |||
Inventories | 12 | ||
Trade and other receivables | 13 | ||
Cash | |||
Total assets | |||
Current liabilities | |||
Trade and other payables | 14 | ( | ( |
Deferred income | ( | ||
( | ( | ||
Non -current liabilities | |||
Trade and other payables | 14 | ( | ( |
Decommissioning provision | 15 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Share capital | 18 | ||
Share premium | 18 | ||
Exchange translation reserve | ( | ( | |
Accumulated losses | ( | ( | |
Total equity |
Attributable to equity holders of the Company | ||||||
Exchange | ||||||
Share | Share | translation | Accumulated | Total | ||
capital | premium | reserve | losses | equity | ||
Notes | $’000 | $’000 | $’000 | $’000 | $’000 | |
Balance at 1 January 2024 | ( | ( | ||||
Profit after tax for the year | ||||||
Exchange difference on translation of foreign operations | ( | ( | ||||
Total comprehensive income for the year | ( | |||||
Dividends paid | 22 | ( | ( | |||
Employee share schemes | 21 | |||||
Share issues | 18 | ( | ||||
Repurchase of ordinary shares | 18 | ( | ( | ( | ||
Balance at 31 December 2024 | ( | ( | ||||
Profit after tax for the year | ||||||
Exchange difference on translation of foreign operations | ||||||
Total comprehensive income for the year | ||||||
Dividends paid | 22 | ( | ( | |||
Employee share schemes | 21 | |||||
Reissue of repurchased shares | 18 | ( | ( | |||
Own shares repurchased and held in Employee Benefit Trust | 18 | ( | ( | |||
Balance at 31 December 2025 | ( | ( |
2025 | 2024 | ||
Notes | $’000 | $’000 | |
Operating activities | |||
Cash generated from operations | 19 | ||
Interest received | 7 | ||
Interest paid | 7 | ( | |
Net cash generated from operating activities | |||
Investing activities | |||
Purchase of intangible assets | ( | ( | |
Purchase of property, plant and equipment | 19 | ( | ( |
Net cash used in investing activities | ( | ( | |
Financing activities | |||
Payment of dividends | 22 | ( | ( |
Purchase of own shares - share buyback | ( | ||
Purchase of own shares - employee share-based payments | ( | ||
Payment of leases | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net (decrease)/increase in cash | ( | ||
Cash at beginning of year | |||
Effect of foreign exchange rate changes | |||
Cash at end of the year being bank balances and cash on hand |
Scenario ($/bbl – nominal) | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 |
31 December 2025 – base case | n/a | 62.0 | 65.0 | 70.0 | 70.0 | 72.0 | 79.0 | 80.0 |
31 December 2025 – stress case | n/a | 55.8 | 58.5 | 63.0 | 63.0 | 64.8 | 71.1 | 72.0 |
31 December 2024 – base case | 74.0 | 72.0 | 74.0 | 75.0 | 73.0 | 80.0 | 82.0 | 84.1 |
31 December 2024 – stress case | 66.6 | 64.8 | 66.6 | 67.5 | 65.7 | 72.0 | 73.8 | 75.7 |
2025 | 2024 | |
Non-IFRS measure | $’000 | $’000 |
Revenue invoiced for the year | 193,093 | 151,208 |
Effective recovery of past receivables | (28,280) | - |
Revenue | 164,813 | 151,208 |
Oil sales via export pipeline | 54,477 | - |
Local oil sales | 113,892 | 151,208 |
Revenue in accordance with IFRS 15 | 168,369 | 151,208 |
Embedded derivative on trade receivables from 2025 export sales (see note 13) in accordance with IFRS 9 | (3,556) | - |
Revenue | 164,813 | 151,208 |
2025 | 2024 | |
Kurdistan Regional Government | 31% | 0% |
Customer A | 45% | 88% |
Customer B | 12% | <10% |
Customer C | 12% | <10% |
2025 | 2024 | |
$’000 | $’000 | |
Operating costs | 52,639 | 52,435 |
Capacity building payments | 13,583 | 10,818 |
Change in oil inventory value | (59) | (168) |
Depreciation of oil and gas assets and operational assets (see note 10) | 77,308 | 75,781 |
Reversal of provision against inventory held for sale | (2,6 | |
27) | - | |
Loss on disposal of drilling stock | 245 | - |
141,089 | 138,866 |
2025 | 2024 | |
$’000 | $’000 | |
Depreciation and amortisation | 2,049 | 3,033 |
Auditor’s remuneration (see below) | 704 | 679 |
Other general and administrative costs | 6,560 | 7,700 |
9,313 | 11,412 |
2025 | 2024 | |
Fees payable to the Company’s auditor: | $’000 | $’000 |
for the audit of the Company’s annual accounts | 562 | 530 |
for the audit of the Company’s subsidiaries | 26 | 32 |
Total audit fees | 588 | 562 |
Other assurance services (including a half year review) | 116 | 117 |
Total fees | 704 | 679 |
2025 | 2024 | |
$’000 | $’000 | |
Share-based payment expense | 3,660 | 3,472 |
Payments related to share options exercised | 2,543 | 704 |
Share-based payment related provision for taxes | 756 | 243 |
6,959 | 4,419 |
Average number of | Average number of full-time | |||
employees | equivalents | |||
2025 | 2024 | 2025 | 2024 | |
Kurdistan | 409 | 387 | 263 | 250 |
United Kingdom | 24 | 24 | 24 | 24 |
Total | 433 | 411 | 287 | 274 |
2025 | 2024 | |
$’000 | $’000 | |
Wages and salaries | 39,315 | 37,833 |
Social security costs | 2,446 | 2,723 |
Pension costs | 456 | 472 |
Share -based payment (see note 21) | 6,959 | 4,419 |
49,176 | 45,447 |
2025 | 2024 | |
$’000 | $’000 | |
Lease interest | (161) | (48) |
Unwinding of discount on provisions (see note 15) | (1,790) | (1,628) |
Interest expense | (25) | - |
Total fin ance costs | (1,976) | (1,676) |
Finance income | 2,740 | 4,116 |
Net finance income | 764 | 2,440 |
2025 | 2024 | |
$’000 | $’000 | |
Deferred UK corporation tax credit/(charge) (see note 16) | 468 | (708) |
Tax credit/(charge) attributable to th e Company and its subsidiarie s | 468 | (708) |
2025 | 2024 | |
Profit after tax for basic and diluted per share calculations ($’000) | 15,134 | 7,158 |
Number of shares (‘000s): | ||
Basic weighted average number of ordinary shares | 217,005 | 219,562 |
Basic EPS (cents) | 6.97 | 3.26 |
Number of shares (‘000s) | 2025 | 2024 |
Basic weighted average number of ordinary shares outstanding | 217,005 | 219,562 |
Effect of potential dilutive share options | 9,557 | 9,134 |
Diluted number of ordinary shares outstanding | 226,562 | 228,696 |
Diluted EPS (cents) | 6.68 | 3.13 |
Oil and gas | Fixtures and | Right of use | ||
assets | equipment | assets | Total | |
$’000 | $’000 | $’000 | $’000 | |
Year ended 31 December 2024 | ||||
Opening net book value | 443,393 | 2,066 | 383 | 445,842 |
Additions | 18,252 | 284 | 1,559 | 20,095 |
Disposals’ cost | - | - | (2,040) | (2,040) |
Revision to decommissioning asset | (693) | - | - | (693) |
Depreciation charge | (75,781) | (576) | (394) | (76,751) |
Disposals’ depreciation | - | - | 2,004 | 2,004 |
Foreign currency translation differences | - | (1) | (6) | (7) |
Closing net book value | 385,171 | 1,773 | 1,506 | 388,450 |
At 31 December 2024 | ||||
Cost | 1,010,429 | 9,687 | 1,701 | 1,021,817 |
Accumulated depreciation | (625,258) | (7,914) | (195) | (633,367) |
Net book value | 385,171 | 1,773 | 1,506 | 388,450 |
Year ended 31 December 2025 | ||||
Opening net book value | 385,171 | 1,773 | 1,506 | 388,450 |
Additions | 38,788 | 365 | - | 39,153 |
Disposals’ cost | - | (2,021) | - | (2,021) |
Revision to decommissioning asset | (198) | - | - | (198) |
Depreciation charge | (77,308) | (475) | (325) | (78,108) |
Disposals’ depreciation | - | 2,021 | - | 2,021 |
Foreign currency translation differences | - | 5 | 102 | 107 |
Closing net book value | 346,453 | 1,668 | 1,283 | 349,404 |
At 31 December 2025 | ||||
Cost | 1,049,019 | 8,035 | 1,803 | 1,058,857 |
Accumulated depreciation | (702,566) | (6,367) | (520) | (709,453) |
Net book value | 346,453 | 1,668 | 1,283 | 349,404 |
Proportion of | |||
Place of | ownership | Principal | |
Name of subsidiary | incorporation | interest | activity |
Gulf Keystone Petroleum (UK) Limited | United Kingdom | 100% | Management, support, |
1 st Floor | geological, geophysical and | ||
Brownlow Yard | engineering services | ||
7 Roger Street | |||
London, WC1N 2JU | |||
Gulf Keystone Petroleum International Limited | Bermuda | 100% | Exploration, evaluation, |
c/o Carey Olsen Services Bermuda Limited | development and production | ||
5 th Floor | activities in Kurdistan | ||
Rosebank Centre | |||
11 Bermudiana Road | |||
Pembroke, HM08 Bermuda |
2025 | 2024 | |
$’000 | $’000 | |
Warehouse stocks and materials | 7,481 | 6,829 |
Crude oil | 293 | 234 |
Inventory held for sale | - | 2,789 |
7,774 | 9,852 |
Proportion of | |||
ownership | Principal | ||
Name of joint operation | Location | interest | activity |
Shaikan | Kurdistan | 80% | Production and development |
activities |
2025 | 2024 | |
$’000 | $’000 | |
Trade receivables – non-current | 84,007 | 138,175 |
2025 | 2024 | |
$’000 | $’000 | |
Trade receivables | 114,835 | 16,583 |
Other receivables | 8,333 | 7,291 |
Prepayments and accrued income | 1,897 | 2,905 |
Trade and other receivables - current | 125,065 | 26,779 |
Total tra de and other receivables - current and non-current | 209,072 | 164,954 |
2025 | 2024 | |
$’000 | $’000 | |
Amounts related to past due trade receivables | ||
Gross past due trade receivables before impairment allowance | 142,745 | 171,026 |
Less: Impairment allowance | (8,351) | (16,267) |
Carrying value at 31 December | 134,394 | 154,759 |
Amounts related to trade receivables from 2025 export sales | ||
Gross trade receivables from 2025 export sales before impairment allowance | 64,805 | - |
Less: Impairment allowance | (357) | - |
Carrying value at 31 December | 64,448 | - |
Total trade receivables - current and non-current | 198,842 | 154,759 |
2025 | 2024 | |
$’000 | $’000 | |
Trade payables | 2,520 | 1,746 |
Accrued expenditures | 26,897 | 22,228 |
Amounts due to KRG not expected to be cash settled | 87,184 | 80,905 |
Capacity building payment due to KRG on past due trade receivables | 7,687 | 7,687 |
Capacity building payment due to KRG on 2025 export sales trade receivables | 3,014 | - |
Other payables | 588 | 4,080 |
Lease obligations | 424 | 395 |
Overlift | - | 236 |
Total tra de and other payables - current | 128,314 | 117,277 |
2025 | 2024 | |
$’000 | $’000 | |
Non-current lease liability | 928 | 1,112 |
2025 | 2024 | |
$’000 | $’000 | |
At 1 January | 36,247 | 35,312 |
New provisions and changes in estimates | (198) | (693) |
Unwinding of discount | 1,790 | 1,628 |
At 31 December | 37,839 | 36,247 |
Accelerated tax | Share-based | Tax losses | ||
depreciation | payments | carried forward | Total | |
$’000 | $’000 | $’000 | $’000 | |
At 1 January 2024 | 293 | 482 | 770 | 1,545 |
Tax (charge)/c redit to income state ment | (271) | 238 | (675) | (708) |
Exchange differences | - | (11) | (1) | (12) |
At 31 December 2024 | 22 | 709 | 94 | 825 |
Tax credit/(charge) to income statement | 176 | 323 | (31) | 468 |
Exchange differences | 6 | 60 | 6 | 72 |
At 31 December 2025 | 204 | 1,092 | 69 | 1,365 |
2025 | 2024 | |
$’000 | $’000 | |
Financial assets | ||
Cash | 78,233 | 102,346 |
Receivables | 208,541 | 161,426 |
286,774 | 263,772 | |
Financial liabilities | ||
Trade and other payables | 129,242 | 118,152 |
129,242 | 118,152 |
2025 | 2024 | |
Authorised: | $’000 | $’000 |
Common shares of $1 each | 292,105 | 292,105 |
Common shares | ||||
No. of | Share | Share | Total | |
shares | capital | premium | amount | |
‘000 | $’000 | $’000 | $’000 | |
Balance 1 January 2024 | 222,443 | 222,443 | 503,312 | 725,755 |
Dividends paid | - | - | (34,933) | (34,933) |
Shares issued | 255 | 255 | - | 255 |
Repurchase of ordinary shares | (5,693) | (5,693) | (4,394) | (10,087) |
Balance 31 December 2024 | 217,005 | 217,005 | 463,985 | 680,990 |
Dividends paid | - | - | (49,846) | (49,846) |
Balance 31 December 2025 | 217,005 | 217,005 | 414,139 | 631,144 |
2025 | 2024 | ||
Notes | $’000 | $’000 | |
Cash flows from operating activities | |||
Profit from operations | 15,010 | 4,702 | |
Adjustments for: | |||
Depreciation, depletion and amortisation of property, plant and equipment (including the right of use assets) | 78,108 | 76,752 | |
Amortisation of intangible assets | 1,248 | 1,980 | |
Decrease of expected credit loss provision on trade receivables | 13 | (7,558) | (8,191) |
Share -based payment expense | 21 | 3,660 | 3,472 |
Provision against inventory held for sale | 3 | (2,627) | 34 |
Loss on disposal of drilling stock | 3 | 245 | - |
Operating cash flows before movements in working capital | 88,086 | 78,749 | |
Decrease in inventories | 4,460 | 49 | |
Increase in trade and other receivables | (36,601) | (1,290) | |
Increase in trade and other payables | 4,436 | 11,919 | |
Cash generated from operations | 60,381 | 89,427 |
2025 | 2024 | |
$’000 | $’000 | |
Associated cash flows | ||
Additions to property, plant and equipment (see note 10) | 39,153 | 20,102 |
Movement in working capital | (5,946) | 7,083 |
Non-cash movements | ||
Foreign exchange differences | 107 | (7) |
Purchase of property, plant and equipment | 33,314 | 27,178 |
2025 | 2024 | |
$’000 | $’000 | |
Total share o ptions charge | 3,660 | 3,472 |
2025 | 2024 | |
Number of | Number of | |
share options | share options | |
’000 | ’000 | |
Outstanding at 1 January | 8,918 | 8,004 |
Granted during the year | 3,206 | 3,590 |
Exercised during the year | (1,845) | (516) |
Forfeited during the year | (399) | (288) |
Expired during the year | (529) | (1,872) |
Outstanding at 31 December | 9,351 | 8,918 |
Exercisable at 31 December | - | - |
2025 | 2024 | |
Weighted average share price | £1.57 | £1.11 |
Weighted average exercise price | Nil | Nil |
Expected volatility | 51.9% | 56.1% |
Expected life | 3 years | 3 years |
Risk-free rate | 4.0% | 4.3% |
Expected dividend yield (on the basis dividends equivalents received) | Nil | Nil |
2025 | 2024 | |
Number of | Number of | |
share options | share options | |
’000 | ’000 | |
Outstanding at 1 January | 216 | 216 |
Exercised during the year | (136) | - |
Granted during the year | 146 | - |
Outstanding at 31 December | 226 | 216 |
Exercisable at 31 December | - | - |
2025 | 2024 | |
$’000 | $’000 | |
Short-term employee benefits | 6,166 | 7,196 |
Share-based payment - options | 2,436 | 1,493 |
8,602 | 8,689 |