Falcon Oil and Gas Limited

FALCON OIL & GAS LTD.

(“Falcon” or “Company”)

Filing of Interim Financial Statements

28 November 2024 – Falcon Oil & Gas Ltd. (TSXV: FO, AIM: FOG) announces that it has filed its interim financial statements for the three and nine months ended 30 September 2024 and the accompanying Management’s Discussion and Analysis (“MD&A”).

The following should be read in conjunction with the complete unaudited unreviewed interim financial statements and the accompanying MD&A for the three and nine months ended 30 September 2024, which are available on the Canadian System for Electronic Document Analysis and Retrieval (“SEDAR+”) at www.sedarplus.ca and on Falcon’s website at www.falconoilandgas.com

2024 financial highlights and other financial updates

Debt free with cash of $10 million at 30 September 2024 (31 December 2023: $8 million).Continued focus on cost management and the efficient operation of the portfolio.

Ends.

CONTACT DETAILS:

Falcon Oil & Gas Ltd.          Philip O’Quigley, CEO+353 87 814 7042Anne Flynn, CFO+353 1 676 9162

Cavendish Capital Markets Limited (NOMAD & Broker)

Neil McDonald / Adam Rae+44 131 220 9771

Interim Condensed Consolidated Statement of Operations and Comprehensive Loss

(Unaudited)

 Three months ended 30
September 2024
$’000Three months ended 30
September 2023
$’000Nine months ended 30
September 2024
$’000Nine months ended 30
September 2023
$’000     Revenue    Oil and natural gas revenue–––– ––––     Expenses    Exploration and evaluation expenses(44)(39)(130)(129)General and administrative expenses(523)(739)(1,601)(1,914)Foreign exchange gain913813385 (476)(740)(1,598)(1,958)     Results from operating activities(476) (740)(1,598) (1,958)     Finance income36543193155Finance expense(132)(352)(393)(647)Net finance income / (expense)233(309)(200)(492)     Loss and comprehensive loss for the period(243)(1,049)(1,798)(2,450)     Loss and comprehensive loss attributable to:         Equity holders of the company(247)(1,046)(1,798)(2,444)Non-controlling interests4(3)–(6)     Loss and comprehensive loss for the period(243)(1,049)(1,798)(2,450)     Loss per share attributable to equity holders of the company:    Basic and diluted(0.000 cent)(0.001 cent)(0.002 cent)(0.002 cent)

Interim Condensed Consolidated Statement of Financial Position

(Unaudited)

  At 30 September
2024
$’000At 31 December
2023
$’000    Assets   Non-current assets   Exploration and evaluation assets 50,72151,287Property, plant and equipment –2Trade and other receivables 2626Restricted cash 2,1992,176  52,94653,491    Current assets   Cash and cash equivalents 9,9657,992Trade and other receivables 94654  10,9118,046    Total assets 63,85761,537    Equity and liabilities       Equity attributable to owners of the parent   Share capital 406,690402,120Contributed surplus 47,44447,379Retained deficit (408,995)(407,197)  45,13942,302Non-controlling interests 697697Total equity 45,83642,999    Liabilities    Non-current liabilities   Decommissioning provision 16,67916,204  16,67916,204    Current liabilities   Accounts payable and accrued expenses 1,3422,334  1,3422,334    Total liabilities 18,02118,538    Total equity and liabilities 63,85761,537

Interim Condensed Consolidated Statement of Cash Flow

(Unaudited)

  Nine months ended 30 September  2024
$’0002023
$’000    Cash flows from operating activities   Net loss for the period (1,798)(2,450)Adjustments for:   Share based compensation 65276Depreciation 23Net finance expense 200482Effect of exchange rates on operating activities (133)(85)Change in non-cash working capital:   Increase in trade and other receivables (893)(19)Increase / (decrease) in accounts payable and accrued expenses 920(36)Net cash used in operating activities (1,637)(1,829)    Cash flows from investing activities   Interest received 31165Proceeds from sale of ORRIs 4,000–Exploration and evaluation assets (5,153)(647)Net cash used in investing activities (1,122)(482)    Cash flows from financing activities   Net proceeds from equity raised 4,570–Net cash generated from financing activities 4,570–Change in cash and cash equivalents 1,811(2,311)Effect of exchange rates on cash and cash equivalents 162(320)Cash and cash equivalents at beginning of period 7,99216,785    Cash and cash equivalents at end of period 9,96514,154

All dollar amounts in this document are in United States dollars “$”, except as otherwise indicated.

About Falcon Oil & Gas Ltd.

Falcon Oil & Gas Ltd is an international oil & gas company engaged in the exploration and development of unconventional oil and gas assets, with the current portfolio focused in Australia, South Africa and Hungary. Falcon Oil & Gas Ltd is incorporated in British Columbia, Canada and headquartered in Dublin, Ireland with a technical team based in Budapest, Hungary.

For further information on Falcon Oil & Gas Ltd. please visit www.falconoilandgas.com

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 release.

Certain information in this press release may constitute forward-looking information. This information is based on current expectations that are subject to significant risks and uncertainties that are difficult to predict. Actual results might differ materially from results suggested in any forward-looking statements. Falcon assumes no obligation to update the forward-looking statements, or to update the reasons why actual results could differ from those reflected in the forward looking-statements unless and until required by securities laws applicable to Falcon. Additional information identifying risks and uncertainties is contained in Falcon’s filings with the Canadian securities regulators, which filings are available at www.sedarplus.ca