Koil Energy Solutions, Inc. (KLNG)

Koil Energy Solutions Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Equivalents	1.19	1.54	3.42	2.03	2.35	3.68
Cash & Short-Term Investments	1.19	1.54	3.42	2.03	2.35	3.68
Cash Growth	-45.96%	-55.14%	68.57%	-13.73%	-35.99%	-1.84%
Accounts Receivable	9.78	7.65	5.85	4.71	3.2	6.28
Other Receivables	-	-	0.32	0.32	0.65	0.65
Receivables	9.78	7.65	6.17	5.03	3.85	6.93
Inventory	0.68	0.35	0.4	0.43	0.2	0.25
Prepaid Expenses	0.22	0.4	0.21	0.36	0.2	0.1
Total Current Assets	11.87	9.95	10.21	7.85	6.61	10.96
Property, Plant & Equipment	9.26	9.47	8.2	8.93	9.76	3.59
Other Intangible Assets	0.39	0.31	0.06	0.07	0.06	0.04
Other Long-Term Assets	0.08	0.1	0.27	0.21	0.18	0.14
Total Assets	21.6	19.81	18.74	17.06	16.62	14.73

Liabilities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Accounts Payable	4.32	3.05	3.32	3.35	1.52	2.31
Short-Term Debt	0.01	0.54	-	-	-	-
Current Portion of Leases	0.95	0.92	0.55	0.55	1.14	1.31
Current Unearned Revenue	1.41	0.49	0.65	1.38	0.33	0.25
Other Current Liabilities	0.06	0.14	0.01	-	-	-
Total Current Liabilities	6.75	5.14	4.52	5.28	2.99	3.87
Long-Term Leases	5.47	5.69	5.61	6.16	6.52	0.59
Other Long-Term Liabilities	0.02	0.02	-	-	-	-
Total Liabilities	12.25	10.85	10.14	11.44	9.51	4.45

Shareholders' Equity

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Common Stock	0.02	0.02	0.02	0.02	0.02	0.02
Additional Paid-In Capital	74.77	74.62	74.21	73.84	73.78	73.69
Retained Earnings	-62.28	-62.52	-62.48	-65.1	-63.55	-60.62
Treasury Stock	-3.14	-3.14	-3.14	-3.14	-3.14	-2.81
Comprehensive Income & Other	-0.02	-0.02	-	-	-	-
Shareholders' Equity	9.36	8.96	8.6	5.62	7.11	10.27
Total Liabilities & Equity	21.6	19.81	18.74	17.06	16.62	14.73

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Total Debt	6.43	7.15	6.16	6.71	7.66	1.89
Net Cash (Debt)	-5.25	-5.61	-2.74	-4.68	-5.31	1.78
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-0.43	-0.46	-0.22	-0.39	-0.44	0.14
Filing Date Shares Outstanding	12.2	12.19	12.39	11.89	11.89	12.04
Total Common Shares Outstanding	12.2	12.19	12.39	11.89	11.89	12.39
Working Capital	5.12	4.81	5.68	2.57	3.62	7.1
Book Value Per Share	0.77	0.74	0.69	0.47	0.60	0.83
Tangible Book Value	8.96	8.66	8.54	5.55	7.05	10.23
Tangible Book Value Per Share	0.73	0.71	0.69	0.47	0.59	0.83
Buildings	-	-	-	-	-	0.29
Machinery	6.93	6.93	5.82	6.04	5.88	12.31
Construction In Progress	0.31	0.21	0.25	-	0.01	0.06
Leasehold Improvements	2.44	2.44	2.32	2.27	2.23	0.9

Data Source: S&P Global Market Intelligence Last updated: Mar 31, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Jul 31, 2026

Data Sources Report a data error