Koil Energy Solutions, Inc. (KLNG)
OTCMKTS
· Delayed Price · Currency is USD
1.890
-0.030 (-1.56%)
May 23, 2025, 3:25 PM EDT
Koil Energy Solutions Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 2.02 | 2.62 | -1.55 | -2.93 | 2.33 | -6.06 | Upgrade
|
| Depreciation & Amortization | 0.57 | 0.57 | 0.61 | 0.68 | 0.95 | 1.08 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.04 | 0.04 | -0 | -0.04 | 0.08 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 0.82 | - | 4.49 | Upgrade
|
| Stock-Based Compensation | 0.31 | 0.25 | 0.06 | 0.09 | 0.05 | 0.12 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 0 | -0.01 | 0.44 | 0.24 | Upgrade
|
| Other Operating Activities | 0.09 | 0.07 | 0.72 | 0.4 | -2.23 | 0.01 | Upgrade
|
| Change in Accounts Receivable | -0.52 | -1.14 | -1.18 | 3.09 | -1.88 | 0.19 | Upgrade
|
| Change in Inventory | 0.25 | 0.03 | -0.23 | 0.05 | -0.07 | -0.19 | Upgrade
|
| Change in Accounts Payable | -0.36 | -0.03 | 0.97 | -0.79 | 0.32 | -0.22 | Upgrade
|
| Change in Unearned Revenue | -1.2 | -0.72 | 1.04 | 0.08 | -0.48 | 0.11 | Upgrade
|
| Change in Other Net Operating Assets | 0.08 | 0.05 | -0.24 | -0.2 | -0.58 | 0.02 | Upgrade
|
| Operating Cash Flow | 1.27 | 1.73 | 0.2 | 1.24 | -1.07 | -0.21 | Upgrade
|
| Operating Cash Flow Growth | 122.28% | 750.25% | -83.66% | - | - | - | Upgrade
|
| Capital Expenditures | -0.83 | -0.38 | -0.23 | -2.54 | -0.36 | -0.17 | Upgrade
|
| Sale of Property, Plant & Equipment | 0 | 0 | 0 | 0.27 | 0.23 | - | Upgrade
|
| Other Investing Activities | - | - | - | 0 | 0.01 | 0.01 | Upgrade
|
| Investing Cash Flow | -0.83 | -0.37 | -0.23 | -2.26 | -0.11 | -0.16 | Upgrade
|
| Short-Term Debt Issued | - | 1 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 1.11 | 1.11 | Upgrade
|
| Total Debt Issued | 0.69 | 1 | - | - | 1.11 | 1.11 | Upgrade
|
| Short-Term Debt Repaid | - | -1 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -0.07 | -0.3 | -0.05 | - | - | Upgrade
|
| Total Debt Repaid | -1.03 | -1.07 | -0.3 | -0.05 | - | - | Upgrade
|
| Net Debt Issued (Repaid) | -0.34 | -0.07 | -0.3 | -0.05 | 1.11 | 1.11 | Upgrade
|
| Issuance of Common Stock | 0.11 | 0.11 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | -0.25 | - | -0.53 | Upgrade
|
| Financing Cash Flow | -0.23 | 0.04 | -0.3 | -0.3 | 1.11 | 0.59 | Upgrade
|
| Net Cash Flow | 0.22 | 1.39 | -0.32 | -1.32 | -0.07 | 0.22 | Upgrade
|
| Free Cash Flow | 0.44 | 1.35 | -0.03 | -1.3 | -1.42 | -0.38 | Upgrade
|
| Free Cash Flow Growth | 7.09% | - | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 1.97% | 5.94% | -0.18% | -9.98% | -8.25% | -2.90% | Upgrade
|
| Free Cash Flow Per Share | 0.04 | 0.11 | -0.00 | -0.11 | -0.11 | -0.03 | Upgrade
|
| Levered Free Cash Flow | -0.53 | 0.45 | 0.76 | -0.51 | -1.85 | 0.35 | Upgrade
|
| Unlevered Free Cash Flow | -0.53 | 0.45 | 0.76 | -0.5 | -1.84 | 0.35 | Upgrade
|
| Change in Net Working Capital | 1.84 | 1.72 | -1.32 | -2.32 | 2.27 | -0.14 | Upgrade
|
Updated Nov 4, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.