Koil Energy Solutions, Inc.【KLNG】
| Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 |
|---|
| Cash | - | - | - | 0 | 8 | 4 | 2 | 4 | 4 | 4 | 2 | 2 | 3 |
|---|
| Accounts receivable | 6 | 7 | 5 | 8 | 6 | 4 | 4 | 4 | 5 | 6 | 3 | 4 | 3 |
|---|
| Employee retention tax credit receivable | - | - | - | - | - | - | - | - | - | 1 | 1 | 0 | 0 |
|---|
| Inventory | 0 | 0 | 0 | 3 | - | - | - | - | 0 | 0 | 0 | 0 | 0 |
|---|
| Contract assets | - | - | - | - | - | - | 2 | 1 | 0 | 0 | 0 | 0 | 3 |
|---|
| Prepaid expenses and other current assets | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
|---|
| Total current assets | 11 | 12 | 17 | 17 | 17 | 10 | 10 | 9 | 9 | 11 | 7 | 8 | 10 |
|---|
| Property, plant and equipment, net | 12 | 13 | 15 | 11 | 8 | 12 | 10 | 8 | 3 | 2 | 3 | 3 | 3 |
|---|
| Intangibles, net | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|---|
| Right-of-use operating lease assets | - | - | - | - | - | - | - | 4 | 3 | 2 | 6 | 6 | 5 |
|---|
| Right-of-use finance lease assets | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 |
|---|
| Other assets | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|---|
| Total assets | 32 | 31 | 38 | 29 | 28 | 24 | 20 | 22 | 15 | 15 | 17 | 17 | 19 |
|---|
| Accounts payable and accrued expenses | 3 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 |
|---|
| Contract liabilities | - | - | - | - | - | - | 1 | 1 | 1 | 0 | 0 | 1 | 1 |
|---|
| Current operating lease liabilities | - | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 0 | 1 |
|---|
| Current finance lease liabilities | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 |
|---|
| Total current liabilities | 7 | 6 | 5 | 5 | 5 | 2 | 3 | 4 | 5 | 4 | 3 | 5 | 5 |
|---|
| Operating lease liability, long-term | - | - | - | - | - | - | - | 3 | 2 | 1 | 7 | 6 | 6 |
|---|
| Finance lease liability, long-term | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 |
|---|
| Total liabilities | 8 | 9 | 8 | 5 | 5 | 2 | 3 | 7 | 7 | 4 | 10 | 11 | 10 |
|---|
| Commitments and contingencies (Note 9) | - | - | - | - | - | - | - | - | - | - | - | - | - |
|---|
| Common stock, 24,500,000 shares authorized at $0.001 par value, 16,106,100 and 15,906,010 shares issued at December 31, 2024 and December 31, 2023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|---|
| Additional paid-in capital | 63 | 64 | 72 | 73 | 73 | 73 | 73 | 74 | 74 | 74 | 74 | 74 | 74 |
|---|
| Treasury stock, 3,717,808 and 4,017,808 shares at December 31, 2024 and December 31, 2023, at cost | - | - | - | - | - | - | - | - | - | - | - | 3 | 3 |
|---|
| Accumulated deficit | -39 | -41 | -42 | -49 | -49 | -49 | -54 | -57 | -63 | -61 | -64 | -65 | -62 |
|---|
| Total stockholders’ equity | 25 | 23 | 30 | 24 | 23 | 22 | 17 | 14 | 8 | 10 | 7 | 6 | 9 |
|---|
| Total liabilities and stockholders’ equity | 32 | 31 | 38 | 29 | 28 | 24 | 20 | 22 | 15 | 15 | 17 | 17 | 19 |
|---|