| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | — | — | — | — | — | — | — | — |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 0.60 | 4.31 | 2.80 | 1.64 |
| Receivables | 5.49 | 9.73 | 8.07 | 9.36 |
| Inventory | — | — | — | — |
| Other | — | 0.25 | 0.39 | — |
| 6.93 | 15.02 | 12.03 | 11.92 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 17.65 | 15.09 | 23.18 | 24.53 |
| ST’ Debt | — | — | — | — |
| Other | 0.13 | — | — | 0.14 |
| 18.84 | 15.68 | 24.60 | 26.00 |
| 10y | 5y | 3y | |
| Sales | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | — | ‡‡‡ | ‡‡‡‡‡ |
| Book Value | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 19.57 | 22.54 | — | — |
—
|
| ’25 | 16.37 | 11.11 | 15.19 | 14.74 |
57.42
|
| ’24 | 14.29 | 13.92 | 13.01 | 17.44 |
58.65
|
| ’23 | 14.29 | 10.11 | 12.75 | 13.44 |
50.60
|
| ’22 | 5.55 | 12.46 | 9.87 | 9.74 |
37.61
|
| ’21 | — | — | — | — |
14.78
|
| ’20 | — | — | — | — |
10.12
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 11.09 | 16.87 | — | — |
—
|
| ’25 | 13.01 | 9.49 | 6.68 | 12.36 |
41.54
|
| ’24 | 9.70 | 7.32 | 11.78 | 10.09 |
38.89
|
| ’23 | 13.03 | 6.01 | 9.63 | 9.97 |
38.65
|
| ’22 | 1.24 | 8.31 | 6.39 | 6.10 |
22.04
|
| ’21 | — | — | — | — |
6.22
|
| ’20 | — | — | — | — |
6.45
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 9.22 | (4.80) | — | — |
—
|
| ’25 | 3.05 | (7.41) | (10.69) | (6.06) |
(21.10)
|
| ’24 | 4.38 | 0.89 | 1.99 | 0.39 |
7.65
|
| ’23 | 8.84 | (9.73) | (7.62) | (6.02) |
(14.53)
|
| ’22 | (6.16) | 0.74 | 1.57 | (11.09) |
(14.93)
|
| ’21 | — | — | — | — |
6.22
|
| ’20 | — | — | — | — |
6.45
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.11 | 0.23 | — | — |
—
|
| ’25 | 0.16 | 0.08 | 0.10 | 0.09 |
0.44
|
| ’24 | 0.09 | 0.11 | 0.14 | 0.16 |
0.51
|
| ’23 | 0.22 | 0.12 | 0.06 | 0.14 |
0.54
|
| ’22 | — | — | 0.25 | 0.08 |
0.44
|
| ’21 | — | — | — | — |
3.01
|
| ’20 | — | — | — | — |
(2.94)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.16 | 2.72 | 2.84 | 3.69 | — | — | — |
Low Price
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 3.00 | 5.83 | 5.84 | 9.89 | — | — | — |
High Price
|
| — | — | — | — | — | — | — | 8 | 8 | 8 | — | — | — |
Employees
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 6.32 | 7.33 | 7.18 | — | — | — |
Revenue/Emp
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 37.61 | 50.60 | 58.65 | 57.42 | — | — | — |
Revenue
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 86.96% | 88.35% | 85.96% | 83.90% | — | — | — |
Gross Margin
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 16.64 | 22.64 | 23.98 | 20.35 | — | — | — |
EBT
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 44.26% | 44.74% | 40.88% | 35.43% | — | — | — |
EBT Margin
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 16.64 | 19.28 | 18.12 | 15.48 | — | — | — |
Net Income
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.58 | 15.01 | 15.89 | 17.04 | — | — | — |
Depreciation
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.06 | 1.42 | 1.64 | 1.62 | — | — | — |
Revenue/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.45 | 0.54 | 0.51 | 0.44 | — | — | — |
Earnings/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.62 | 1.08 | 1.09 | 1.17 | — | — | — |
Cash Flow/Sh
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | (1.04) | (1.49) | (0.88) | (1.77) | — | — | — |
Capex/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.42) | (0.41) | 0.21 | (0.59) | — | — | — |
Free CF/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.22 | 4.78 | 5.29 | 5.75 | — | — | — |
Book Value/Sh
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 35.61 | 35.62 | 35.66 | 35.47 | — | — | — |
Shares
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.27 | 6.85 | 10.64 | 9.14 | — | — | — |
PE Ratio
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 2.67 | 2.65 | 3.23 | 2.43 | — | — | — |
PS Ratio
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.67 | 0.79 | 1.00 | 0.68 | — | — | — |
PB Ratio
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 3.12 | 3.25 | 3.75 | 3.25 | — | — | — |
EV/Sales
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | (7.85) | (11.33) | 28.76 | (8.85) | — | — | — |
EV/FCF
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 22.04 | 38.65 | 38.89 | 41.54 | — | — | — |
Op' Cash Flow
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | — | ‡‡‡‡‡ | (36.97) | (53.17) | (31.24) | (62.64) | — | — | — |
Capex
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (14.93) | (14.53) | 7.65 | (21.10) | — | — | — |
FCF
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (6.57) | (11.92) | (0.66) | (12.57) | — | — | — |
Working Cap'
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 17.85 | 29.77 | 33.41 | 49.12 | — | — | — |
Total Debt
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 16.81 | 29.18 | 29.09 | 46.33 | — | — | — |
Net Debt
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 150.20 | 170.41 | 188.81 | 203.88 | — | — | — |
Sh' Equity
|
| — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 9.78% | 9.44% | 7.66% | 5.70% | — | — | — |
ROA
|
| — | — | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 7.99% | 7.72% | 7.98% | 5.92% | — | — | — |
ROIC
|
| — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.78% | 12.03% | 10.09% | 7.88% | — | — | — |
ROE
|
Kolibri Global Energy Inc. (KGEI), a micro-cap shale driller in Oklahoma’s CanAm region, has staged a gritty comeback from 2020’s pandemic wreckage, tripling revenue to $58.7 million by 2024 while boasting gross margins above 85% and sky-high employee productivity ($7.3 million per head with just 8 staff). Free cash flow flipped positive at $7.6 million in 2024 after years of burns, fueling a stock surge from $0.16 lows in 2022 to recent highs near $5, with reasonable valuations (P/E 10.6x, PB 1.0x) and analysts eyeing 85% upside on sustained growth.
Yet, this resilience masks underappreciated traps: rising debt to $33 million, persistent capex demands, and a 41% share dilution history that could erode per-share gains if oil prices crater below $60 amid geopolitics or energy transition headwinds. ROE at 10-12% impresses for the sector, but FCF fragility and micro-cap execution risks scream caution in a cyclical pitfall-ridden industry.
KGEI’s lean machine merits a watchlist spot for cycle-tested investors, promising self-funded drilling and BVPS growth to $6+—but only with vigilant hedging, as history shows juniors like this can evaporate overnight. Dive deeper for the full risk-reward dissection.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.