KLNG · CIK 0001110607 · FY2025 live · 2025-12-31
Koil Energy Solutions, Inc.
View as
Model
Classic Z
FY2025
−2.48
Zone
Distress
Prior
—
Market DD
—
1y PD
—
Meridian Rank
26.82
0–100 · Classic Z tape · not a PD
Book standing
23
Year change
—
Market PD
—
O-score
37
Events on this name
Same published rows as Today. Not a live recompute.
Market PD unavailable
watch · 41
−2.48
Z″ −7.95
Score −2.48 · distress below 1.80, grey to 2.99, safe at 3.00 and above.
Classic Z factor contributions
X1 Working capital / assets
Short-term liquidity versus the size of the balance sheet.
0.241.2 × = 0.29X2 Retained earnings / assets
Cushion from years of profits. Share buybacks can push this negative at otherwise healthy firms.
−3.161.4 × = −4.42X3 EBIT / assets
Operating return on assets. Highest weight in the original model.
−0.023.3 × = −0.06X4 Book equity / liabilities
Book equity versus the liability stack. Mega-caps often look greyer here than they would if X4 used market cap.
0.830.6 × = 0.50X5 Sales / assets
Asset turnover — how much revenue the asset base supports.
1.211 × = 1.21
Five-year path
Need two annual 10-Ks to draw a path. The desk will pull this issuer’s filings rather than invent a series.
Overview
rule-v1
Koil Energy Solutions, Inc. is on classic Z at −2.48 (distress) for FY2025, from an SEC 10-K. Retained earnings / assets is the line that sets the print. This is the first live year on the desk. No market tape loaded. Classic Z was fit on manufacturers; buybacks can send retained earnings negative at otherwise healthy issuers, and X4 is book equity, not market cap.
Book screen Distress; market PD —. Tape not priced — not a single default call.
Market DD · naive Merton
No market tape yet.
Pull a year of closes (Yahoo, Nasdaq if Yahoo is limited) and size equity from Nasdaq cap or EDGAR shares. Distance-to-default and 1-year PD stay blank until then.
Sector peers
Closest Classic Z scores · 14th percentile in Industrials.
- RIVNDistressRivian Automotive, Inc. / DE−2.31
- NRGVDistressEnergy Vault Holdings, Inc.−2.30
- TRUGDistressTruGolf Holdings, Inc.−2.69
- EYPTDistressEyePoint, Inc.−2.24
- NIKIDistressNiki BioSolutions, Inc.−2.76
- DFLIDistressDragonfly Energy Holdings Corp.−2.11
- EVEXDistressEve Holding, Inc.−2.96
- PTONDistressPELOTON INTERACTIVE, INC.−1.80
KPI widgets
Current assets
$10M
Total assets
$20M
Current liabilities
$5M
Total liabilities
$11M
Working capital
$5M
Retained earnings
−$63M
EBIT
−$369K
Total sales
$24M
Book equity
$9M
Accession 0001683168-26-002462. Live rank is the latest 10-K on EDGAR (FY2025, period 2025-12-31). Classic Z is the live score. View as does not rewrite the live rank. X4 is book equity. Pulled 13 Sept 2026.