Exhibit 99.1

 

 

 

UNAUDITED CONDENSED

CONSOLIDATED INTERIM

FINANCIAL STATEMENTS

 

JUNE 30, 2026

 

 
 

 

KOLIBRI GLOBAL ENERGY INC.  

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF FINANCIAL POSITION  

(Unaudited, Expressed in Thousands of United States Dollars)  

 

   June 30,   December 31, 
   2026   2025 
Current assets          
Cash and cash equivalents  $1,635   $2,797 
Accounts receivable and other receivables   9,358    8,070 
Deposits and prepaid expenses   928    769 
Fair value of commodity contracts (Note 3)   -    393 
    11,921    12,029 
           
Non-current assets          
Property, plant and equipment (Note 5)   294,627    280,172 
Right of use assets (Note 6)   1,567    1,741 
    296,194    281,913 
           
Total assets  $308,115   $293,942 
           
Current liabilities          
Accounts payable and other payables (Note 4)  $24,525   $23,183 
Lease liabilities   1,335    1,419 
Fair value of commodity contracts (Note 3)   143    - 
    26,003    24,602 
           
Non-current liabilities          
Loans and borrowings (Note 8)   43,749    48,757 
Asset retirement obligations, net   2,428    2,259 
Deferred income taxes   17,871    14,083 
Lease liabilities   286    365 
Fair value of commodity contracts (Note 3)   8    - 
    64,342    65,464 
           
Equity          
Shareholders’ capital   295,898    294,300 
Treasury stock   (75)   (202)
Contributed surplus   25,855    26,183 
Accumulated deficit   (103,908)   (116,405)
    217,770    203,876 
           
Total equity and liabilities  $308,115   $293,942 

 

See accompanying notes to unaudited condensed consolidated interim financial statements.

 

1
 

 

KOLIBRI GLOBAL ENERGY INC.

CONDENSED CONSOLIDATED STATEMENTS OF

OPERATIONS AND COMPREHENSIVE INCOME

(Unaudited, expressed in Thousands of United States dollars, except per share amounts)

 

   Three months ended June 30   Six months ended June 30 
   2026   2025   2026   2025 
Revenue                
Oil and natural gas revenue, net of royalties (Note 10)  $22,542   $10,788   $42,111   $27,160 
Other income   1    325    1    326 
    22,543    11,113    42,112    27,486 
Expenses                    
Production and operating expenses   3,377    1,738    6,311    3,965 
Depletion, depreciation and amortization (Note 5,6)   5,096    3,516    10,141    7,579 
General and administrative expenses   1,577    1,409    3,100    2,734 
Stock based compensation (Note 9)   928    488    1,293    725 
    10,978    7,151    20,845    15,003 
                     
Finance income                    
Realized gain on financial commodity contracts (Note 3)   -    40    -    40 
Unrealized gain on financial commodity contracts (Note 3)   2,150    490    -    455 
Interest income   -    8    2    16 
Foreign exchange gain   3    2    2    1 
    2,153    540    4    512 
                     
Finance expense                    
Realized loss on financial commodity contracts (Note 3)   1,154    -    1,448    - 
Unrealized loss on financial commodity contracts (Note 3)   -    -    727    - 
Interest on loans and borrowings   1,225    640    2,282    1,336 
Accretion expense   63    73    130    124 
    2,442    713    4,587    1,460 
                     
Net income before income taxes   11,276    3,789    16,684    11,535 
Income tax expense   2,806    936    4,187    2,917 
                     
Net income and comprehensive income  $8,470   $2,853   $12,497   $8,618 
                     
Basic net income per share (Note 7)  $0.24   $0.08   $0.35   $0.24 
Diluted net income per share (Note 7)  $0.23   $0.08   $0.35   $0.24 

 

See accompanying notes to the unaudited condensed consolidated interim financial statements.

 

2
 

 

KOLIBRI GLOBAL ENERGY INC.

CONDENSED CONSOLIDATED INTERIM STATEMENTS OF

CHANGES IN SHAREHOLDERS’ EQUITY

(Unaudited, expressed in Thousands of United States dollars, except number of shares)

 

   Share Capital 

Treasury Stock

   Contributed       Total 
   Shares   Amount   Shares  Amount   Surplus  

Deficit

   Equity 
                             
Balance at January 1, 2026   35,471,833   $294,300    (44,075)  $(202)  $26,183   $(116,405)  $203,876 
Stock based compensation   -    -    -    -    1,433    -    1,433 
Stock options exercised (Note 9)   97,667    279    -    -    (133)   -    146 
Restricted stock issued (Note 9)   302,457    1,723    -    -    (1,723)   -    - 
Treasury share purchases   -    -    (68,684)   (277)   -    -    (277)
Retirement of treasury shares   (97,759)   (404)   97,759    404    -    -    - 
Stock based compensation reserve for income taxes             -    -    95    -    95 
Net income   -    -    -    -    -    12,497    12,497 
Balance at June 30, 2026   35,774,198   $295,898    (15,000)  $(75)  $25,855   $(103,908)  $217,770 
                                    
Balance at January 1, 2025   35,460,309   $295,309    -   $-   $25,380   $(131,882)  $188,807 
Stock based compensation   -    -    -    -    825    -    825 
Stock options exercised (Note 9)   96,303    273    -    -    (133)   -    140 
Restricted stock issued (Note 9)   87,858    331    -    -    (331)   -    - 
Treasury share purchases   -    -    (89,337)   (657)   -    -    (657)
Retirement of treasury shares   (56,000)   (423)   56,000    423    -    -    - 
Stock based compensation reserve for income taxes   -    -    -    -    660    -    660 
Net income   -    -    -    -    -    8,618    8,618 
Balance at June 30, 2025   35,588,470   $295,490    (33,337)  $(234)  $26,401   $(123,264)  $198,393 

 

See accompanying notes to the unaudited condensed consolidated interim financial statements.

 

3
 

 

KOLIBRI GLOBAL ENERGY INC.

 CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS

SIX MONTHS ENDED JUNE 30

(Unaudited, Expressed in Thousands of United States Dollars)

 

   2026   2025 
         
Cash flows from operating activities          
Net income  $12,497   $8,618 
Adjustments for:          
Depletion, depreciation and amortization   10,141    7,579 
Accretion expense   130    124 
Interest expense   2,282    1,336 
Income tax expense   4,187    2,917 
Amortization of loan acquisition costs   88    75 
Unrealized (gain) loss on financial commodity contracts (Note 3)   727    (455)
Stock based compensation (Note 9)   1,293    725 
Loss on asset retirement abandonment   -    8 
Cash paid for interest   (1,985)   (1,608)
Cash paid for income taxes   -    (495)
Cash paid for asset retirement abandonment   -    (12)
Unrealized foreign exchange gain   -    (3)
Change in non-cash working capital (Note 4)   (1,399)   3,685 
Net cash from operating activities   27,961    22,494 
           
Cash flows from investing activities          
Additions to property, plant and equipment (Note 5)   (23,542)   (26,851)
Change in non-cash working capital (Note 4)   508    8,026 
Net cash used in investing activities   (23,034)   (18,825)
           
Cash flows from financing activities          
Repayment of loans and borrowings   (13,500)   (6,000)
Proceeds from loans and borrowings   8,500    3,000 
Payment of financing costs   (96)   (613)
Purchases of treasury stock   (277)   (657)
Principal paid on lease payments   (789)   (672)
Interest paid on lease payments   (73)   (52)
Proceeds from stock option exercises   146    140 
Net cash used in financing activities   (6,089)   (4,854)
           
Foreign exchange effect on cash and cash equivalents   -    3 
           
Change in cash and cash equivalents   (1,162)   (1,182)
Cash and cash equivalents, beginning of period   2,797    4,314 
Cash and cash equivalents, end of period  $1,635   $3,132 

 

See accompanying notes to the unaudited condensed consolidated interim financial statements.

 

4
 

 

Notes to the unaudited

Condensed Consolidated Interim Financial Statements

For the Three and Six Months Ended June 30, 2026

(Unaudited, expressed in Thousands of United States dollars except per share information)

 

1.NATURE OF OPERATIONS

 

Kolibri Global Energy Inc. (the “Company” or “KEI”), was incorporated under the Business Corporations Act (British Columbia) on May 6, 2008. KEI is a North American energy company focused on finding and exploiting energy projects in oil and gas. Through various subsidiaries, the Company owns and operates energy properties in the United States. The Company continues to utilize its technical and operational expertise to identify and acquire additional projects in oil, gas and clean and sustainable energy. The Company’s shares are traded on the Toronto Stock Exchange under the stock symbol KEI and on the NASDAQ under the stock symbol KGEI.

 

The unaudited condensed consolidated interim financial statements were approved by the Company’s Board of Directors on August 12, 2026.

 

2.BASIS OF PRESENTATION

 

These unaudited condensed consolidated interim financial statements have been prepared in accordance with International Financial Reporting Standards and International Accounting Standards as issued by the International Accounting Standards Board (IASB) and Interpretations (collectively “IFRS Accounting Standards”) applicable to the preparation of interim consolidated financial statements, including International Accounting Standard (“IAS”) 34, Interim Financial Reporting (“IAS 34”), on a basis consistent with those accounting policies, except as described below, and methods of computation as the annual consolidated financial statements of the Company for the year ended December 31, 2025. The disclosures provided below are incremental to those included with the annual consolidated financial statements and certain disclosures, which are normally required to be included in the notes to the annual consolidated financial statements, have been condensed or omitted. These unaudited condensed consolidated interim financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto in the Company’s annual filings for the year ended December 31, 2025.

 

3.COMMODITY CONTRACTS

 

At June 30, 2026 the following financial commodity contracts were outstanding and recorded at estimated fair value:

 

      Total Volume Hedged  Price  
Commodity  Period  (BBLS)  ($/BBL)  
Oil – WTI Costless Collars  July 1, 2026 to September 30, 2026   48,300   $50.25 - $66.75  
Oil – WTI Deferred Put  July 1, 2026 to September 30, 2026   13,800   $49.50  
Oil – WTI Costless Collars  July 1, 2026 to December 31, 2026   84,000   $61.50 - $91.00  
Oil – WTI Costless Collars  October 1, 2026 to December 31, 2026   24,000   $52.25 - $69.00  
Oil – WTI Costless Collars  October 1, 2026 to December 31, 2026   5,100   $52.60 - $70.00  
Oil – WTI Deferred Put  October 1, 2026 to December 31, 2026   14,400   $49.75  
Oil – WTI Deferred Put  October 1, 2026 to December 31, 2026   18,600   $50.50  
Oil – WTI Deferred Put  January 1, 2027 to March 31, 2027   36,000   $49.75  
Oil – WTI Costless Collars  January 1, 2027 to March 31, 2027   18,000   $57.50 - $80.25  
Oil – WTI Costless Collars  January 1, 2027 to September 30, 2027   54,000   $57.00 - $77.50  
Oil – WTI Deferred Put  April 1, 2027 to June 30, 2027   36,000   $50.40  
Oil – WTI Costless Collars  April 1, 2027 to June 30, 2027   24,000   $64.00 - $87.25  
Oil – WTI Costless Collars  July 1, 2027 to September 30, 2027   36,000   $56.00 - $75.50  

 

5
 

 

Notes to the unaudited

Condensed Consolidated Interim Financial Statements

For the Three and Six Months Ended June 30, 2026

(Unaudited, expressed in Thousands of United States dollars except per share information)

 

The estimated fair value results in a $0.1 million net liability as of June 30, 2026 (December 31, 2025: $0.4 million asset) for the financial oil and gas contracts which has been determined based on the prospective amounts that the Company would receive or pay to terminate the contracts, consisting of a current liability of $0.1 million (December 31, 2025: current asset of $0.4 million).

 

In July 2026, the Company entered into the following additional financial commodity contracts:

 

      Total Volume Hedged  Price  
Commodity  Period  (BBLS)  ($/BBL)  
              
Oil – WTI Costless Collars  October 1, 2027 to December 31, 2027   54,000   $58.00 - $79.00  

 

The realized and unrealized gains/losses from the financial commodity contracts are as follows:

 

  

Three months ended June 30,

  

Six months ended June 30,

 
   2026   2025   2026   2025 
                 
Realized gain (loss) on financial commodity contracts  $(1,154)  $40   $(1,448)  $40 
                     
Unrealized gain (loss) on financial commodity contracts  $2,150   $490   $(727)  $455 

 
4.SUPPLEMENTAL CASH FLOW INFORMATION

 

Changes in non-cash flow working capital is comprised of the following source (use) of cash:

 

   Six months ended June 30, 
   2026   2025 
         
Trade and other receivables  $(1,288)  $6,073 
Deposits and prepaid expenses   (159)   72 
Trade and other payables   556    5,567 
Foreign currency   -    (1)
   $(891)  $11,711 
           
Related to operating activities  $(1,399)  $3,685 
           
Related to investing activities  $508   $8,026 

 

6
 

 

Notes to the unaudited

Condensed Consolidated Interim Financial Statements

For the Three and Six Months Ended June 30, 2026

(Unaudited, expressed in Thousands of United States dollars except per share information)

 
5.PROPERTY, PLANT AND EQUIPMENT

 

  

Oil and

Natural Gas

Interests

  

Processing

and Other

Equipment

   Total 
Cost or deemed cost               
Balance at January 1, 2025  $319,355   $1,447   $320,802 
Additions (a)   63,000    22    63,022 
Balance at December 31, 2025  $382,355   $1,469   $383,824 
Additions (b)   23,770    1    23,771 
Balance at June 30, 2026  $406,125   $1,470   $407,595 
                
Accumulated depletion and depreciation               
Balance at January 1, 2025  $86,448   $1,392   $87,840 
Depletion and depreciation   15,789    23    15,812 
Balance at December 31, 2025  $102,237   $1,415   $103,652 
Depletion and depreciation   9,308    8    9,316 
Balance at June 30, 2026  $111,545   $1,423   $112,968 
                
Net carrying amounts               
                
At December 31, 2025  $280,118   $54   $280,172 
At June 30, 2026  $294,580   $47   $294,627 

 

(a)Includes non-cash additions of $226 from capitalized stock-based compensation and $198 from assets related to ARO liabilities.
(b)Includes non-cash additions of $140 from capitalized stock-based compensation and $112 from assets related to ARO liabilities.

 

6.RIGHT OF USE ASSETS

 

  

Right of Use

Assets

 
Balance at January 1, 2025  $748 
Additions   2,219 
Amortization   (1,226)
Balance at December 31, 2025  $1,741 
Additions   651 
Amortization   (825)
Balance at June 30, 2026  $1,567 

 

7
 

 

Notes to the unaudited

Condensed Consolidated Interim Financial Statements

For the Three and Six Months Ended June 30, 2026

(Unaudited, expressed in Thousands of United States dollars except per share information)

 

7.EARNINGS PER SHARE

 

  

Three months ended June 30,

  

Six months ended June 30,

 
   2026   2025   2026   2025 
Basic earnings per share                
                 
Net income  $8,470   $2,853   $12,497   $8,618 
                     
Weighted average number of common shares - basic   35,642    35,518    35,561    35,501 
                     
Net income per share – basic  $0.24   $0.08   $ 0.35   $0.24 
                     
Diluted earnings per share                    
                     
Net income  $8,470   $2,853   $12,497   $8,618 
                     
Effect of outstanding options and RSUs   615    777    521    831 
                     
Weighted average number of common shares - diluted   36,257    36,295    36,082    36,332 
                     
Net income per share – diluted  $0.23   $0.08   $0.35   $0.24 

 

8.LOANS AND BORROWINGS

 

In June 2025, the Company’s US subsidiary amended the credit facility, which is secured by the US subsidiary’s interests in the Tishomingo Field. The credit facility, which is now held by a bank syndicate that includes both BOK Financial and Arvest Bank, expires in June 2029 and is intended to fund the drilling of the Caney wells in the Tishomingo Field. The payments on the credit facility are interest only until the June 2029 maturity.

 

The borrowing base of the credit facility is $75.0 million and the Company has an available borrowing capacity of $30.5 million at June 30, 2026. The credit facility is subject to a semi-annual review and redetermination of the borrowing base. Future commitment amounts will be subject to new reserve evaluations and there is no guarantee that the size and terms of the credit facility will remain the same after the borrowing base redetermination. Any redetermination of the borrowing base is effective immediately and if the borrowing base is reduced, the Company has six months to repay any shortfall.

 

The credit facility has two primary quarterly debt covenants. One covenant requires the US subsidiary to maintain a positive working capital balance which includes any unused excess borrowing capacity and excludes the fair value of commodity contracts, the current portion of long-term debt (the “Current Ratio”). The second covenant ensures the ratio of outstanding debt and long-term liabilities to a trailing twelve month adjusted EBITDAX amount (the “Maximum Leverage Ratio”) be no greater than 3 to 1 at any quarter end. Adjusted EBITDAX is defined as net income excluding interest expense, depreciation, depletion and amortization expense, and other non-cash and non-recurring charges including severance, share based compensation expense and unrealized gains or losses on commodity contracts. If a covenant is not met, this would be an event of default and the loan would be repayable on demand.

 

8
 

 

Notes to the unaudited

Condensed Consolidated Interim Financial Statements

For the Three and Six Months Ended June 30, 2026

(Unaudited, expressed in Thousands of United States dollars except per share information)

 

The Company was in compliance with both covenants for the quarter ended June 30, 2026. At June 30, 2026, the Current Ratio of the US Subsidiary was 1.65 to 1.0 and the Maximum Leverage Ratio was 0.88 to 1.0 for the three months ended June 30, 2026.

 

At June 30, 2026, loans and borrowings of $44.5 million (December 31, 2025: $49.5 million) are presented net of loan acquisition costs of $0.8 million (December 31, 2025: $0.7 million).

 

9.STOCK BASED COMPENSATION

 

The number and weighted average exercise prices of stock options are as follows (in Canadian dollars):

 

   Six months ended June 30, 
   2026   2025 
    

Number of

options

    

Weighted average

exercise price

    

Number of

options

    

Weighted average

exercise price

 
                     
Outstanding at January 1   882,621   C$3.28    1,073,924   C$2.94 
Granted   225,000    8.76    -    - 
Exercised   (97,667)   2.08    (96,303)   2.05 
Outstanding at June 30   1,009,954   C$4.61    977,621   C$3.04 
                     
Exercisable at June 30   784,954   C$3.42    854,891   C$2.81 
                     
Weighted average share price on date of exercise   97,667   C$8.09    96,303   C$10.35 

 

 

The range of exercise prices for the outstanding options is as follows (in Canadian dollars):

 

  

Number of

outstanding

stock options

  

Weighted average

exercise price

  

Weighted average

contractual

life (years)

 
             
$6.05 to $8.76   225,000   C$8.76    9.8 
$4.90 to $6.04   242,234    5.48    6.9 
$1.80 to $4.90   269,523     4.24     7.8 
$0.80 to $1.80   273,197    0.80    0.5 
    1,009,954   C$4.61    6.1 

 

9
 

 

Notes to the unaudited

Condensed Consolidated Interim Financial Statements

For the Three and Six Months Ended June 30, 2026

(Unaudited, expressed in Thousands of United States dollars except per share information)

 

The fair value of the stock options was estimated using Black Scholes model with the following weighted average inputs:

 

  

Six Months Ended

June 30, 2026

 
     
Fair value at grant date (per option)  C$5.83 
      
Volatility (%)   52.5 
Forfeiture rate (%)   5%
Option life (years)   10 
Risk-free interest rate (%)   3.70 
Exercise price  C$8.76 
Share price at grant date  C$8.76 
Expected dividends   0%

 

The number and weighted average fair value of Restricted Stock Units (RSUs) are as follows (in Canadian dollars):

 

   Six months ended June 30, 
   2026   2025 
  

Number of

RSUs

  

Weighted average

fair value

  

Number of

RSUs

  

Weighted average

fair value

 
                     
Outstanding at January 1   509,959   C$9.36    232,125   C$4.53 
Granted   464,346    6.68    365,692    11.28 
Vested   (302,457)   8.00    (87,858)   4.62 
Outstanding at June 30   671,848   C$8.12    509,959   C$9.36 

 

The fair value at grant date for the RSUs was the closing share price on the date of grant.

 

Stock based compensation was recorded as follows:

 

  

Three months ended June 30,

  

Six months ended June 30,

 
   2026   2025   2026   2025 
                 
Expensed  $928   $488   $1,293   $725 
                     
Capitalized  $101   $60   $140   $100 

 

10
 

 

Notes to the unaudited

Condensed Consolidated Interim Financial Statements

For the Three and Six Months Ended June 30, 2026

(Unaudited, expressed in Thousands of United States dollars except per share information)

 

10.REVENUES

 

The following table presents the Company’s gross oil and gas revenue disaggregated by revenue source:

 

  

Three months ended June 30,

  

Six months ended June 30,

 
   2026   2025   2026   2025 
                 
Oil revenue  $25,973   $11,980   $47,817   $30,028 
Natural gas revenue   11    809    1,573    2,127 
NGL revenue   2,396    1,001    3,654    2,655 
    28,380    13,790    53,044    34,810 
Royalties   (5,838)   (3,002)   (10,933)   (7,650)
   $22,542   $10,788   $42,111   $27,160 

 

11.INCOME TAXES

 

Income tax expense is charged at 24.9% for the three months ended June 30, 2026 and 25.1% for the six months ended June 30, 2026 representing the best estimate of the average annual effective tax rate expected to apply for the full year, applied to the pre-tax income of the three-month and six-month periods.

 

12.CONTINGENT LIABILITIES

 

From time to time, the Company may be involved in various legal matters. Management believes that as of June 30, 2026, there are no legal matters whose resolution could have a material adverse effect on the unaudited condensed consolidated financial statements.

 

11