| SHARE BASED PAYMENTS |
Stock
Options
The
Company has an option program that entitles officers, directors, employees and certain consultants to purchase common shares in the Company.
Options are granted with an exercise price at the closing market price of the shares at the date of grant, have a range of five to ten
year terms and vest over two years. Stock options are valued using the fair-value method where compensation cost attributable to all
share units granted are measured at fair value at the grant date using a Black Scholes option pricing model and expensed over the vesting
period with a corresponding increase to contributed surplus. Each vesting tranche is expensed separately. No expected dividends are considered
since the Company has not paid any dividends. A forfeiture rate is estimated on the grant date and is adjusted to reflect the actual
number of units that vest.
Kolibri
Global Energy Inc.
Notes
to Consolidated Financial Statements
For
the Years Ended December 31, 2025 and 2024
(Audited,
expressed in thousands of United States dollars) |
The
number and weighted average exercise prices of share options are as follows (in Canadian dollars):
SCHEDULE
OF SHARE OPTIONS ACTIVITY
| | |
December
31, 2025 | | |
December
31, 2024 | |
| | |
Number
of options | | |
Weighted
average exercise price | | |
Number
of options | | |
Weighted
average exercise price | |
| | |
| | |
| | |
| | |
| |
| Outstanding at January 1 | |
| 1,073,924 | | |
C$ | 2.94 | | |
| 939,634 | | |
C$ | 2.36 | |
| Granted | |
| - | | |
| - | | |
| 293,190 | | |
| 4.23 | |
| Expired | |
| - | | |
| - | | |
| (33,000 | ) | |
| 3.00 | |
| Cancelled | |
| - | | |
| - | | |
| (45,900 | ) | |
| 2.82 | |
| Exercised | |
| (191,303 | ) | |
| 1.43 | | |
| (80,000 | ) | |
| 0.80 | |
| Outstanding at December
31 | |
| 882,621 | | |
C$ | 3.28 | | |
| 1,073,924 | | |
C$ | 2.94 | |
| | |
| | | |
| | | |
| | | |
| | |
| Exercisable at December 31 | |
| 784,891 | | |
C$ | 3.16 | | |
| 791,496 | | |
C$ | 2.35 | |
| | |
| | | |
| | | |
| | | |
| | |
| Weighted average share price on date of
exercise | |
| 191,303 | | |
C$ | 8.12 | | |
| 80,000 | | |
C$ | 4.68 | |
The
range of exercise prices of the outstanding stock options for December 31, 2025 is as follows (in Canadian dollars):
SCHEDULE
OF EXERCISE PRICES OF OUTSTANDING STOCK OPTIONS
| Range of
exercise prices | |
Number
of outstanding stock options | | |
Weighted
average exercise price | | |
Weighted
average contractual life ( years) | |
| C$5.00 to C$6.04 | |
| 242,234 | | |
C$ | 5.48 | | |
| 7.4 | |
| C$1.80 to C$4.90 | |
| 357,190 | | |
| 3.74 | | |
| 6.9 | |
| C$0.80 to C$1.80 | |
| 283,197 | | |
| 0.80 | | |
| 1.0 | |
| | |
| 882,621 | | |
C$ | 3.28 | | |
| 5.1 | |
The
range of exercise prices of the outstanding stock options for December 31, 2024 is as follows (in Canadian dollars):
| Range of
exercise prices | |
Number
of outstanding stock options | | |
Weighted
average exercise price | | |
Weighted
average contractual life ( years) | |
| C$4.90 to C$6.04 | |
| 260,900 | | |
C$ | 5.46 | | |
| 8.4 | |
| C$1.80 to C$4.90 | |
| 368,190 | | |
| 3.76 | | |
| 7.9 | |
| C$0.80 to C$1.80 | |
| 444,834 | | |
| 0.80 | | |
| 2.0 | |
| | |
| 1,073,924 | | |
C$ | 2.95 | | |
| 3.0 | |
Kolibri
Global Energy Inc.
Notes
to Consolidated Financial Statements
For
the Years Ended December 31, 2025 and 2024
(Audited,
expressed in thousands of United States dollars) |
The
fair value of the stock options at grant date was estimated using Black Scholes model with the following weighted average inputs:
SCHEDULE
OF FAIR VALUE OF STOCK OPTIONS
| | |
2024 | |
| | |
| |
| Fair value at grant date (per option) (in Canadian
dollars) | |
C$ | 3.46 | |
| | |
| | |
| Volatility (%) (a) | |
| 77.00 | |
| Forfeiture rate (%) | |
| 5 | % |
| Option life (years) | |
| 10 | |
| Risk-free interest rate (%) | |
| 3.66 | |
| Exercise price | |
C$ | 4.23 | |
| Share price at grant date | |
C$ | 4.23 | |
| Expected dividends | |
| 0 | % |
| (a) | Volatility
is based on a statistical analysis of historical share prices. |
Restricted
Stock Units
The
Company has a restricted stock unit (“RSU”) program that entitles officers, directors and employees to obtain RSUs that are
issuable as shares in the Company as they are vested. The RSUs are redeemable over a three year vesting period, with the 1/3 of the grant
vesting on the first, second and third years from the date of grant. RSUs are valued using the fair-value method where compensation cost
attributable to all share units granted are measured at fair value at the grant date using the closing share price and expensed over
the vesting period with a corresponding increase to contributed surplus. No expected dividends are considered since the Company has not
paid any dividends. The Company capitalizes a portion of share based compensation that is directly attributable to development activities.
A forfeiture rate is estimated on the grant date and is adjusted to reflect the actual number of units that vest.
The
number and weighted average fair value of Restricted Stock Units (RSUs) are as follows (in Canadian dollars):
SCHEDULE
OF NUMBER AND WEIGHTED AVERAGE FAIR VALUE OF RESTRICTED STOCK UNITS
| | |
| |
| | |
December
31, 2025 | | |
December
31, 2024 | |
| | |
Number
of RSUs | | |
Weighted
average fair value | | |
Number
of RSUs | | |
Weighted
average fair value | |
| | |
| | |
| | |
| | |
| |
| Outstanding at January 1 | |
| 232,125 | | |
| C$4.53 | | |
| 119,140 | | |
| C$5.28 | |
| Granted | |
| 365,692 | | |
| 11.28 | | |
| 169,220 | | |
| 4.25 | |
| Vested | |
| (87,858 | ) | |
| 4.62 | | |
| (35,378 | ) | |
| 5.27 | |
| Cancelled | |
| - | | |
| - | | |
| (20,857 | ) | |
| 5.29 | |
| Outstanding at December
31, | |
| 509,959 | | |
| C$9.36 | | |
| 232,125 | | |
| C$4.53 | |
Kolibri
Global Energy Inc.
Notes
to Consolidated Financial Statements
For
the Years Ended December 31, 2025 and 2024
(Audited,
expressed in thousands of United States dollars) |
Stock
based compensation was recorded as follows:
SCHEDULE
OF STOCK BASED COMPENSATION
| | |
2025 | | |
2024 | |
| | |
December
31 | |
| | |
2025 | | |
2024 | |
| | |
| | |
| |
| Expensed | |
$ | 1,744 | | |
$ | 1,075 | |
| | |
| | | |
| | |
| Capitalized | |
$ | 226 | | |
$ | 162 | |
| Stock
based compensation | |
$ | 226 | | |
$ | 162 | |
|