EX-99.1 2 exhibit99-1.htm EXHIBIT 99.1 Kelso Technologies Inc.: Exhibit 99.1 - Filed by newsfilecorp.com

 

KELSO TECHNOLOGIES INC.

Consolidated Financial Statements

For the years ended December 31, 2024, 2023 and 2022

(Expressed in US Dollars)

 

Index Page
   
Report of Registered Public Accounting Firm 2 - 3
   
Consolidated Financial Statements  
   
Consolidated Statements of Financial Position 4
   
Consolidated Statements of Changes in Equity 5
   
Consolidated Statements of Operations and Comprehensive Loss 6
   
Consolidated Statements of Cash Flows 7
   
Notes to Consolidated Financial Statements 8 - 34


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

TO THE SHAREHOLDERS AND DIRECTORS OF KELSO TECHNOLOGIES INC.

Opinion on the Consolidated Financial Statements

We have audited the accompanying consolidated statements of financial position of Kelso Technologies Inc. (the "Company") and its subsidiaries as of December 31, 2024 and 2023, and the related consolidated statements of operations and comprehensive loss, changes in equity and cash flows for the years ended December 31, 2024, 2023 and 2022, and the related notes (collectively referred to as the "consolidated financial statements").

In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and 2023, and the results of its operations and its cash flows for the years ended December 31, 2024, 2023 and 2022, in conformity with IFRS Accounting Standards as issued by the International Accounting Standards Board ("IFRS Accounting Standards").

Basis for Opinion

These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.


Critical Audit Matters

Critical audit matters are matters arising from the current period audit of the consolidated financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments.

We have determined that there are no critical audit matters to communicate in our auditor's report.

Chartered Professional Accountants

We have served as the Company's auditor since 2006.

Vancouver, Canada

March 25, 2025


Kelso Technologies Inc.
Consolidated Statements of Financial Position
(Expressed in US Dollars)

    December 31,     December 31,  
    2024     2023  
Assets (Note 5(b))            
Current            
Cash (Note 5) $ 153,147   $ 1,433,838  
Accounts receivable (Note 5)   1,091,304     1,065,411  
Prepaid expenses   30,876     134,349  
Inventory (Note 6)   3,042,749     3,376,005  
Assets held for sale (Notes 7 and 18)   89,719     -  
    4,407,795     6,009,603  
             
Property, plant and equipment (Note 7)   2,162,549     3,155,176  
Deposit (Note 8)   -     67,181  
Intangible assets (Note 8)   1     471,311  
             
TOTAL ASSETS $ 6,570,345   $ 9,703,271  
             
Liabilities            
Current            
Accounts payable and accrued liabilities (Note 5) $ 2,138,658   $ 933,410  
Income tax payable   68,024     10,024  
Current portion of lease liability (Note 9)   56,997     16,636  
RSU liability (Note 11)   18,730     22,953  
    2,282,409     983,023  
             
Long term portion of lease liability (Note 9)   58,906     -  
TOTAL LIABILITIES   2,341,315     983,023  
             
Shareholders' Equity            
Capital Stock (Note 11)   27,335,459     27,183,439  
Reserves Capital Stock (Note 11)   4,799,204     4,820,145  
Deficit    (27,905,633 )   (23,283,336 )
    4,229,030     8,720,248  
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 6,570,345   $ 9,703,271  

Approved on behalf of the Board:    
     
"Jesse Crews" (signed)   "Paul Cass" (signed")
Jesse Crews, Director   Paul Cass, Director

See notes to consolidated financial statements


Kelso Technologies Inc.
Consolidated Statements of Changes in Equity
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

    Capital Stock                    
    Number of                          
    Common                          
    Shares     Amount     Reserve     Deficit     Total  
Balance, December 31, 2021   54,320,086   $ 27,123,039   $ 4,758,107   $ (19,826,033 ) $ 12,055,113  
Share-based expense   -     -     163,051     -     163,051  
Repurchase of RSUs   -     -     (81,075 )   -     (81,075 )
Net loss for the year   -     -     -     (1,355,417 )   (1,355,417 )
Balance, December 31, 2022   54,320,086   $ 27,123,039   $ 4,840,083   $ (21,181,450 ) $ 10,781,672  
Shares issued for RSUs   123,336     60,400     (60,400 )   -     -  
Share-based expense   -     -     129,490     -     129,490  
Repurchase of RSUs   -     -     (66,073 )   -     (66,073 )
Modification of RSUs   -     -     (22,955 )   -     (22,955 )
Net loss for the year   -     -     -     (2,101,886 )   (2,101,886 )
Balance, December 31, 2023   54,443,422   $ 27,183,439   $ 4,820,145   $ (23,283,336 ) $ 8,720,248  
Shares issued for RSUs   716,664     152,020     (152,020 )   -     -  
Share-based expense   -     -     165,510     -     165,510  
Repurchase of RSUs   -     -     (34,431 )   -     (34,431 )
Net loss for the year   -     -     -     (4,622,297 )   (4,622,297 )
Balance, December 31, 2024   55,160,086   $ 27,335,459   $ 4,799,204   $ (27,905,633 ) $ 4,229,030  

See notes to consolidated financial statements


Kelso Technologies Inc.
Consolidated Statements of Operations and Comprehensive Loss
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

    2024     2023     2022  
Revenues (Note 15) $ 10,680,468   $ 10,819,916   $ 10,931,188  
Cost of Goods Sold (Notes 6 and 7)   5,986,836     6,237,469     6,022,192  
                   
Gross Profit   4,693,632     4,582,447     4,908,996  
Expenses                  
Share-based expense (Notes 11 and 12)   165,510     129,490     163,051  
Management fees (Note 12)   743,846     720,500     720,003  
Consulting and filing fees   870,448     305,778     315,024  
Investor relations   42,000     84,000     84,000  
Accounting and legal   621,364     181,855     215,421  
Office and administration (Note 12)   2,190,137     2,083,869     1,891,712  
Research   373,467     529,961     474,971  
Travel   105,844     118,011     100,415  
Marketing   359,638     312,659     286,852  
Foreign exchange loss (gain)   39,088     (118,128 )   44,353  
Amortization (Notes 7 and 8)   16,217     12,299     320,926  
    5,527,559     4,360,294     4,616,728  
                   
(Loss) Income Before the Following:   (833,927 )   222,153     292,268  
Gain on repurchase of RSU's (Note 11)   6,030     40,785     45,806  
Write-off of inventory (Note 6)   (588,505 )   (214,225 )   (260,040 )
Gain on revaluation of derivative warrant liability (Note 10)   -     3,665     263,446  
(Loss) Income Before Taxes:   (1,416,402 )   52,378     341,480  
                   
Income Tax Expense (Note 13)                  
Current   (236,453 )   (170,475 )   (166,031 )
Net (Loss) Income for the Year from Continuing Operations   (1,652,855 )   (118,097 )   175,449  
Net Loss for the Year from Discontinued Operations (Note 18)   (2,969,442 )   (1,983,789 )   (1,530,866 )
Net Comprehensive Loss for the Year $ (4,622,297 ) $ (2,101,886 ) $ (1,355,417 )
                   
Basic and Diluted (Loss) Income Per Share from Continuing Operations $ (0.030 ) $ (0.002 ) $ 0.003  
Basic and Diluted Loss Per Share from Discontinued Operations $ (0.055 ) $ (0.037 ) $ (0.028 )
Weighted Average Number of Common Shares Outstanding   54,551,139     54,337,995     54,320,086  

See notes to consolidated financial statements


Kelso Technologies Inc.
Consolidated Statements of Cash Flows
For years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

    2024 ($)     2023 ($)     2022 ($)  
Operating Activities                  
Net income (loss) from continuing operations   (1,652,855 )   (118,097 )   175,449  
Items not involving cash:                  
Amortization   108,115     119,930     439,580  
Share-based expense   165,510     129,490     163,051  
Unrealized foreign exchange   (3,476 )   893     (30,390 )
Gain on repurchase of RSUs   (6,030 )   (40,785 )   (45,806 )
Gain on revaluation of derivative warrant liability   -     (3,665 )   (263,446 )
Write-off of inventory   588,505     214,225     260,040  
    (800,231 )   301,991     698,478  
Changes in non-cash working capital                  
Accounts receivable   26,902     317,078     (574,106 )
Prepaid expenses   71,537     (33,036 )   79,922  
Inventory   (255,249 )   556,043     1,133,347  
Accounts payable and accrued liabilities   1,087,096     (90,164 )   (131,234 )
Income tax payable   58,000     (20,602 )   30,626  
    988,286     729,319     538,555  
Cash Provided by Operating Activities from Continuing Operations   188,055     1,031,310     1,237,033  
Cash Used in Operating Activities from Discontinued Operations (Note 18)   (581,933 )   (1,306,561 )   (922,625 )
    (393,878 )   (275,251 )   314,408  
                   
Investing Activities                  
Acquisition of property, plant and equipment   (11,280 )   -     -  
Proceeds from sale of equipment   7,004     -     -  
Cash Used in Investing Activities from Continuing Operations   (4,276 )   -     -  
Cash Used in Investing Activities from Discontinued Operations (Note 18)   (746,761 )   (846,832 )   (875,495 )
    (751,037 )   (846,832 )   (875,495 )
                   
Financing Activities                  
Repurchase of RSUs   (32,625 )   (25,288 )   (35,269 )
Cash Used in Financing Activities from Continuing Operations   (32,625 )   (25,288 )   (35,269 )
Cash Used in Financing Activities from Discontinued Operations (Note 18)   (106,099 )   (130,081 )   (100,310 )
    (138,724 )   (155,369 )   (135,579 )
                   
Foreign Exchange Effect on Cash   2,948     (1,156 )   31,648  
                   
Outflow of Cash   (1,280,691 )   (1,278,608 )   (665,018 )
Cash, Beginning of Year   1,433,838     2,712,446     3,377,464  
Cash, End of Year   153,147     1,433,838     2,712,446  

Supplemental Cash Flow Information (Note 14)

See notes to consolidated financial statements


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

1. NATURE OF OPERATIONS

Kelso Technologies Inc. (the "Company") was incorporated under the laws of British Columbia on March 16, 1987. The Company designs, engineers, markets, produces and distributes various proprietary pressure relief valves designed to reduce the risk of environmental harm due to non-accidental events in the transportation of hazardous commodities via railroad tank cars.  In addition, the Company was previously developing proprietary service equipment to be used in transportation applications. During the year ended December 31, 2024, the Company ceased development activities within its subsidiary, KIQ X Industries Inc. ("KIQ X"), related to the active suspension control system (Note 18).

The Company trades on the Toronto Stock Exchange ("TSX") under the symbol "KLS" and used to trade on the New York Stock Exchange ("NYSE") under the trading symbol "KIQ". The Company listed on the TSX on May 22, 2014 and on the NYSE on October 14, 2014. The Company delisted from the NYSE on March 26, 2024. The Company's head office is located at 305-1979 Old Okanagan Hwy, West Kelowna, British Columbia, V4T 3A4. 

2. BASIS OF PREPARATION

(a) Statement of compliance:

These consolidated financial statements of the Company have been prepared in accordance with IFRS Accounting Standards as issued by the International Accounting Standards Board ("IFRS Accounting Standards").

These consolidated financial statements have been prepared under the historical cost basis, except for financial instruments, which are stated at their fair values. These consolidated financial statements have been prepared using the accrual basis of accounting, except for cash flow information.

(b) Basis of presentation and consolidation:

The consolidated financial statements include the accounts of the Company and its integrated wholly owned subsidiaries, Kelso Technologies (USA) Inc., Kel-Flo Industries Inc., KIQ X ,and KXI Wildertec Industries Inc. which are all Nevada, USA corporations except KIQ X and KXI Wildertec Industries Inc., which were incorporated in British Columbia, Canada. Intercompany transactions and balances have been eliminated on consolidation.  Subsidiaries are consolidated from the date upon which control is acquired by the Company and all material intercompany transactions and balances have been eliminated on consolidation.

Control is achieved when the Company is exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee.

(c) Functional and presentation currency:

The functional and presentation currency of the Company and its subsidiaries is the US dollar ("USD").


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

2. BASIS OF PREPARATION (Continued)

(d) Significant management judgments and estimation uncertainty:

The preparation of consolidated financial statements in conformity with IFRS Accounting Standards requires the Company's management to undertake a number of judgments, estimates and assumptions that affect amounts reported in the consolidated financial statements and notes thereto. Actual amounts may ultimately differ from these estimates and assumptions. The Company reviews its estimates and underlying assumptions on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimates are revised and may impact future periods.

Significant management judgments

The following are significant management judgments in applying the accounting policies of the Company that have the most significant effect on recognition and measurement of assets, liabilities, income and expenses:

(i) Income taxes:

The extent to which deferred tax assets can be recognized is based on an assessment of the probability of the Company generating future taxable income against which the deferred tax assets can be utilized. In addition, significant judgment is required in classifying transactions and assessing probable outcomes of tax positions taken, and in assessing the impact of any legal or economic limits or uncertainties in various tax jurisdictions.

(ii) Functional currency:

The functional currency for the Company and its subsidiaries is the currency of the primary economic environment in which the entity operates. The Company has determined its functional currency and that of its subsidiaries is the USD.  Determination of functional currency may involve certain judgments to determine the primary economic environment and the Company reconsiders the functional currency of its entities if there is a change in events and conditions that determined the primary economic environment. 

(iii) Research and development expenditures:

The application of the Company's accounting policy for research and development expenditures requires judgment in determining whether an activity is determined to be research or development, and if deemed to be development, whether it is probable that future economic benefits will flow to the Company, which may be based on assumptions about future events or circumstances. Estimates and assumptions may change if new information becomes available. If new information becomes available indicating that it is unlikely that future economic benefits will flow to the Company, the amount capitalized is written off to profit or loss in the period the new information becomes available.


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

2. BASIS OF PREPARATION (Continued)

(d) Significant management judgments and estimation uncertainty (continued):

Significant management judgments (continued)

(iv) Treatment of restricted share units:

The treatment of restricted share units ("RSUs") requires management to apply judgment in assessing the terms and conditions of the grant, as well as the historical method of settlement, to determine whether RSUs will be equity-settled or cash-settled.

(v) Assets held for sale and discontinued operations:

Judgment is required in determining whether an asset meets the criteria for classification as "assets held for sale" in the consolidated statements of financial position. Criteria considered by management includes the existence of and commitment to a plan to dispose of the assets, the expected selling price of the assets, the expected timeframe of the completion of the anticipated sale, and the period of time any amounts have been classified within assets held for sale. In addition, there is a requirement to periodically evaluate and record assets held for sale at the lower of their carrying value and fair value less costs to sell.

Judgment is applied in determining whether disposal groups represent a component of the entity, the results of which should be recorded as discontinued operations in the consolidated statements of operations and comprehensive loss.

Estimation uncertainty

Information about estimates and assumptions that have the most significant effect on the recognition and measurement of assets, liabilities, income and expenses is provided below.  Actual results may be substantially different.

(i) Impairment of long-lived assets:

Long-lived assets consist of intangible assets and property, plant and equipment.

At the end of each reporting period, the Company reviews the carrying amounts of its long-lived assets to determine whether there is any indication that the carrying amount is not recoverable. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Intangible assets with indefinite useful lives and those not in use are tested for impairment annually. When an individual asset does not generate independent cash flows, the Company estimates the recoverable amount of the cash-generating unit to which the asset belongs. Assets are grouped together into the smallest group of assets that generates cash inflows from continuing use that are largely independent of the cash inflows of other assets or groups of assets. When a reasonable and consistent basis of allocation can be identified, corporate assets are also allocated to individual cash-generating units, or otherwise they are allocated to the smallest group of cash-generating units for which a reasonable and consistent allocation basis can be identified.


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

2. BASIS OF PREPARATION (Continued)

(d) Significant management judgments and estimation uncertainty (continued):

Estimation uncertainty (continued)

(i) Impairment of long-lived assets (continued):

Recoverable amount is the higher of fair value less costs of disposal and value in use.  Fair value is determined as the price that would be received to sell an asset in an orderly transaction between market participants at the measurement date. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

(ii) Useful lives of depreciable assets:

The Company reviews its estimate of the useful lives of depreciable assets at each reporting date, based on the expected utilization of the assets. Uncertainties in these estimates relate to technical obsolescence that may change the utilization of certain intangible assets and equipment.

(iii) Inventories:

The Company estimates the net realizable value of inventories, taking into account the most reliable evidence available at each reporting date. The future realization of these inventories may be affected by future technology or other market-driven changes that may reduce future selling prices. A change to these assumptions could impact the Company's inventory valuation and impact gross margins.

(iv) Share-based expense:

The Company grants share-based awards to certain officers, employees, directors and other eligible persons. For equity settled awards, the fair value is charged to the consolidated statements of operations and comprehensive income loss and credited to reserves, over the vesting period using the graded vesting method, after adjusting for the estimated number of awards that are expected to vest.

The Company measures the cost of equity-settled transactions by reference to the fair value of the equity instruments at the date at which they are granted for share-based payments made to employees or others providing similar services. Estimating fair value for share-based payment transactions requires determining the most appropriate valuation model, which is dependent on the terms and conditions of the grant. This estimate also requires making assumptions to determine the most appropriate inputs to the valuation model including the fair value of the underlying common shares, the expected life of the share option or warrant, volatility, expected forfeiture rate and dividend yield. Changes in these assumptions can materially affect the fair value estimate, and therefore, the existing models do not necessarily provide a reliable measure of the fair value of the Company's share-based awards. Warrant liabilities are accounted for as derivative liabilities as they are exercisable in Canadian dollars (note 10).


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

2. BASIS OF PREPARATION (Continued)

(d) Significant management judgments and estimation uncertainty (continued):

Estimation uncertainty (continued)

(iv) Share-based expense (continued):

Equity-settled restricted and deferred share units are measured using the fair value of the shares on the grant date. Cash-settled restricted and deferred share units are measured using the fair value of the shares on the settlement date (Note 11).

(v) Allowance for credit losses:

The Company provides for doubtful debts by analyzing the historical default experience and current information available about a customer's creditworthiness on an account-by-account basis. Uncertainty relates to the actual collectability of customer balances that can vary from the Company's estimation. 

(vi) Lease liability:

The Company uses estimation in determining the incremental borrowing rate used to measure the lease liability, specific to the asset, underlying currency, and geographic location. Where the rate implicit in the lease is not readily determinable, the discount rate of the lease obligations are estimated using a discount rate similar to the Company's specific borrowing rate. This rate represents the rate that the Company would incur to obtain the funds necessary to purchase the asset of a similar value, with similar payment terms, and security in a similar environment. The Company applies judgment in determining whether the contract contains an identified asset, whether they have the right to control the asset, and the lease term.

(e) Approval of the consolidated financial statements:

The consolidated financial statements of the Company for the year ended December 31, 2024 were approved and authorized for issue by the Board of Directors on March 25, 2025.

(f) New accounting standards issued but not yet effective:

The Company has performed an assessment of new standards issued by the International Accounting Standards Board that are not yet effective. The Company has assessed that the impact of adopting these accounting standards on its consolidated financial statements would not be significant.


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

3. MATERIAL ACCOUNTING POLICIES

The following is a summary of material accounting policies:

(a) Inventory:

Inventory components include raw materials and supplies used to assemble valves and manway covers, as well as finished valves and manway covers. All inventories are recorded at the lower of cost on a weighted average basis and net realizable value. The stated value of all inventories includes purchase and assembly costs of all raw materials and supplies, and attributable overhead and amortization. A regular review is undertaken to determine the extent of any provision for obsolescence. When a circumstance that previously caused inventories to be written down below cost no longer exist or when there is clear evidence of an increase in net realizable value because of changed economic circumstances, the amount of the write-down is reversed. The amount of the reversal is limited to the amount of the original write-down.

(b) Intangible assets:

Intangible assets acquired separately are measured on initial recognition at cost. Following initial recognition, intangible assets are carried at cost less any accumulated amortization and accumulated impairment losses, if any. The useful lives of intangible assets are assessed as either finite or indefinite.

Intangible assets with finite lives are amortized over the useful economic life and assessed for impairment whenever there is an indication that the intangible asset may be impaired.  The amortization period and the amortization method for an intangible asset with a finite useful life are reviewed at least at the end of each reporting period.  A change in the expected useful life of the expected pattern of consumption of future economic benefits embodied in the asset is accounted for by changing the amortization period or method, as appropriate, and treated as changes in accounting estimates. The assessment of indefinite life is reviewed annually to determine whether the indefinite life continues to be supportable. If not, the change in useful life from indefinite to finite is made on a prospective basis.

The Company amortizes intangible assets with finite lives on a straight-line basis over their estimated useful lives as follows:

Patents

- 5 years

Rights

- 2 years

Intellectual Property

- 7 years

Amortization begins when the intangible asset is ready for use. Product and technology development costs, which meet the criteria for deferral and are expected to provide future economic benefits with reasonable certainty are deferred and amortized over the estimated life of the products or technology once commercialization commences.


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

3. MATERIAL ACCOUNTING POLICIES (Continued)

(c) Property, plant and equipment:

Property, plant and equipment are stated at cost less accumulated amortization and accumulated impairment losses, if any. Leasehold improvements and prototypes are amortized on a straight-line basis over the lease term and estimated useful life respectively.  Amortization is calculated over the estimated useful life of the property, plant and equipment at the following annual rates:

Building

- 4% declining-balance

Production equipment

- 20% declining-balance

Leasehold improvements

- 5 year straight-line

Prototypes

- 2 year straight-line

(d) Revenue recognition:

Revenues from the sale of pressure relief valves, manway securement systems and related products is recognised when all the performance obligations identified in the customer contract, typically consisting of a purchase order, are satisfied. The performance obligations in a typical purchase order are the manufacture of the pressure relief valve, manway securement system, and related accessories and delivery of those items. The Company recognizes revenue when collection is reasonably assured.

(e) Impairment of long-lived assets:

The Company's tangible and intangible assets with definite useful lives are reviewed for any indication of impairment at each statement of financial position date. If indication of impairment exists, the asset's recoverable amount is estimated. Intangible assets not yet available for use or those with indefinite useful lives are tested annually for impairment. An impairment loss is recognized when the carrying amount of an asset, or its cash-generating unit, exceeds its recoverable amount. A cash-generating unit is the smallest identifiable group of assets that generates cash inflows that are largely independent of cash inflow from other assets or groups of assets.

The recoverable amount is the greater of the asset's fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the assets. For an asset that does not generate largely independent cash inflows, the recoverable amount is determined for the cash-generating unit to which the asset belongs.

(f) Income taxes:

(i) Current and deferred income taxes:

Income tax expense, consisting of current and deferred tax expense, is recognized in the consolidated statements of operations and comprehensive loss. 

Current tax expense is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at period-end, adjusted for amendments to tax payable with regard to previous years.


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

3. MATERIAL ACCOUNTING POLICIES (Continued)

(f) Income taxes (continued):

(i) Current and deferred income taxes (continued):

Deferred tax assets and liabilities and the related deferred income tax expense or recovery are recognized for deferred tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. 

Deferred tax assets and liabilities are measured using the enacted or substantively enacted tax rates expected to apply when the asset is realized or the liability settled.  The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income (loss) in the period that substantive enactment occurs.

A deferred tax asset is recognized to the extent that it is probable that future taxable profits will be available against which the asset can be utilized. To the extent that the Company does not consider it probable that a deferred tax asset will be recovered, the deferred tax asset is reduced. Deferred tax assets and liabilities are offset when there is a legally enforceable right to set off current tax assets against current tax liabilities and when they relate to income taxes levied by the same taxation authority and the Company intends to settle its current tax assets and liabilities on a net basis.

(ii) Texas margin tax:

Effective January 1, 2007, the state of Texas enacted an annual franchise tax known as the Texas margin tax, which is equal to 1% of the lesser of: (a) 70% of a taxable entity's revenue; and (b) 100% of total revenue less, at the election of the taxpayer: (i) cost of goods sold; or (ii) compensation. A provision for the margin tax owing has been recorded in the consolidated statements of operations and comprehensive loss.

(g) Foreign currency translation:

The accounts of foreign balances and transactions are translated into USD as follows:

(i) Monetary assets and liabilities, at the rate of exchange in effect at the consolidated statement of financial position date;

(ii) Non-monetary assets and liabilities, at the exchange rates prevailing at the time of the acquisition of the assets or assumption of the liabilities; and

(iii) Revenue and expense items (excluding amortization, which is translated at the same rate as the related asset), at the rate of exchange prevailing at the transaction date.

Gains and losses arising from translation of foreign currency are included in the determination of net income (loss).


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

3. MATERIAL ACCOUNTING POLICIES (Continued)

(h) Earnings per share:

The Company presents basic earnings per share data for its common shares, calculated by dividing the earnings attributable to common shareholders of the Company by the weighted average number of shares outstanding during the period. The Company uses the treasury stock method for calculating diluted earnings per share. Under this method the dilutive effect on earnings per share is calculated on the use of the proceeds that could be obtained upon exercise of options, warrants and similar instruments. It assumes that the proceeds of such exercise would be used to purchase common shares at the average market price during the period. However, the calculation of earnings and diluted loss per share for the years ended December 31, 2024, 2023, and 2022 excludes the effects of various conversions and exercise of options and warrants that would be anti-dilutive.

(i) Share-based expense:

The Company has a stock option plan, restricted share unit plan, and deferred share unit plan, which are described in note 11. The Company grants equity-settled share-based awards to directors, officers and employees, and consultants. Share-based expense to employees is measured at the fair value of the equity instruments at the grant date. The fair value of share options is measured using the Black-Scholes option pricing model. Restricted and deferred share units are measured using the fair value of the shares on the grant date.  The share-based expense to employees is recognized over the vesting period using the graded vesting method.

Fair value of share-based expenses for non-employees is recognized and measured at the date the good or services are received based on the fair value of the goods or services received. If it is determined that the fair value of goods and services received cannot be reliably measured, the share-based expense is measured at the fair value of the equity instrument issued.

For both employees and non-employees, the fair value of equity-settled share-based expense is recognized on the consolidated statements of operations and comprehensive loss, with a corresponding increase in reserves. The amount recognized as expense is adjusted to reflect the number of awards expected to vest. Consideration received on the exercise of stock options is recorded in capital stock and the related share-based expense in reserves is transferred to capital stock. When restricted share units ("RSUs") are settled in shares, the recorded fair value is transferred from reserves to capital stock.

For both employees and non-employees, the fair value of cash-settled RSUs is recognized as share-based expense, with a corresponding increase in RSU liability over the vesting period. The amount recognized as an expense is based on the estimate of the number of RSUs expected to vest. Cash-settled RSUs are measured at their fair value at each reporting period on a mark-to-market basis. Upon vesting of the cash settled RSUs, the RSU liability is reduced by the cash payout.

After the initial grant of RSUs, the Company may determine that equity-settled awards should be treated as cash-settled going forward. In this instance, the change is accounted for as a modification of the original awards. On the date of modification, a liability is recognized based on the fair value of the vested awards to date. A corresponding reduction in reserves is recognized only to the extent of the fair value of the original awards. Any incremental fair value of the cash-settled award over the equity-settled award on modification date is recognized immediately in share-based expense.


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

3. MATERIAL ACCOUNTING POLICIES (Continued)

(j) Capital stock:

Proceeds from the exercise of stock options and warrants are recorded as capital stock in the amount for which the option or warrant enabled the holder to purchase a share in the Company. Any previously recorded share-based expense included in the share-based expenses reserve is transferred to capital stock on exercise of options and warrants. Capital stock issued for non-monetary consideration is valued at the closing market price at the date of issuance.  The proceeds from the issuance of units are allocated between common shares and warrants based on the residual value method. Under this method, the proceeds are allocated first to capital stock based on the fair value of the common shares at the time the units are priced and any residual value is allocated to the warrants reserve. Consideration received for the exercise of warrants is recorded in capital stock, and any related amount recorded in warrants reserve is transferred to capital stock.

Canadian dollar denominated share purchase warrants are classified as a derivative warrant liability under the principles of IFRS 9 Financial Instruments (note 10). As the exercise price of the share purchase warrant is fixed in Canadian dollars and the functional currency of the Company is the USD, the share purchase warrants are considered a derivative liability in accordance with IAS 32 Financial Instruments: Presentation as a variable amount of cash in the Company's functional currency will be received upon exercise. These types of share purchase warrants are recognized at fair value using a option pricing model at the date of issue. Share purchase warrants are initially recorded as a liability at fair value with any subsequent changes in fair value recognized in profit or loss. Upon exercise of the share purchase warrants with exercise prices in a currency other than the Company's functional currency, the share purchase warrants are revalued at the date of exercise and the total fair value of the exercised share purchase warrants is reallocated to capital stock. The proceeds generated from the payment of the exercise price are also allocated to equity.

(k) Financial instruments:

(i) Financial assets:

Initial recognition and measurement

The Company recognizes a financial asset when it becomes a party to the contractual provisions of the instrument. A financial asset is measured initially at fair value plus, for an item not at fair value through profit or loss, transaction costs that are directly attributable to its acquisition or issue. On initial recognition, a financial asset is classified as measured at amortized cost or fair value through profit or loss. A financial asset is measured at amortized cost if it meets the conditions that: i) the asset is held within a business model whose objective is to hold assets to collect contractual cash flows, ii) the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding, and iii) is not designated as fair value through profit or loss.


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

3. MATERIAL ACCOUNTING POLICIES (Continued)

(k) Financial instruments (continued):

(i) Financial assets (continued):

Subsequent measurement

The subsequent measurement of financial assets depends on their classification as follows:

Financial assets at fair value through profit or loss

Financial assets measured at fair value through profit and loss are carried in the consolidated statements of financial position at fair value with changes in fair value therein, recognized in the consolidated statements of operations and comprehensive loss. The Company classifies cash as measured at fair value through profit or loss.

Financial assets measured at amortized cost

A financial asset is subsequently measured at amortized cost, using the effective interest method and net of any impairment allowance. The Company classifies accounts receivable, prepaid expenses and deposits as measured at amortized cost.

Derecognition

A financial asset or, where applicable a part of a financial asset or part of a group of similar financial assets is derecognized when:

 The contractual rights to receive cash flows from the asset have expired; or

 The Company has transferred its rights to receive cash flows from the asset or has assumed an obligation to pay the received cash flows in full without material delay to a third party under a 'pass-through' arrangement; and either (a) the Company has transferred substantially all the risks and rewards of the asset, or (b) the Company has neither transferred nor retained substantially all the risks and rewards of the asset, but has transferred control of the asset.

(ii) Financial liabilities:

Financial liabilities are recognized when the Company becomes a party to the contractual provisions of the financial instrument. A financial liability is derecognized when it is extinguished, discharged, cancelled or when it expires. Financial liabilities are classified as either financial liabilities at fair value through profit or loss or financial liabilities subsequently measured at amortized cost. All interest-related charges are reported in profit or loss within interest expense, if applicable.

Amortized cost

A financial liability at amortized cost is initially measured at fair value less transaction costs directly attributable to the issuance of the financial liability. Subsequently, the financial liability is measured at amortized cost based on the effective interest rate method. The Company classifies accounts payable and accrued liabilities, income tax payable and lease liabilities as measured at amortized cost.


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

3. MATERIAL ACCOUNTING POLICIES (Continued)

(k) Financial instruments (continued):

(ii) Financial liabilities (continued):

Fair value through profit or loss ("FVTPL")

A financial liability measured at FVTPL is initially measured at fair value with any associated transaction costs being recognized in profit or loss when incurred. Subsequently, the financial liability is re-measured at fair value, and a gain or loss is recognized in profit or loss in the reporting period in which it arises. The Company classifies derivative warrant liability and RSU liability as measured at FVTPL.

Derecognition

The Company derecognizes a financial liability when the financial liability is discharged, cancelled or expired. Generally, the difference between the carrying amount of the financial liability derecognized and the consideration paid and payable, including any non-cash assets transferred or liabilities assumed, is recognized in the consolidated statements of loss and comprehensive loss.

(iii) Fair value hierarchy:

The Company categorizes financial instruments measured at fair value at one of three levels according to the reliability of the inputs used to estimate fair values. The fair value of financial assets and financial liabilities included in Level 1 are determined by reference to quoted prices in active markets for identical assets and liabilities. Financial assets and liabilities in Level 2 are valued using inputs other than quoted prices for which all significant inputs are based on observable market data. Level 3 valuations are based on inputs that are not based on observable market data.

(l) Leases:

At inception, the Company assesses whether a contract contains an embedded lease. A contract contains a lease when the contract conveys a right to control the use of an identified asset for a period of time in exchange for consideration.

The Company, as lessee, is required to recognize a right-of-use asset ("ROU asset"), representing its right to use the underlying asset, and a lease liability, representing its obligation to make lease payments.

IFRS 16 Leases, provides a single lessee accounting model, requiring lessees to recognize assets and liabilities for all leases unless the lease term is 12 months or less or the underlying asset has a low value.

The Company recognizes a ROU asset and a lease liability at the commencement of the lease. The ROU asset is initially measured based on the present value of lease payments, plus initial direct cost, less any incentives received. It is subsequently measured at cost less accumulated amortization, impairment losses and adjusted for certain remeasurements of the lease liability. The ROU asset is amortized from the commencement date over the shorter of the lease term or the useful life of the underlying asset. The ROU asset is subject to testing for impairment if there is an indicator of impairment.


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

3. MATERIAL ACCOUNTING POLICIES (Continued)

(l) Leases (continued):

The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted by the interest rate implicit in the lease, or if that rate cannot be readily determined, the incremental borrowing rate. The incremental borrowing rate is the rate which the operation would have to pay to borrow over a similar term and with similar security, the funds necessary to obtain an asset of similar value to the ROU asset in a similar economic environment.

Lease payments included in the measurement of the lease liability are comprised of:

 Fixed payments, including in-substance fixed payments;

 Variable lease payments that depend on an index or a rate, initially measured using the index or rate as at the commencement date;

 Amounts expected to be payable under a residual value guarantee;

 The exercise price under a purchase option that the Company is reasonably certain to exercise;

 Lease payments in an optional renewal period if the Company is reasonably certain to exercise an extension option; and

 Penalties for early termination of a lease unless the Company is reasonably certain not to terminate early.

The lease liability is subsequently increased by the interest cost on the lease liability and decreased by lease payments made. It is remeasured when there is a change in future lease payments arising from a change in an index or a rate, a change in the estimate of the amount expected to be payable under a residual value guarantee, or as appropriate, changes in the assessment of whether a purchase or extension option is reasonably certain to be exercised or a termination option is reasonably certain not to be exercised.

Variable lease payments that do not depend on an index or a rate not included in the initial measurement of the ROU asset and lease liability are recognized as an expense in profit or loss in the period in which they are incurred.

The ROU assets are presented within "Property, plant and equipment" and the lease liabilities are presented in "Lease liability" on the consolidated statements of financial position.

(m) Research and development:

The Company incurs costs on activities that relate to research and development of new products. Research and development costs are expensed, except in cases where development costs meet certain identifiable criteria for deferral, including technical and economic feasibility. Development costs are capitalized only if the expenditures can be reassured reliably, the product or process is technically and commercial feasible, future economic benefits are probable, and the Company intends to, and has sufficient resources to, complete development and to use or sell the asset. Deferred development costs are amortized over the life of related commercial production, or in the case of serviceable property and equipment, are included in the appropriate property group and are depreciated over the estimated useful life. As at December 31, 2024, the Company has capitalized $1 (2023 - $471,311) of research and development costs as part of intellectual property (Note 8).


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

3. MATERIAL ACCOUNTING POLICIES (Continued)

(n) Provisions and contingent liabilities:

Provisions for losses arising from claims, litigation and other sources are recognized when it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation and the amount can be reasonably estimated. Provisions are adjusted as additional information becomes available or circumstances change. Contingent liabilities are disclosed unless the possibility of an outflow of resources embodying economic benefits is remote.

4. CAPITAL MANAGEMENT

The Company considers its capital to be comprised of shareholders' equity.

The Company's objectives in managing its capital are to maintain its ability to continue as a going concern and to further develop its business. To effectively manage the Company's capital requirements, the Company has a planning and budgeting process in place to meet its strategic goals.

In order to facilitate the management of its capital requirements, the Company prepares expenditure budgets that are updated as necessary depending on various factors, including successful capital deployment and general industry conditions. There have been no changes to the Company's approach to capital management during the year ended December 31, 2024.  Management reviews the capital structure on a regular basis to ensure the above objectives are met. The Company is not subject to externally imposed capital requirements. 

5. FINANCIAL INSTRUMENTS

Financial instruments are agreements between two parties that result in promises to pay or receive cash or equity instruments. The Company's financial instruments classified as level 1 in the fair value hierarchy are cash, accounts receivable, prepaid expenses, deposits, and accounts payable and accrued liabilities and income tax payable, as their carrying values approximate their fair values due to their short-term nature. The RSU liability is classified as level 1 as its value is based on the market price of the Company's common shares. The lease liability is classified as level 3. 

The Company has exposure to the following risks from its use of financial instruments:

 Credit risk;

 Liquidity risk; and

 Market risk.

(a) Credit risk:

Credit risk is the risk that one party to a financial instrument will cause a financial loss for the other party by failing to discharge an obligation. Cash is held with major Canadian and US financial institutions and the Company's concentration of credit risk for cash and maximum exposure thereto is $153,147 (2023 - $1,433,838).


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

5. FINANCIAL INSTRUMENTS (Continued)

(a) Credit risk (continued):

With respect to its accounts receivable, the Company assesses the credit ratings of all customers and maintains provisions for potential credit losses, and any such losses to date have been within management's expectations. The Company's credit risk with respect to customers' accounts receivable and maximum exposure thereto is $982,114 (2023 - $972,680). The Company's concentration of credit risk for accounts receivable with respect to its significant customers is as follows: Customer A is $62,204 (2023 - $248,948), Customer B is $482,500 (2023 - $258,508), Customer C is $127,691 (2023 - $117,802), and Customer D is $44,044 (2023 - $136,257) (Note 15). 

To reduce the credit risk of accounts receivable, the Company regularly reviews the collectability of the customers' accounts receivable to ensure there is no indication that these amounts will not be fully recoverable. The Company's aging of customer accounts receivable, excluding goods and services tax receivable, at December 31, 2024 and 2023 is as follows:

    December 31,     December 31,  
    2024     2023  
Current $ 732,392   $ 746,738  
1 - 60 days   203,164     211,896  
61 days and over   46,558     14,046  
  $ 982,114   $ 972,680  

(b) Liquidity risk:

Liquidity risk is the risk that the Company will be unable to meet its financial obligations as they fall due. The Company's approach to managing liquidity risk is to ensure, as far as possible, that it will have sufficient liquid funds to meet its liabilities when due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Company's reputation.

At December 31, 2024, the Company has $153,147 (2023 - $1,433,838) of cash to settle current liabilities of $2,282,409 (2023 - $983,023) consisting of the following: accounts payable and accrued liabilities of $2,138,658 (2023 - $933,410), income tax payable of $68,024 (2023 - $10,024), the current portion of lease liability of $56,997 (2023 - $16,636), and RSU liability of $18,730 (2023 - $22,953). All payables classified as current liabilities are due within a year. The amount of the Company's remaining undiscounted contractual maturities for the lease liability is approximately $124,387 (2023 - $17,352 due within one year) due within one to three years (Note 9).

During the year ended December 31, 2024, the Company also obtained a line of credit of $500,000. Amounts drawn on the line of credit bear interest at the Wall Street Journal prime rate (WSJ Prime Rate) plus 1.00%. At December 31, 2024, the WSJ Prime Rate was 7.50%.

The line of credit is secured by a general security agreement over the Company's assets. As at December 31, 2024, no amounts had been drawn on the line of credit.


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

5. FINANCIAL INSTRUMENTS (Continued)

(c) Market risk:

The significant market risks to which the Company could be exposed are interest rate risk and currency risk.

(i) Interest rate risk:

Interest rate risk is the risk that the fair value or future cash flows will fluctuate as a result of changes in market interest rates. As at December 31, 2024 and 2023, the Company is not exposed to significant interest rate risk.

(ii) Currency risk:

The Company is exposed to currency risk to the extent expenditures incurred or funds received, and balances maintained by the Company are denominated in Canadian dollars ("CAD"). The Company does not manage currency risk through hedging or other currency management tools.

As at December 31, 2024 and 2023, the Company had the following net monetary assets (liabilities) denominated in CAD (amounts presented in USD):

    December 31,     December 31,  
    2024     2023  
Cash $  32,456   50,792  
Accounts receivable   70,075     92,731  
Accounts payable and accrued liabilities   (278,780)     (128,670)  
  $ (176,249 ) $ 14,853  

Based on the above, assuming all other variables remain constant, a 9% (2023 - 2%) weakening or strengthening of the USD against the CAD would result in approximately $15,862 (2023 - $297) foreign exchange loss or gain in the consolidated statements of operations and comprehensive loss.

6. INVENTORY

    December 31,     December 31,  
    2024     2023  
Finished goods $ 94,207   $ 100,613  
Raw materials and supplies   2,948,542     3,275,392  
  $ 3,042,749   $ 3,376,005  

Included in cost of goods sold is $4,681,670, (2023 - $4,915,574; 2022 - $4,695,464) of direct material costs recognized as expense. Inventory written-off during the year was $588,505 (2023 - $214,225; 2022 - $260,040).


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

7. PROPERTY, PLANT AND EQUIPMENT

                Leasehold     Production                    
Cost   Land     Building     Improvements     Equipment     Prototypes     ROU Asset     Total  
Balance, December 31, 2022 $ 12,558   $ 2,963,983   $ 43,715   $ 1,032,070   $ 3,338,889   $ 316,470   $ 7,707,685  
Additions   -     -     -     -     665,496     -     665,496  
Disposals   -     -     -     -     (79,010 )   -     (79,010 )
Balance, December 31, 2023 $ 12,558   $ 2,963,983   $ 43,715   $ 1,032,070   $ 3,925,375   $ 316,470   $ 8,294,171  
Additions   -     -     -     69,245     758,454     219,408     1,047,107  
Disposals   -     -     -     (134,121 )   -     -     (134,121 )
Lease reduction (Note 9)   -     -     -     -     -     (162,238 )   (162,238 )
Impairment (Note 18)   -     -     -     (55,047 )   (585,843 )   -     (640,890 )
Transfer to assets held for sale (Note 18)   -     -     -     (10,425 )   (79,294 )   -     (89,719 )
Balance, December 31, 2024 $ 12,558   $ 2,963,983   $ 43,715   $ 901,722   $ 4,018,692   $ 373,640   $ 8,314,310  
Accumulated Amortization                                          
Balance, December 31, 2022 $ -   $ 883,171   $ 43,715   $ 771,589   $ 2,498,589   $ 233,359   $ 4,430,423  
Amortization   -     81,992     -     48,317     590,784     66,489     787,582  
Disposals   -     -     -     -     (79,010 )   -     (79,010 )
Balance, December 31, 2023 $ -   $ 965,163   $ 43,715   $ 819,906   $ 3,010,363   $ 299,848   $ 5,138,995  
Amortization   -     78,762     -     48,557     1,008,328     74,001     1,209,648  
Disposals   -     -     -     (79,878 )   -     (117,004 )   (196,882 )
Balance, December 31, 2024 $ -   $ 1,043,925   $ 43,715   $ 788,585   $ 4,018,691   $ 256,845   $ 6,151,761  
Carrying Value                                          
December 31, 2024 $ 12,558   $ 1,920,058   $ -   $ 113,137   $ 1   $ 116,795   $ 2,162,549  
December 31, 2023 $ 12,558   $ 1,998,820   $ -   $ 212,164   $ 915,012   $ 16,622   $ 3,155,176  

Included in inventory is $nil (2023 - $2,077; 2022 - $3,025) of amortization related to property, plant and equipment.

Included in cost of goods sold is $91,898 (2023 - $107,631; 2022 - $118,654) of amortization related to property, plant and equipment.

Included in amortization expense is $16,217 (2023 - $12,299; 2022 - $320,926) of amortization related to property, plant and equipment.

Included in research expense (in net loss from discontinued operations) is $986,307 (2023 - $589,999; 2022 - $525,916) of amortization related to property, plant and equipment.


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

8. INTANGIBLE ASSETS

Cost  
Patent
   
Rights
    Intellectual
Property
   
Total
 
Balance, December 31, 2021 $ 40,840   $ 672,959   $ 169,973   $ 883,772  
Additions   -     -     301,338     301,338  
Balance, December 31, 2022 $ 40,840   $ 672,959   $ 471,311   $ 1,185,110  
Additions   -     -     -     -  
Balance, December 31, 2023 $ 40,840   $ 672,959   $ 471,311   $ 1,185,110  
Additions   -     -     -     -  
Impairment (Note 18)   -     -     (471,310 )   (471,310 )
Balance, December 31, 2024 $ 40,840   $ 672,959   $ 1   $ 713,800  
Accumulated Amortization                        
Balance, December 31, 2021 $ 40,840   $ 368,980   $ -   $ 409,820  
Amortization   -     303,979     -     303,979  
Balance, December 31, 2022 $ 40,840   $ 672,959   $ -   $ 713,799  
Amortization   -     -     -     -  
Balance, December 31, 2023 $ 40,840   $ 672,959   $ -   $ 713,799  
Amortization   -     -     -     -  
Balance, December 31, 2024 $ 40,840   $ 672,959   $ -   $ 713,799  
Carrying Value                        
December 31, 2024 $ -   $ -   $ 1   $ 1  
December 31, 2023 $ -   $ -   $ 471,311   $ 471,311  

During the year ended December 31, 2010, the Company entered into an agreement to acquire a patent related to their manway securement systems. The Company is obligated to pay a 5% royalty in accordance with the agreement.

On November 10, 2016, the Company entered into a technology development agreement to acquire all intellectual property rights (the "Products") of G&J Technologies, Inc. (the "Vendor"). The Vendor also entered into a consulting agreement with the Company for a fee of $10,000 per month. 

The Company is also required to pay a royalty to the Vendor of 2.5% of the net sales earned by the Company, to be paid within 30 days of the end of each calendar quarter. As at December 31, 2024, the Company has not earned any revenue from the sale of the Products.

On March 3, 2021, the Company terminated the technology development agreement, including the consulting agreement for $10,000 per month. The Company will still maintain all intellectual property rights acquired under the agreement and will still be liable for the 2.5% royalty. This termination was in the arbitration process and a judgment was rendered on April 25, 2023, awarding G&J Technologies Inc. $465,360 for termination fees, asset payment issued and legal fees and recorded in termination settlement (Note 18). All amounts awarded were paid during the year ended December 31, 2023.


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

8. INTANGIBLE ASSETS (Continued)

On October 25, 2021, the Company entered into a technology services agreement with a third-party developer (the "Agreement") to further develop its internal intellectual property related to the active suspension control system for no road vehicles. The Agreement consists of total payments of $663,419 ($810,000 CAD). Intellectual property developed under the Agreement will be the property of the Company and certain background technology of the developer will be licensed by the Company for the purpose of manufacturing and selling the related products. The royalty payment for the license will be $27,000 CAD per year for a period of 10 years (the "License Fee") with the first-year fee waived and the second year discounted 50%. If the Company purchases a minimum of 10 control systems designed under the Agreement in any year, the License Fee for that year will be waived. The Company may receive an unrestricted license to use the background technology of the developer at any time by paying the cumulative remaining License Fees plus a one-time payment of $50,000.

At December 31, 2024, the Company had a deposit of $nil (2023 - $67,181) to be applied over the term of the Agreement.

9. LEASE LIABILITY

The Company has a lease agreement for its warehouse space in West Kelowna, British Columbia.

The continuity of the lease liability for the years ended December 31, 2024 and 2023 is as follows:

Lease liability   Warehouse     Vehicles     Total  
Lease liability, December 31, 2021 $ 153,288   $ 134,425   $ 287,713  
Disposals   -     (40,686 )   (40,686 )
Lease payments   (77,835 )   (32,668 )   (110,503 )
Lease interest   6,357     3,836     10,193  
Lease liability, December 31, 2022 $ 81,810   $ 64,907   $ 146,717  
Lease payments   (67,794 )   (65,845 )   (133,639 )
Lease interest   2,620     938     3,558  
Lease liability, December 31, 2023 $ 16,636   $ -   $ 16,636  
Additions   383,391     -     383,391  
Lease payments   (106,099 )   -     (106,099 )
Lease reduction   (178,025 )   -     (178,025 )
Lease liability, December 31, 2024 $ 115,903   $ -   $ 115,903  
Current portion $ 56,997     -   $ 56,997  
Long-term portion   58,906     -     58,906  
  $ 115,903   $ -   $ 115,903  

During the year ended December 31, 2023, the Company paid a total of $61,421 to buy out its remaining vehicle leases, which is included in the lease payments above. The difference between the lease liability and the buy out price was $196, which is included in lease interest above.


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

9. LEASE LIABILITY (Continued)

During the year ended December 31, 2024, the Company entered into a new lease, commencing February 1, 2024, for a period of three years. The new lease resulted in an increase to the lease liability of $383,391. On September 6, 2024, the lease was renegotiated to reduce the lease space in use, which resulted in a lease liability reduction of $178,025.

10. DERIVATIVE WARRANT LIABILITY

The Company's derivative warrant liability arises as a result of the issuance of warrants exercisable in CAD (Note 12(c)). As the denomination is different from the Company's USD functional currency, the Company recognizes a derivative liability for these warrants and remeasures the liability at the end of each reporting period.

Changes in respect of the Company's derivative warrant liability are as follows:

Balance, December 31, 2021 $ 267,111  
Fair value of adjustment   (263,446 )
Balance, December 31, 2022 $ 3,665  
Fair value of adjustment   (3,665 )
Balance, December 31, 2023 and 2024 $ -  

Valuation of the derivative warrant liability requires the use of highly subjective estimates and assumptions. The expected volatility used is based on the Company's historical share prices.  The risk-free interest rate for the periods within the expected life of the warrants is based on Canadian government benchmark bond with an approximate equivalent term. The expected life is based on the contractual term. Changes in the underlying assumptions can materially affect the fair value estimates. The Company uses an option pricing model to estimate the liability's fair value. 

On March 4, 2023, all of the warrants expired unexercised. As a result, the Company revalued the derivative liability to $Nil and recorded a fair value gain of $3,665.

11. CAPITAL STOCK

Authorized:

Unlimited Class A non-cumulative, preferred shares without par value, of which 5,000,000 are designated Class A, convertible, voting, preferred shares. No preferred shares have been issued.

Unlimited common shares without par value.

(a) Common shares:

During the year ended December 31, 2024, the Company issued 716,664 common shares valued at $152,020. These shares were issued pursuant to RSU agreements.

During the year ended December 31, 2023, the Company issued 123,336 common shares valued at $60,400. These shares were issued pursuant to RSU agreements.

There were no share issuances during the year ended December 31, 2022. 


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

11. CAPITAL STOCK (Continued)

(b) Stock options:

The Company has a stock option plan (the "Plan") available to employees, directors, officers and consultants with grants under the Plan approved from time to time by the Board of Directors. Under the Plan, the Company is authorized to issue options to purchase an aggregate of up to 10% of the Company's issued and outstanding common shares. Each option can be exercised to acquire one common share of the Company. The exercise price for an option granted under the Plan may not be less than the market price at the date of grant less a specified discount dependent on the market price.

Options to purchase common shares have been granted to directors, employees and consultants as follows:

Exercise   Expiry     December 31,                 Forfeited/     December 31,  
Price   Date     2023     Granted     Exercised     Expired     2024  
$0.78(USD)   August 19, 2024     700,000     -     -     (700,000 )   -  
$0.82(USD)   November 8, 2024     10,000     -     -     (10,000 )   -  
$0.76(USD)   February 11, 2025     200,000     -     -     -     200,000  
$0.75(USD)   August 18, 2025     750,000     -     -     -     750,000  
Total outstanding     1,660,000     -     -     (710,000 )   950,000  
Total exercisable     1,660,000     -     -     (710,000 )   950,000  

Exercise   Expiry     December 31,                 Forfeited/     December 31,  
Price   Date     2022     Granted     Exercised     Expired     2023  
$0.57(USD)   April 17, 2023     200,000     -     -     (200,000 )   -  
$0.50(USD)   August 20, 2023     700,000     -     -     (700,000 )   -  
$1.45(USD)   May 17, 2024     10,000     -     -     (10,000 )   -  
$0.78(USD)   August 19, 2024     700,000     -     -     -     700,000  
$0.82(USD)   November 8, 2024     10,000     -     -     -     10,000  
$0.76(USD)   February 11, 2025     200,000     -     -     -     200,000  
$0.75(USD)   August 18, 2025     750,000     -     -     -     750,000  
Total outstanding     2,570,000     -     -     (910,000 )   1,660,000  
Total exercisable     2,570,000     -     -     (910,000 )   1,660,000  

Subsequent to the year ended December 31, 2024, the 200,000 options exercisable at $0.76(USD) expired unexercised.

A summary of the Company's stock options as at December 31, 2024 and 2023, and changes for the years then ended are as follows:

          Weighted  
          Average Exercise  
    Number     Price  
Outstanding, December 31, 2022   2,570,000   $ 0.68  
Expired   (910,000 ) $ 0.53  
Outstanding and exercisable, December 31, 2023   1,660,000   $ 0.76  
Expired   (710,000 ) $ 0.78  
Outstanding and exercisable, December 31, 2024   950,000   $ 0.75  

The weighted average contractual life for the remaining options at December 31, 2024 is 0.52 years (2023 - 1.15) years.


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

11. CAPITAL STOCK (Continued)

(b) Stock options (continued):

Share-based expense

Share-based expense of $Nil (2023 - $Nil; 2022 - $7,733) was recognized in the year ended December 31, 2024 for stock options.   

(c) Warrants:

Warrants outstanding as at December 31, 2024 and 2023 are summarized below:

    Share Purchase     Weighted average  
    warrants     exercise price  
Outstanding, December 31, 2022   3,500,005   $ 0.96(1 )
Expired   (3,500,005 ) $ 0.96(1 )
Outstanding, December 31, 2023 and 2024   -   $ -  

(1) These warrants are denominated in CAD and have been re-translated based on the exchange rate in effect as at December 31, 2022 of $1.00 = $1.3544 CAD.

During the year ended December 31, 2023, all warrants expired unexercised.

(d) Restricted share units:

On April 28, 2021, the Company implemented a Restricted Share Unit Plan (the "RSU Plan"). Pursuant to the RSU Plan, the Company will grant RSUs to directors, officers, employees, and consultants for services as approved from time to time by the Board. The maximum number of common shares made available for issuance pursuant to the RSU Plan shall not exceed 5% of common shares issued and outstanding and shall not exceed 10% of the common shares issued and outstanding less any common shares reserved for issuance under all other share compensation arrangements. The vesting terms, settlement, and method of settlement of the RSUs granted under the RSU Plan will be determined by the Board of Directors.

A summary of the Company's RSUs as at December 31, 2024 and 2023, and changes for the periods then ended, are as follows:

Outstanding, December 31, 2022   645,000  
Settled   (123,336 )
Repurchased   (130,850 )
Granted   525,000  
Outstanding, December 31, 2023   915,814  
Settled   (716,664 )
Repurchased   (251,667 )
Cancelled / forfeited   (155,826 )
Granted   750,000  
Outstanding December 31, 2024   541,657  


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

11. CAPITAL STOCK (Continued)

(d) Restricted share units (continued):

During the year ended December 31, 2024, the Company granted 750,000 (2023 - 525,000; 2022 - 410,000) Incentive RSUs with an estimated fair value of $92,837 (2023 - $61,574; 2022 - $123,000) based on the fair market value of one common share on the date of issuance. The fair value will be recognized as an expense using the graded vesting method over the vesting period. The RSUs granted in 2024 vest as follows: 66.66% immediately, 16.67% one year after grant, and 16.67% the second year after grant. The RSUs granted in 2023 and 2022 vest as follows: 33% one year after grant and 33% every year thereafter.

During the year ended December 31, 2024, the Company repurchased 251,667 (2023 - 130,850; 2022 - 117,500) equity-settled RSUs with a fair value of $38,655 (2023 - $66,073; 2022 - $81,075) through a cash payment of $32,625 (2023 - $25,288; 2022 - $35,269) based on an average share price of $0.13 (2023 - $0.19; 2022 - $0.30) on vesting date, and recorded a gain on repurchase of RSUs of $6,030 (2023 - $40,785; 2022 - $45,806). 

For the year ended December 31, 2024, the RSU liability decreased to $18,729 to recognize the vested portion of previously granted and outstanding RSUs. This represents 541,657 (2023 - 915,814) RSUs valued at $0.13 (2023 - $0.15).

In connection with the RSUs awarded, the Company recognized share-based expense of $165,510 (2023 - $129,490; 2022 - $155,318) for the year ended December 31, 2024.

(e) Deferred share units:

On April 28, 2021, the Company implemented a Non-Employee Directors Deferred Share Unit Plan (the "DSU Plan"). Pursuant to the DSU Plan, non-employee directors may elect to receive deferred share units ("DSUs") in lieu of a cash payment of up to 50% of their annual base compensation determined by the Board. The maximum number of common shares made available for issuance pursuant to the DSU Plan shall not exceed 2% of the common shares issued and outstanding and shall not exceed 10% of the common shares issued and outstanding less any common shares reserved for issuance under all other share compensation agreements.

At December 31, 2024 and 2023, no DSUs have been granted to non-employee directors.


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

12. RELATED PARTY TRANSACTIONS

Related party transactions not otherwise described in these consolidated financial statements are shown below. The remuneration of the Company's directors and other members of key management, being the Chief Executive Officer, Chief Financial Officer, and Chief Operating Officer who have the authority and responsibility for planning, directing and controlling the activities of the Company consist of the following amounts:

    December 31,     December 31,     December 31,  
    2024     2023     2022  
Management compensation $ 743,846   $ 720,500   $ 720,003  
Share-based expense*   137,240     81,233     105,792  
Directors' fees   127,625     149,000     163,000  
RSU payment**   15,719     12,904     23,000  
  $ 1,024,430   $ 963,637   $ 1,011,795  

* Share-based expense consists of options and RSUs awarded to key management and directors, measured at the fair value of the equity instrument on grant date and does not include any cash compensation. 

** RSU payment consists of cash paid for the repurchase of vested RSUs held by key management and directors

During the year ended December 31, 2024, the Company paid consulting fees of $30,000 (2023 - $60,000; 2022 - $60,000) to a consulting company owned by the spouse of the previous Chief Executive Officer. The consulting agreement has been terminated and there were no payments made during the third and fourth quarter of 2024.

13. INCOME TAXES

The Company has $8,408,956 in non-capital losses in Canada that relate to discontinued operations. These losses may be applied against future taxable income within KIQ X, if any, and expire between 2039 and 2044. The Company has $728,548 in non-capital losses in the US that may be applied against future taxable income.

The tax effect items that give rise to significant portions of the deferred income tax assets and deferred income tax liabilities at December 31, 2024 and 2023 are as follows:

   

December 31,
2024

    December 31,
2023
 
Deferred income tax assets            
Non-capital loss carry-forwards $ 386,876   $ 328,375  
Non-capital loss carry-forwards   (276,091 )   (8,082 )
Deferred income tax assets $ 110,785   $ 320,293  
Excess of carrying value over tax value of property, plant and equipment $ (110,785 ) $ (320,293 )
Deferred income tax liability $ (110,785 ) $ (320,293 )
Net deferred tax asset (liability) $ -   $ -  


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

13. INCOME TAXES (Continued)

Significant unrecognized tax benefits and unused tax losses for which no deferred tax assets is recognized as of December 31, 2024 and 2023 are as follows:

    December 31,
2024
    December 31,
2023
 
Non-capital losses carried forward $ 2,631,428   $ 2,138,912  
Intangible assets   235,980     118,287  
Lease liability   31,294     4,669  
Unrecognized deductible temporary differences $ 2,898,702   $ 2,261,868  

Income tax expense differs from the amount that would be computed by applying the Canadian statutory income tax rate to loss before income taxes as follows:

    December 31,
2024
    December 31,
2023
    December 31,
2022
 
Loss before income taxes $ (4,622,297 ) $ (2,101,886 ) $ (1,355,417 )
Statutory income tax rate   27.00%     27.00%     27.00%  
Income tax benefit computed at statutory tax rate   (1,248,020 )   (567,509 )   (365,963 )
Items not deductible for income tax purposes   413,516     263,791     34,640  
Under provision of taxes in prior years   63,706     (174,600 )   49,298  
Change in timing differences   79,743     242,678     234,499  
Impact of foreign exchange on tax assets and liabilities   59,914     (18,970 )   44,097  
Unused tax losses and tax offsets not recognized   847,064     399,572     147,036  
Income tax expense   215,923     144,962     143,607  
Texas margin tax and branch tax   20,530     25,513     22,424  
Income tax expense $ 236,453   $ 170,475   $ 166,031  

14. SUPPLEMENTAL CASH FLOW INFORMATION

    December 31,     December 31,     December 31,  
    2024     2023     2022  
Proceeds from sale of equipment included in accounts receivable $ 39,114   $ -   $ -  
Interest paid $ 1,118   $ 3,169   $ 10,193  
Income taxes paid $ 235,502   $ 191,731   $ 57,611  


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

15. SIGNIFICANT CUSTOMERS

The following table represents sales to individual customers exceeding 10% of the Company's revenues:

    December 31,     December 31,     December 31,  
    2024     2023     2022  
Customer A $ 3,758,568   $ 5,799,424   $ 5,312,839  
Customer B $ 1,659,744   $ 1,245,467   $ 2,968,550  
Customer C $ 1,135,587   $ 1,514,352   $ 662,198  
Customer D $ 1,386,143   $ 287,594   $ -  

The customers are major US corporations who have displayed a pattern of consistent timely payment of amounts owing from sales.

16. EMPLOYEE BENEFITS

Total employee benefit expenses, including salary and wages, management compensation, share-based expense and benefits for the year ended December 31, 2024 amounted to $3,408,910 (2023 - $4,083,605; 2022 - $3,570,149).

17. SEGMENTED INFORMATION

The Company operates one business segment with operations and long-term assets in the United States. The business segment consists of the design, production and distribution of various proprietary products for the rail sector. At December 31, 2024, long-term assets of $2,045,753 (2023 - $2,187,082) relates to this segment.

During the year ended December 31, 2024, the Company ceased operations in this segment and, as such, has disclosed it as a discontinued operation (Note 18). Prior to the ceased operations, the Company also operated a segment development the KXI HD control system for no road vehicles. As at December 31, 2024, long-term assets of $116,796 (2023 - $1,506,586) relates to the heavy-duty suspension control system located in Canada.

18. ASSETS HELD FOR SALE AND DISCONTINUED OPERATIONS

During the year ended December 31, 2024, the Company opted to cease operations related to the development of its KXI HD control system (within its wholly-owned subsidiary, KIQ X). Management determined the operations of KIQ X to have met the definition of discontinued operations in accordance with IFRS 5 Non-current Assets Held for Sale and Discontinued Operations. Consequently, the operations of KIQ X have been classified separately from the Company's continuing operations to net loss from discontinued operations as a single line in the consolidated statements of operations and comprehensive loss.

As a result of ceasing operations within KIQ X, indicators of impairment existed leading to a test of the recoverable amount of the KIQ X cash-generating unit, which consists of equipment, prototypes and intangible assets. A value-in-use calculation is not applicable as the Company does not have any expected cash flows from using the assets at this stage of operations. In estimating the fair value less costs of disposal, management estimated a recoverable amount of $89,719, representing the pending sale transactions as at December 31, 2024. As a result, a total of $89,719 was reclassified from property, plant and equipment to assets held for sale. This resulted in an impairment loss of $1,171,494. As this valuation technique requires management's judgment and estimates of the recoverable amount, it is classified within Level 3 of the fair value hierarchy.


Kelso Technologies Inc.
Notes to Consolidated Financial Statements
For the years ended December 31, 2024, 2023 and 2022
(Expressed in US Dollars)

18. ASSETS HELD FOR SALE AND DISCONTINUED OPERATIONS (Continued)

For the years ended December 31, 2024, 2023 and 2022, the loss from discontinued operations relate to the following:

    2024     2023     2022  
Expenses                  
Consulting fees $ 109,489   $ 155,692   $ 3,822  
Accounting and legal $ 78,529   $ 98,247   $ 303,122  
Office and administration $ 493,199   $ 402,317   $ 386,755  
Research $ 986,307   $ 594,870   $ 593,737  
Travel $ 9,753   $ 23,985   $ 10,820  
Marketing $ 62,611   $ 82,274   $ 122,404  
Foreign exchange (gain) loss $ (55,360 ) $ 85,468   $ 10,878  
Amortization $ 115,227   $ 75,576   $ 78,726  
                   
Loss Before the Following: $ 1,799,755   $ 1,518,429   $ 1,510,264  
Loss on sale of equipment $ 9,243     -   $ 20,602  
Termination settlement   -   $ 465,360     -  
Gain on lease reduction $ (11,050 )   -     -  
Impairment of prototypes and intangibles $ 1,171,494     -     -  
                   
Net Loss from Discontinued Operations $ 2,969,442   $ 1,983,789   $ 1,530,866  

Cash flows from discontinued operations are as follows:

Cash flows   2024     2023     2022  
Operating Activities $ (581,933 ) $ (1,306,561 ) $ (922,625 )
Investing activities $ (746,761 ) $ (846,832 ) $ (875,495 )
Financing activities $ (106,099 ) $ (130,081 ) $ (100,310 )
Cash flows used in discontinued operations $ (1,434,793 ) $ (2,283,474 ) $ (1,898,430 )

Supplemental Cash Flow Information from Discontinued Operations

    December 31,     December 31,     December 31,  
    2024     2023     2022  
Property, plant and equipment additions in accounts payable and accrued liabilities $ 83,967   $ 19,469   $ 108,743  
Intangible assets additions in accounts payable and accrued liabilities   -     -   $ 92,062  
Deposit applied to intangible assets   -     -   $ 60,462  
Interest paid $ 7,660   $ 3,169   $ 10,193  
Income taxes paid   -     -     -