AGÕæÈ˹ٷ½

STOCK TITAN

Flowco Holdings Inc. Reports Second Quarter 2025 Results

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

HOUSTON--(BUSINESS WIRE)-- Flowco Holdings Inc. (NYSE: FLOC) (“Flowco� or the “Company�), a provider of production optimization, artificial lift and methane abatement solutions for the oil and natural gas industry, today announced financial results for the second quarter ended June 30, 2025.

Where presented, the financial results for 2024 represent periods (i) during which Flowco’s operating subsidiary, Flowco MergeCo LLC (“Flowco LLC�), was a privately-owned limited liability company and (ii) prior to the completion of Flowco’s initial public offering in January 2025. Historical financial information for the periods ended in 2024 reflects information for Flowco LLC, and historical financial information presented prior to June 20, 2024 reflects only the historical financial information of Estis Compression LLC (“Estis�) as the accounting predecessor prior to the business combination of Estis, Flowco Production Solutions, LLC and Flogistix, LP and parent entities formed in connection with such business combination (the �2024 Business Combination�).

Key Second Quarter 2025 Highlights

  • Revenues of $193.2 million, generating net income of $27.4 million and Adjusted Net Income1 of $33.0 million
  • Adjusted EBITDA1 of $76.5 million
  • Adjusted EBITDA Margin1 of 39.6%
  • In August 2025, Flowco's Board of Directors declared a quarterly cash dividend of $0.08 per share
  • Robust liquidity with approximately $496.5 million of availability under our revolving credit facility as of August 1, 2025, inclusive of the approximately $71 million drawn to fund the strategic asset acquisition from Archrock

Financial Summary

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Ìý

June 30, 2025

Ìý

Ìý

March 31, 2025

Ìý

Ìý

June 30, 2024

Ìý

(in thousands)

Ìý

Revenues

Ìý

$

Ìý

193,215

Ìý

Ìý

$

Ìý

192,350

Ìý

Ìý

$

Ìý

93,208

Ìý

Net income

Ìý

Ìý

Ìý

27,352

Ìý

Ìý

Ìý

Ìý

27,045

Ìý

Ìý

Ìý

Ìý

20,082

Ìý

Adjusted Net Income (1)

Ìý

Ìý

Ìý

32,998

Ìý

Ìý

Ìý

Ìý

32,769

Ìý

Ìý

Ìý

Ìý

20,348

Ìý

Adjusted EBITDA (1)

Ìý

Ìý

Ìý

76,488

Ìý

Ìý

Ìý

Ìý

74,901

Ìý

Ìý

Ìý

Ìý

40,236

Ìý

Adjusted EBITDA Margin (1)

Ìý

Ìý

Ìý

39.6

%

Ìý

Ìý

Ìý

38.9

%

Ìý

Ìý

Ìý

43.2

%

(1)

Adjusted Net Income, Adjusted EBITDA, and Adjusted EBITDA Margin are non-GAAP financial measures. See definitions of these measures and the reconciliation of GAAP to non-GAAP financial measures outlined in the reconciliation tables accompanying this press release.

Joe Bob Edwards, President and CEO, commented, “Flowco delivered strong second-quarter results, with sequential improvements in both Adjusted EBITDA and Adjusted EBITDA Margins, while generating robust free cash flow. These results emphasize our differentiated financial profile and the disciplined operational execution of our business segments. Growth in our high-margin rental divisions was a key driver, supported by increased customer adoption and strategic investments in our rental fleet. On August 4th, we announced the completion of the acquisition of 155 High Pressure Gas Lift and Vapor Recovery systems from Archrock. We believe these assets will accelerate the growth of our high-margin rental businesses, increase our fleet of electric motor drive systems, and strengthen relationships with both new and existing customers.

Despite global uncertainties and volatility in the second quarter, the upstream market continued to demonstrate resilience, supported by targeted investment. However, even with recent oil price stability, operators are further moderating activity levels as they seek to maintain capital discipline. As our customers assess the market outlook, we’re seeing a continued emphasis on production optimization to maximize asset value and sustain volumes—driving steady demand for our solutions that enhance efficiency, reliability, and recovery. This trend has supported our incremental growth in a flat production environment.

As we move into the second half of the year, we remain focused on disciplined execution, operational optimization, and high-return investments. We believe Flowco is strategically positioned to succeed in today’s evolving energy landscape—delivering innovation, operational performance, and strong returns for our customers and shareholders.�

Segment Information

We report our results in two segments, Production Solutions and Natural Gas Technologies. Production Solutions includes the rental, sale and service associated with high pressure gas lift, conventional gas lift and plunger lift, including a range of digital solutions and other production related technologies. Natural Gas Technologies includes the design, manufacture, rental and sale of vapor recovery and natural gas systems. Corporate costs not directly related to either segment are categorized separately.

Segment Financial Information

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Ìý

June 30, 2025

Ìý

Ìý

March 31, 2025

Ìý

Ìý

June 30, 2024

Ìý

(in thousands)

Ìý

Production Solutions

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenues

Ìý

$

Ìý

128,245

Ìý

Ìý

$

Ìý

115,992

Ìý

Ìý

$

Ìý

56,626

Ìý

Adjusted Segment EBITDA (1)

Ìý

Ìý

Ìý

53,343

Ìý

Ìý

Ìý

Ìý

50,590

Ìý

Ìý

Ìý

Ìý

32,684

Ìý

Adjusted Segment EBITDA Margin (1)

Ìý

Ìý

Ìý

41.6

%

Ìý

Ìý

Ìý

43.6

%

Ìý

Ìý

Ìý

57.7

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Natural Gas Technologies

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenues

Ìý

$

Ìý

64,970

Ìý

Ìý

$

Ìý

76,358

Ìý

Ìý

$

Ìý

36,582

Ìý

Adjusted Segment EBITDA (1)

Ìý

Ìý

Ìý

27,397

Ìý

Ìý

Ìý

Ìý

28,662

Ìý

Ìý

Ìý

Ìý

7,535

Ìý

Adjusted Segment EBITDA Margin (1)

Ìý

Ìý

Ìý

42.2

%

Ìý

Ìý

Ìý

37.5

%

Ìý

Ìý

Ìý

20.6

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Corporate

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenues

Ìý

$

Ìý

-

Ìý

Ìý

$

Ìý

-

Ìý

Ìý

$

Ìý

-

Ìý

Adjusted Segment EBITDA (1)

Ìý

Ìý

Ìý

(4,252

)

Ìý

Ìý

Ìý

(4,351

)

Ìý

Ìý

Ìý

17

Ìý

Adjusted Segment EBITDA Margin (1)

Ìý

Ìý

nm

Ìý

Ìý

Ìý

nm

Ìý

Ìý

Ìý

nm

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenues

Ìý

$

Ìý

193,215

Ìý

Ìý

$

Ìý

192,350

Ìý

Ìý

$

Ìý

93,208

Ìý

Adjusted Segment EBITDA (1)

Ìý

Ìý

Ìý

76,488

Ìý

Ìý

Ìý

Ìý

74,901

Ìý

Ìý

Ìý

Ìý

40,236

Ìý

Adjusted Segment EBITDA Margin (1)

Ìý

Ìý

Ìý

39.6

%

Ìý

Ìý

Ìý

38.9

%

Ìý

Ìý

Ìý

43.2

%

(1)

Adjusted Segment EBITDA and Adjusted Segment EBITDA Margin are non-GAAP financial measures. See definitions of these measures and the reconciliation of GAAP to non-GAAP financial measures outlined in the reconciliation tables accompanying this release.

Production Solutions

Second quarter 2025 revenue for the Production Solutions segment increased 10.6% from the first quarter of 2025, and Adjusted Segment EBITDA increased 5.4% quarter over quarter for the same periods. The increase in revenue and Adjusted Segment EBITDA resulted from higher operating leverage and an increase in sales quarter over quarter. Adjusted Segment EBITDA Margin decreased 202 basis points due to a decrease in sales gross margin in the period.

Natural Gas Technologies

Second quarter 2025 revenue for the Natural Gas Technologies segment decreased 14.9% from the first quarter of 2025, primarily due to a decrease in sales in the Natural Gas Systems business unit. Adjusted Segment EBITDA decreased 4.4% quarter over quarter for the same periods, with Adjusted Segment EBITDA Margins increasing 463 basis points due to favorable revenue mix from rentals.

Corporate

Corporate Adjusted Segment EBITDA for the quarter ended June 30, 2025 was $(4.3) million, compared to $(4.4) million Corporate Adjusted Segment EBITDA in the quarter ended March 31, 2025.

Balance Sheet & Liquidity

As of August 1, 2025, the Company had outstanding borrowings under its senior secured revolving credit facility (“Credit Agreement�) of $226.6 million and, with a current borrowing base of $723.1 million, had availability under the Credit Agreement of $496.5 million.

Dividend Declaration

On August 1, 2025, Flowco announced that its Board of Directors had declared a quarterly cash dividend of $0.08 per share of Class A common stock payable on August 29, 2025 to Class A common stockholders of record as of the close of business on August 15, 2025. Flowco MergeCo LLC, the Company’s operating subsidiary, will make a corresponding distribution of $0.08 per unit to holders of its common units.

Conference Call and Webcast Information

Flowco will host a conference call on Tuesday, August 5, 2025, at 8:00 am Eastern Time to discuss second quarter 2025 results. The conference call can be accessed live over the phone by dialing 1-877-704-4453 (for the U.S.) or 1-201-389-0920 (for International). A telephonic replay of the conference call will be available two hours after the call and can be accessed by dialing 1-844-512-2921 (for the U.S.) or 1-412-317-6671 (for International). The passcode for the call and replay is 13754621. A live webcast of the conference call will also be available under the Investor Relations section of Flowco’s website at .

About Flowco

Flowco is a leading provider of production optimization, artificial lift and methane abatement solutions for the oil and natural gas industry. The company’s products and services include a full range of equipment and technology solutions that enable oil and natural gas producers to efficiently and cost-effectively maximize the profitability and economic lifespan of their assets.

Forward-Looking Statements

The information in this press release includes forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts contained in this press release may be forward-looking statements. These statements generally relate to future events or our future financial or operating performance, and include, but are not limited to: statements regarding guidance or estimates related to the Company’s results of operations or financial condition; industry trends, customer demand and industry outlook, and effects on Flowco’s operations; Flowco’s strategies and plans, including matters relating to the Company growth, capital expenditures, dividend policies, and leverage profile. When used in this press release, words such as “expect,� “project,� “estimate,� “believe,� “anticipate,� “intend,� “plan,� “seek,� “forecast,� “target,� “predict,� “may,� “should,� “would,� “could,� and “will,� the negative of these terms and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. Forward-looking statements are based on management’s current expectations and assumptions, and are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although Flowco believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. These risks and uncertainties are described further in our annual report on Form 10-K for the year ended December 31, 2024 and our quarterly report for the period ended March 31, 2025 filed with the Securities and Exchange Commission. Flowco undertakes no obligation and does not intend to update these forward-looking statements to reflect events or circumstances occurring after this press release. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release.

Flowco Holdings Inc.

Condensed Consolidated Statement of Operations

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

June 30,
2025

Ìý

Ìý

March 31,
2025

Ìý

Ìý

June 30,
2024

Ìý

Ìý

June 30,
2025

Ìý

Ìý

June 30,
2024

Ìý

Ìý

Ìý

(in thousands except share and per share amounts)

Ìý

Revenues:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Rentals

Ìý

$

Ìý

102,104

Ìý

Ìý

$

Ìý

97,296

Ìý

Ìý

$

Ìý

51,579

Ìý

Ìý

$

Ìý

199,400

Ìý

Ìý

$

Ìý

97,742

Ìý

Sales

Ìý

Ìý

Ìý

91,111

Ìý

Ìý

Ìý

Ìý

95,054

Ìý

Ìý

Ìý

Ìý

41,629

Ìý

Ìý

Ìý

Ìý

186,165

Ìý

Ìý

Ìý

Ìý

62,178

Ìý

Total revenues

Ìý

Ìý

Ìý

193,215

Ìý

Ìý

Ìý

Ìý

192,350

Ìý

Ìý

Ìý

Ìý

93,208

Ìý

Ìý

Ìý

Ìý

385,565

Ìý

Ìý

Ìý

Ìý

159,920

Ìý

Operating expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of rentals (exclusive of depreciation
and amortization disclosed separately
below)

Ìý

Ìý

Ìý

27,602

Ìý

Ìý

Ìý

Ìý

26,851

Ìý

Ìý

Ìý

Ìý

12,707

Ìý

Ìý

Ìý

Ìý

54,453

Ìý

Ìý

Ìý

Ìý

23,682

Ìý

Cost of sales (exclusive of depreciation
and amortization disclosed separately
below)

Ìý

Ìý

Ìý

62,579

Ìý

Ìý

Ìý

Ìý

65,566

Ìý

Ìý

Ìý

Ìý

31,605

Ìý

Ìý

Ìý

Ìý

128,145

Ìý

Ìý

Ìý

Ìý

48,538

Ìý

Selling, general and administrative
expenses

Ìý

Ìý

Ìý

32,683

Ìý

Ìý

Ìý

Ìý

30,534

Ìý

Ìý

Ìý

Ìý

6,716

Ìý

Ìý

Ìý

Ìý

63,217

Ìý

Ìý

Ìý

Ìý

11,192

Ìý

Depreciation and amortization

Ìý

Ìý

Ìý

33,165

Ìý

Ìý

Ìý

Ìý

34,119

Ìý

Ìý

Ìý

Ìý

14,209

Ìý

Ìý

Ìý

Ìý

67,284

Ìý

Ìý

Ìý

Ìý

25,921

Ìý

(Gain) loss on sale of equipment

Ìý

Ìý

Ìý

68

Ìý

Ìý

Ìý

Ìý

(45

)

Ìý

Ìý

Ìý

266

Ìý

Ìý

Ìý

Ìý

23

Ìý

Ìý

Ìý

Ìý

655

Ìý

Income from operations

Ìý

Ìý

Ìý

37,118

Ìý

Ìý

Ìý

Ìý

35,325

Ìý

Ìý

Ìý

Ìý

27,705

Ìý

Ìý

Ìý

Ìý

72,443

Ìý

Ìý

Ìý

Ìý

49,932

Ìý

Other expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest expenses

Ìý

Ìý

Ìý

(6,445

)

Ìý

Ìý

Ìý

(5,365

)

Ìý

Ìý

Ìý

(5,506

)

Ìý

Ìý

Ìý

(11,810

)

Ìý

Ìý

Ìý

(10,313

)

Other expenses, net

Ìý

Ìý

Ìý

559

Ìý

Ìý

Ìý

Ìý

(267

)

Ìý

Ìý

Ìý

(1,944

)

Ìý

Ìý

Ìý

292

Ìý

Ìý

Ìý

Ìý

(2,046

)

Total other expenses

Ìý

Ìý

Ìý

(5,886

)

Ìý

Ìý

Ìý

(5,632

)

Ìý

Ìý

Ìý

(7,450

)

Ìý

Ìý

Ìý

(11,518

)

Ìý

Ìý

Ìý

(12,359

)

Income before provision for income taxes

Ìý

Ìý

Ìý

31,232

Ìý

Ìý

Ìý

Ìý

29,693

Ìý

Ìý

Ìý

Ìý

20,255

Ìý

Ìý

Ìý

Ìý

60,925

Ìý

Ìý

Ìý

Ìý

37,573

Ìý

Provision for income taxes

Ìý

Ìý

Ìý

(3,880

)

Ìý

Ìý

Ìý

(2,648

)

Ìý

Ìý

Ìý

(173

)

Ìý

Ìý

Ìý

(6,528

)

Ìý

Ìý

Ìý

(306

)

Net income

Ìý

Ìý

Ìý

27,352

Ìý

Ìý

Ìý

Ìý

27,045

Ìý

Ìý

$

Ìý

20,082

Ìý

Ìý

Ìý

Ìý

54,397

Ìý

Ìý

$

Ìý

37,267

Ìý

Net income attributable to redeemable
non-controlling interests

Ìý

Ìý

Ìý

21,881

Ìý

Ìý

Ìý

Ìý

20,873

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

42,754

Ìý

Ìý

Ìý

Ìý

Ìý

Net income attributable to Flowco
Holdings Inc.

Ìý

$

Ìý

5,471

Ìý

Ìý

$

Ìý

6,172

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

Ìý

11,643

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Earnings per share (1):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

$

Ìý

0.21

Ìý

Ìý

$

Ìý

0.24

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

Ìý

0.45

Ìý

Ìý

Ìý

Ìý

Ìý

Diluted

Ìý

$

Ìý

0.21

Ìý

Ìý

$

Ìý

0.24

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

Ìý

0.44

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average shares outstanding (1):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

Ìý

Ìý

25,728,144

Ìý

Ìý

Ìý

Ìý

25,721,620

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

25,725,197

Ìý

Ìý

Ìý

Ìý

Ìý

Diluted

Ìý

Ìý

Ìý

26,195,643

Ìý

Ìý

Ìý

Ìý

26,187,264

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

26,193,327

Ìý

Ìý

Ìý

Ìý

Ìý

(1)

The calculations of basic and diluted earnings per share and weighted average shares of common stock outstanding cover the periods after January 16, 2025, which are the periods following the Company's initial public offering and the related reorganization transactions, through the end of second quarter 2025.

Flowco Holdings Inc.

Condensed Consolidated Balance Sheets

Ìý

Ìý

Ìý

As of

Ìý

Ìý

Ìý

June 30,
2025

Ìý

Ìý

December 31,
2024

Ìý

Ìý

Ìý

(in thousands except share and per share amounts)

Ìý

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

$

Ìý

9,287

Ìý

Ìý

$

Ìý

4,615

Ìý

Accounts receivable, net of allowances for credit losses of $1,526
and $1,169, respectively

Ìý

Ìý

Ìý

122,768

Ìý

Ìý

Ìý

Ìý

120,353

Ìý

Inventory

Ìý

Ìý

Ìý

150,846

Ìý

Ìý

Ìý

Ìý

151,179

Ìý

Prepaid expenses and other current assets

Ìý

Ìý

Ìý

9,369

Ìý

Ìý

Ìý

Ìý

9,982

Ìý

Total current assets

Ìý

Ìý

Ìý

292,270

Ìý

Ìý

Ìý

Ìý

286,129

Ìý

Property, plant and equipment, net

Ìý

Ìý

Ìý

717,684

Ìý

Ìý

Ìý

Ìý

702,616

Ìý

Operating lease right-of-use assets

Ìý

Ìý

Ìý

16,775

Ìý

Ìý

Ìý

Ìý

19,480

Ìý

Finance lease right-of-use assets

Ìý

Ìý

Ìý

26,414

Ìý

Ìý

Ìý

Ìý

21,871

Ìý

Intangible assets, net

Ìý

Ìý

Ìý

287,176

Ìý

Ìý

Ìý

Ìý

302,522

Ìý

Goodwill

Ìý

Ìý

Ìý

249,692

Ìý

Ìý

Ìý

Ìý

249,692

Ìý

Deferred tax asset

Ìý

Ìý

Ìý

10,054

Ìý

Ìý

Ìý

Ìý

�

Ìý

Other assets

Ìý

Ìý

Ìý

6,045

Ìý

Ìý

Ìý

Ìý

6,639

Ìý

Total assets

Ìý

$

Ìý

1,606,110

Ìý

Ìý

$

Ìý

1,588,949

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities, redeemable non-controlling interests and stockholders'/members' equity

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts payable

Ìý

$

Ìý

33,334

Ìý

Ìý

$

Ìý

31,321

Ìý

Accrued expenses

Ìý

Ìý

Ìý

30,244

Ìý

Ìý

Ìý

Ìý

33,829

Ìý

Current portion of operating lease obligations

Ìý

Ìý

Ìý

7,391

Ìý

Ìý

Ìý

Ìý

6,809

Ìý

Current portion of finance lease obligations

Ìý

Ìý

Ìý

13,076

Ìý

Ìý

Ìý

Ìý

7,837

Ìý

Deferred revenue

Ìý

Ìý

Ìý

5,923

Ìý

Ìý

Ìý

Ìý

8,002

Ìý

Total current liabilities

Ìý

Ìý

Ìý

89,968

Ìý

Ìý

Ìý

Ìý

87,798

Ìý

Long-term liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Long-term debt, net

Ìý

Ìý

Ìý

167,051

Ìý

Ìý

Ìý

Ìý

635,916

Ìý

Tax receivable agreement liability

Ìý

Ìý

Ìý

12,484

Ìý

Ìý

Ìý

Ìý

�

Ìý

Operating lease obligations, net of current portion

Ìý

Ìý

Ìý

9,624

Ìý

Ìý

Ìý

Ìý

12,739

Ìý

Finance lease obligations, net of current portion

Ìý

Ìý

Ìý

11,980

Ìý

Ìý

Ìý

Ìý

13,389

Ìý

Total long-term liabilities

Ìý

Ìý

Ìý

201,139

Ìý

Ìý

Ìý

Ìý

662,044

Ìý

Total liabilities

Ìý

Ìý

Ìý

291,107

Ìý

Ìý

Ìý

Ìý

749,842

Ìý

Commitments and contingencies

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Redeemable non-controlling interests

Ìý

Ìý

Ìý

1,164,654

Ìý

Ìý

Ìý

Ìý

�

Ìý

Members' equity:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Members' equity

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

839,107

Ìý

Total members' equity

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

839,107

Ìý

Stockholders' equity:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Class A common stock, $0.0001 par value � 300,000,000 shares authorized; 25,729,432 shares issued and outstanding as of June 30, 2025; no such shares authorized, issued or outstanding as of December 31, 2024.

Ìý

Ìý

Ìý

3

Ìý

Ìý

Ìý

Ìý

�

Ìý

Class B common stock, $0.0001 par value � 150,000,000 shares authorized; 64,823,042 shares issued and outstanding as of June 30, 2025; no such shares authorized, issued or outstanding as of December 31, 2024.

Ìý

Ìý

Ìý

6

Ìý

Ìý

Ìý

Ìý

�

Ìý

Additional paid-in capital

Ìý

Ìý

Ìý

18,113

Ìý

Ìý

Ìý

Ìý

�

Ìý

Retained earnings

Ìý

Ìý

Ìý

132,227

Ìý

Ìý

Ìý

Ìý

�

Ìý

Total stockholders' equity to Flowco Holdings Inc.

Ìý

Ìý

Ìý

150,349

Ìý

Ìý

Ìý

Ìý

�

Ìý

Total liabilities, redeemable non-controlling interests and members'/stockholders' equity

Ìý

$

Ìý

1,606,110

Ìý

Ìý

$

Ìý

1,588,949

Ìý

Flowco Holdings Inc.

Condensed Consolidated Statements of Cash Flows

Ìý

Ìý

Ìý

Six Months Ended June 30,

Ìý

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

Ìý

(in thousands)

Ìý

Cash flows from operating activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

$

Ìý

54,397

Ìý

Ìý

$

Ìý

37,267

Ìý

Adjustments to reconcile net income to net cash provided by operating activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

Ìý

Ìý

67,284

Ìý

Ìý

Ìý

Ìý

25,921

Ìý

Provision for inventory obsolescence

Ìý

Ìý

Ìý

1,274

Ìý

Ìý

Ìý

Ìý

727

Ìý

Amortization of operating right-of-use assets

Ìý

Ìý

Ìý

4,011

Ìý

Ìý

Ìý

Ìý

515

Ìý

Amortization of deferred financing costs

Ìý

Ìý

Ìý

674

Ìý

Ìý

Ìý

Ìý

200

Ìý

(Gain) loss on sale of equipment

Ìý

Ìý

Ìý

23

Ìý

Ìý

Ìý

Ìý

655

Ìý

Gain on lease termination

Ìý

Ìý

Ìý

(263

)

Ìý

Ìý

Ìý

�

Ìý

Share-based compensation

Ìý

Ìý

Ìý

7,991

Ìý

Ìý

Ìý

Ìý

153

Ìý

Provision for deferred income taxes

Ìý

Ìý

Ìý

1,428

Ìý

Ìý

Ìý

Ìý

�

Ìý

Allowance for credit losses

Ìý

Ìý

Ìý

941

Ìý

Ìý

Ìý

Ìý

388

Ìý

Changes in operating assets and liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts receivable

Ìý

Ìý

Ìý

(3,356

)

Ìý

Ìý

Ìý

(3,355

)

Inventory

Ìý

Ìý

Ìý

(941

)

Ìý

Ìý

Ìý

(4,138

)

Prepaid expenses and other current assets

Ìý

Ìý

Ìý

614

Ìý

Ìý

Ìý

Ìý

(1,338

)

Other assets and liabilities

Ìý

Ìý

Ìý

(66

)

Ìý

Ìý

Ìý

�

Ìý

Accounts payable - trade

Ìý

Ìý

Ìý

2,014

Ìý

Ìý

Ìý

Ìý

(3,882

)

Accrued expenses

Ìý

Ìý

Ìý

(6,695

)

Ìý

Ìý

Ìý

(2,428

)

Deferred revenue

Ìý

Ìý

Ìý

(2,079

)

Ìý

Ìý

Ìý

-

Ìý

Operating lease liabilities

Ìý

Ìý

Ìý

(3,591

)

Ìý

Ìý

Ìý

(514

)

Finance lease liabilities

Ìý

Ìý

Ìý

1,067

Ìý

Ìý

Ìý

Ìý

�

Ìý

Net cash provided by operating activities

Ìý

Ìý

Ìý

124,727

Ìý

Ìý

Ìý

Ìý

50,171

Ìý

Cash flows used in investing activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Additions to property, plant and equipment

Ìý

Ìý

Ìý

(63,620

)

Ìý

Ìý

Ìý

(27,480

)

Proceeds from sale of property, plant and equipment

Ìý

Ìý

Ìý

270

Ìý

Ìý

Ìý

Ìý

29

Ìý

Net cash acquired in 2024 Business Combination

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

3,088

Ìý

Payment for capitalized patent costs

Ìý

Ìý

Ìý

(95

)

Ìý

Ìý

Ìý

�

Ìý

Net cash used in investing activities

Ìý

Ìý

Ìý

(63,445

)

Ìý

Ìý

Ìý

(24,363

)

Cash flows used in financing activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Issuance of Class A common stock in IPO, net of underwriting discount

Ìý

Ìý

Ìý

461,803

Ìý

Ìý

Ìý

Ìý

�

Ìý

Payment of offering costs

Ìý

Ìý

Ìý

(2,458

)

Ìý

Ìý

Ìý

�

Ìý

Payments on long-term debt

Ìý

Ìý

Ìý

(706,683

)

Ìý

Ìý

Ìý

(51,480

)

Proceeds from long-term debt

Ìý

Ìý

Ìý

237,817

Ìý

Ìý

Ìý

Ìý

62,556

Ìý

Payments on finance lease obligations

Ìý

Ìý

Ìý

(5,663

)

Ìý

Ìý

Ìý

(1,330

)

Proceeds on finance lease terminations

Ìý

Ìý

Ìý

313

Ìý

Ìý

Ìý

Ìý

�

Ìý

Purchase of LLC Interests from Continuing Equity Owners

Ìý

Ìý

Ìý

(20,876

)

Ìý

Ìý

Ìý

�

Ìý

Payment of debt issuance costs

Ìý

Ìý

Ìý

(13

)

Ìý

Ìý

Ìý

�

Ìý

Distributions to members

Ìý

Ìý

Ìý

(18,792

)

Ìý

Ìý

Ìý

(30,500

)

Dividend payments to FHI shareholders

Ìý

Ìý

Ìý

(2,058

)

Ìý

Ìý

Ìý

�

Ìý

Net cash used in financing activities

Ìý

Ìý

Ìý

(56,610

)

Ìý

Ìý

Ìý

(20,754

)

Net increase (decrease) in cash and cash equivalents

Ìý

Ìý

Ìý

4,672

Ìý

Ìý

Ìý

Ìý

5,054

Ìý

Cash and cash equivalents

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Beginning of period

Ìý

Ìý

Ìý

4,615

Ìý

Ìý

Ìý

Ìý

�

Ìý

End of period

Ìý

$

Ìý

9,287

Ìý

Ìý

$

Ìý

5,054

Ìý

Non-GAAP Financial Measures

In addition to our results determined in accordance with generally accepted accounting principles in the United States (“GAAP�), the Company uses non-GAAP financial measures, such as Adjusted Net Income, EBITDA and Adjusted EBITDA, as well as Adjusted Segment EBITDA and Adjusted Segment EBITDA Margin, in this press release to supplement financial information presented in accordance with GAAP. We believe that excluding certain items from our GAAP results provides management additional insight on the consolidated financial performance from period to period to project our future consolidated financial performance as forecasts are developed at a level of detail different from that used to prepare GAAP-based financial measures. Moreover, we believe these non-GAAP financial measures provide our management and investors with useful information to help them evaluate our operating results by facilitating an enhanced understanding of our operating performance and enabling them to make more meaningful period to period comparisons. There are limitations to the use of the non-GAAP financial measures presented in this press release. For example, our non-GAAP financial measures may not be comparable to similarly titled measures of other companies. Other companies, including companies in our industry, may calculate non-GAAP financial measures differently than we do, limiting the usefulness of those measures for comparative purposes. Non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. The Company urges investors to review the reconciliation and not to rely on any single financial measure to evaluate our business.

Adjusted Net Income

Adjusted Net Income is a non-GAAP measure that we define as net income (loss) adjusted to eliminate the impact of (i) transaction-related expenses, (ii) share-based compensation, (iii) loss on the sale of equipment, (iv) loss on debt payments and (v) changes to the value of our inventory. Adjusted Net Income is a supplemental non-GAAP financial measure used by management, our stockholders and others to provide visibility on the profitability and financial strength of the Company by excluding certain expenses related to non-recurring Company transactions.

Reconciliation from net income to Adjusted Net Income is set forth as follows:

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Ìý

June 30, 2025

Ìý

Ìý

March 31, 2025

Ìý

Ìý

June 30, 2024

Ìý

(in thousands)

Ìý

Net income

Ìý

$

Ìý

27,352

Ìý

Ìý

$

Ìý

27,045

Ìý

Ìý

$

Ìý

20,082

Ìý

Transaction related expenses (1)

Ìý

Ìý

Ìý

6

Ìý

Ìý

Ìý

Ìý

493

Ìý

Ìý

Ìý

Ìý

�

Ìý

Share-based compensation expense (2)

Ìý

Ìý

Ìý

1,670

Ìý

Ìý

Ìý

Ìý

4,962

Ìý

Ìý

Ìý

Ìý

�

Ìý

Non-recurring charges (3)

Ìý

Ìý

Ìý

3,902

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

�

Ìý

Loss on sale of equipment

Ìý

Ìý

Ìý

68

Ìý

Ìý

Ìý

Ìý

(45

)

Ìý

Ìý

Ìý

266

Ìý

Inventory valuation adjustments (4)

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

314

Ìý

Ìý

Ìý

Ìý

�

Ìý

Adjusted Net Income

Ìý

$

Ìý

32,998

Ìý

Ìý

$

Ìý

32,769

Ìý

Ìý

$

Ìý

20,348

Ìý

(1)

Represents the transaction-related expenses as part of the 2024 Business Combination and non-capitalizable IPO related costs, which were expensed as incurred and included in the consolidated statements of operations.

(2)

Reflects non-cash compensation expense for equity-based awards to our employees and non-employee directors for the periods presented.

(3)

Represents one-time charges related to termination benefits and related expenses, which includes one of our executive officers, and the costs associated with the re-purposing of one of our manufacturing facilities in Pampa, TX.

(4)

Reflects non-cash adjustment related to inventory fair value step-up from the 2024 Business Combination which has been included in cost of sales.

Adjusted EBITDA and Adjusted EBITDA margin

We define EBITDA as net income, adjusted to exclude interest expense, provision for income taxes and depreciation and amortization. We define Adjusted EBITDA as EBITDA adjusted to exclude (i) share-based compensation expense, (ii) business combination-related expenses and (iii) other non-cash and non-recurring expenses.

EBITDA and Adjusted EBITDA are key performance indicators we use in evaluating our operating performance and in making financial, operating and planning decisions. In particular, the exclusion of certain expenses in calculating EBITDA and Adjusted EBITDA provides additional visibility on operating performance across reporting periods by removing the effect of non-cash and/or non-recurring expenses. Accordingly, we believe that this measure provides useful information to our stockholders and others in understanding and evaluating our operating results in the same manner as our management and board of directors.

Reconciliation from net income to EBITDA and Adjusted EBITDA are set forth as follows:

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Ìý

June 30, 2025

Ìý

Ìý

March 31, 2025

Ìý

Ìý

June 30, 2024

Ìý

(in thousands)

Ìý

Net income

Ìý

$

Ìý

27,352

Ìý

Ìý

$

Ìý

27,045

Ìý

Ìý

$

Ìý

20,082

Ìý

Interest expense

Ìý

Ìý

Ìý

6,445

Ìý

Ìý

Ìý

Ìý

5,365

Ìý

Ìý

Ìý

Ìý

5,506

Ìý

Provision for income taxes (1)

Ìý

Ìý

Ìý

3,880

Ìý

Ìý

Ìý

Ìý

2,648

Ìý

Ìý

Ìý

Ìý

173

Ìý

Depreciation and amortization

Ìý

Ìý

Ìý

33,165

Ìý

Ìý

Ìý

Ìý

34,119

Ìý

Ìý

Ìý

Ìý

14,209

Ìý

EBITDA

Ìý

Ìý

Ìý

70,842

Ìý

Ìý

Ìý

Ìý

69,177

Ìý

Ìý

Ìý

Ìý

39,970

Ìý

Transaction related expenses (2)

Ìý

Ìý

Ìý

6

Ìý

Ìý

Ìý

Ìý

493

Ìý

Ìý

Ìý

Ìý

�

Ìý

Share-based compensation expense (3)

Ìý

Ìý

Ìý

1,670

Ìý

Ìý

Ìý

Ìý

4,962

Ìý

Ìý

Ìý

Ìý

�

Ìý

Non-recurring charges (4)

Ìý

Ìý

Ìý

3,902

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

�

Ìý

Loss on sale of equipment

Ìý

Ìý

Ìý

68

Ìý

Ìý

Ìý

Ìý

(45

)

Ìý

Ìý

Ìý

266

Ìý

Inventory valuation adjustments (5)

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

314

Ìý

Ìý

Ìý

Ìý

�

Ìý

Adjusted EBITDA

Ìý

$

Ìý

76,488

Ìý

Ìý

$

Ìý

74,901

Ìý

Ìý

$

Ìý

40,236

Ìý

(1)

Previously issued non-GAAP information did not include provision for income taxes amounts as a reconciling item for the year ended December 31, 2023, as Texas margin tax was included within other expense in the previously issued consolidated statements of operations. In order to conform with current year’s presentation, the Company reclassified Texas margin tax amounts from other expense into provision for income taxes, and consequently, have been included as a reconciling item to Adjusted EBITDA from net income for all periods presented above.

(2)

Represents the transaction-related expenses as part of the 2024 Business Combination and non-capitalizable IPO related costs, which were expensed as incurred and included in the consolidated statements of operations.

(3)

Reflects non-cash compensation expense for equity-based awards to our employees and non-employee directors for the periods presented.

(4)

Represents one-time charges related to termination benefits and related expenses, which includes one of our executive officers, and the costs associated with the re-purposing of one of our manufacturing facilities in Pampa, TX.

(5)

Reflects non-cash adjustment related to inventory fair value step-up from the 2024 Business Combination which has been included in cost of sales.

Adjusted Segment EBITDA and Adjusted Segment EBITDA Margin

In addition to business segment profit or loss, our management also evaluates Adjusted Segment EBITDA, which is presented on a business unit level for purposes of allocating resources and evaluating operating and financial performance. As discussed above, the Company operates and manages its business units in the following two operating and reporting segments:

  • Production Solutions: relates to rentals, sales and services related to high pressure gas lift, conventional gas lift and plunger lift. This segment includes rental, sales and service revenues.
  • Natural Gas Technologies: relates to the design, manufacturing, rental, sale and servicing of vapor recovery and natural gas systems. This segment includes rental, sales, service revenues and methane abatement technology.

We define Adjusted Segment EBITDA as segment net income, as adjusted in the same manner as defined for EBITDA and Adjusted EBITDA above. Reconciliation from segment net income, which includes direct segment costs but excludes corporate costs not directly related to either segment, to Adjusted Segment EBITDA is set forth as follows:

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Ìý

June 30, 2025

Ìý

Ìý

March 31, 2025

Ìý

Ìý

June 30, 2024

Ìý

(in thousands)

Ìý

Production Solutions

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

$

Ìý

32,676

Ìý

Ìý

$

Ìý

29,032

Ìý

Ìý

$

Ìý

14,850

Ìý

Interest expense

Ìý

Ìý

Ìý

2,302

Ìý

Ìý

Ìý

Ìý

93

Ìý

Ìý

Ìý

Ìý

4,989

Ìý

Provision for income taxes

Ìý

Ìý

Ìý

53

Ìý

Ìý

Ìý

Ìý

211

Ìý

Ìý

Ìý

Ìý

92

Ìý

Depreciation and amortization

Ìý

Ìý

Ìý

18,192

Ìý

Ìý

Ìý

Ìý

19,614

Ìý

Ìý

Ìý

Ìý

12,487

Ìý

EBITDA

Ìý

Ìý

Ìý

53,223

Ìý

Ìý

Ìý

Ìý

48,950

Ìý

Ìý

Ìý

Ìý

32,418

Ìý

Transaction related expenses (1)

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

�

Ìý

Share-based compensation expense (2)

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

1,280

Ìý

Ìý

Ìý

Ìý

�

Ìý

Non-recurring charges (3)

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

�

Ìý

(Gain) loss on sale of equipment

Ìý

Ìý

Ìý

120

Ìý

Ìý

Ìý

Ìý

46

Ìý

Ìý

Ìý

Ìý

266

Ìý

Inventory valuation adjustments (4)

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

314

Ìý

Ìý

Ìý

Ìý

�

Ìý

Adjusted Segment EBITDA

Ìý

Ìý

Ìý

53,343

Ìý

Ìý

Ìý

Ìý

50,590

Ìý

Ìý

Ìý

Ìý

32,684

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Natural Gas Technologies

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

$

Ìý

11,229

Ìý

Ìý

$

Ìý

11,632

Ìý

Ìý

$

Ìý

5,215

Ìý

Interest expense

Ìý

Ìý

Ìý

224

Ìý

Ìý

Ìý

Ìý

202

Ìý

Ìý

Ìý

Ìý

517

Ìý

Provision for income taxes

Ìý

Ìý

Ìý

29

Ìý

Ìý

Ìý

Ìý

112

Ìý

Ìý

Ìý

Ìý

81

Ìý

Depreciation and amortization

Ìý

Ìý

Ìý

14,967

Ìý

Ìý

Ìý

Ìý

14,499

Ìý

Ìý

Ìý

Ìý

1,722

Ìý

EBITDA

Ìý

Ìý

Ìý

26,449

Ìý

Ìý

Ìý

Ìý

26,445

Ìý

Ìý

Ìý

Ìý

7,535

Ìý

Transaction related expenses (1)

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

�

Ìý

Share-based compensation expense (2)

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

2,308

Ìý

Ìý

Ìý

Ìý

�

Ìý

Non-recurring charges (3)

Ìý

Ìý

Ìý

1,000

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

�

Ìý

(Gain) loss on sale of equipment

Ìý

Ìý

Ìý

(52

)

Ìý

Ìý

Ìý

(91

)

Ìý

Ìý

Ìý

�

Ìý

Inventory valuation adjustments (4)

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

�

Ìý

Adjusted Segment EBITDA

Ìý

Ìý

Ìý

27,397

Ìý

Ìý

Ìý

Ìý

28,662

Ìý

Ìý

Ìý

Ìý

7,535

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Corporate

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

$

Ìý

(16,553

)

Ìý

$

Ìý

(13,619

)

Ìý

$

Ìý

17

Ìý

Interest expense

Ìý

Ìý

Ìý

3,919

Ìý

Ìý

Ìý

Ìý

5,070

Ìý

Ìý

Ìý

Ìý

�

Ìý

Provision for income taxes

Ìý

Ìý

Ìý

3,798

Ìý

Ìý

Ìý

Ìý

2,325

Ìý

Ìý

Ìý

Ìý

�

Ìý

Depreciation and amortization

Ìý

Ìý

Ìý

6

Ìý

Ìý

Ìý

Ìý

6

Ìý

Ìý

Ìý

Ìý

�

Ìý

EBITDA

Ìý

Ìý

Ìý

(8,830

)

Ìý

Ìý

Ìý

(6,218

)

Ìý

Ìý

Ìý

17

Ìý

Transaction related expenses (1)

Ìý

Ìý

Ìý

6

Ìý

Ìý

Ìý

Ìý

493

Ìý

Ìý

Ìý

Ìý

�

Ìý

Share-based compensation expense (2)

Ìý

Ìý

Ìý

1,670

Ìý

Ìý

Ìý

Ìý

1,374

Ìý

Ìý

Ìý

Ìý

�

Ìý

Non-recurring charges (3)

Ìý

Ìý

Ìý

2,902

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

�

Ìý

(Gain) loss on sale of equipment

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

�

Ìý

Inventory valuation adjustments (4)

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

�

Ìý

Adjusted Segment EBITDA

Ìý

Ìý

Ìý

(4,252

)

Ìý

Ìý

Ìý

(4,351

)

Ìý

Ìý

Ìý

17

Ìý

Total Adjusted EBITDA

Ìý

$

Ìý

76,488

Ìý

Ìý

$

Ìý

74,901

Ìý

Ìý

$

Ìý

40,236

Ìý

(1)

Represents the transaction-related expenses as part of the 2024 Business Combination and non-capitalizable IPO related costs, which were expensed as incurred and included in the consolidated statements of operations.

(2)

Reflects non-cash compensation expense for equity-based awards to our employees and non-employee directors for the periods presented.

(3)

Represents one-time charges related to termination benefits and related expenses, which includes one of our executive officers (Corporate), and the costs associated with the re-purposing of one of our manufacturing facilities in Pampa, TX (Natural Gas Technologies).

(4)

Reflects non-cash adjustment related to inventory fair value step-up from the 2024 Business Combination which has been included in cost of sales.

Ìý

Investor Contact:

Andrew Leonpacher

[email protected]

Source: Flowco Holdings Inc.

FLOWCO HLDGS INC

NYSE:FLOC

FLOC Rankings

FLOC Latest News

FLOC Latest SEC Filings

FLOC Stock Data

1.56B
19.78M
22.57%
93.07%
1%
Oil & Gas Equipment & Services
Oil & Gas Field Machinery & Equipment
United States
HOUSTON