AGÕæÈ˹ٷ½

STOCK TITAN

Kodiak Gas Services Reports Second Quarter 2025 Financial Results, Announces $100 Million Increase to Share Repurchase Program and Provides Updated Full Year 2025 Guidance

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

THE WOODLANDS, Texas--(BUSINESS WIRE)-- Kodiak Gas Services, Inc. (NYSE: KGS) (“Kodiak� or the “Company�), a leading provider of critical energy infrastructure and contract compression services, today reported financial and operating results for the quarter ended June 30, 2025. The Company also announced that its Board of Directors has approved a $100 million increase to its share repurchase program, and increased full-year 2025 guidance for adjusted EBITDA and discretionary cash flow.

Net income attributable to common shareholders for the quarter ended June 30, 2025 was $39.5 million, compared to $30.4 million and $6.2 million for the quarters ended March 31, 2025, and June 30, 2024, respectively.

Second Quarter 2025 and Recent Highlights

  • Record earnings per share attributable to common shareholders of $0.43 per diluted share
  • Record quarterly adjusted EBITDA(1) of $178.2 million, a 15.5% increase compared to second quarter 2024
  • Contract Services adjusted gross margin percentage(1) increased to 68.3%, a 430 basis point increase compared to second quarter 2024
  • Generated record quarterly free cash flow(1) of $70.3 million
  • Returned over $50 million to stockholders through dividends and share repurchases
  • Deployed 31,800 horsepower of new, large horsepower compression units
  • Fleet utilization increased to 97.2%, a 290 basis point increase compared to second quarter 2024
  • Added to the S&P SmallCap 600 index effective August 6, 2025

Revised 2025 Outlook Highlights

  • Raised full-year 2025 adjusted EBITDA guidance to a range of $700 to $725 million, a $5 million increase to the low end of the range
  • Increased full-year 2025 discretionary cash flow(1) guidance to a range of $445 to $465 million

(1)

Adjusted EBITDA, adjusted gross margin percentage, free cash flow and discretionary cash flow are non-GAAP financial measures. Definitions and reconciliations to the most comparable GAAP financial measure are included herein.

"Kodiak's performance in the second quarter reflects our commitment to operational excellence and the strong fundamentals for contract gas compression,� said Mickey McKee, Kodiak’s President and Chief Executive Officer. “Our fourth consecutive quarterly increase in Contract Services adjusted gross margin percentage and our record quarterly adjusted EBITDA are the product of our strategic focus on large horsepower compression, fleet optimization and significant investments in both technology and our people. This approach not only strengthens our market position but also ensures we continue to meet the evolving needs of our customers with reliability and efficiency.

“Despite the challenges posed by global economic instabilities and energy market dynamics, our production-focused business model remains robust. The resilience of our operations is evident in our ability to maintain high fleet utilization and increase margins. As we look ahead, the highly visible Permian Basin natural gas production growth combined with the strong demand outlook driven by power demand for data centers and domestic LNG projects, reinforce our confidence in the long-term growth prospects for contract compression.

"The meaningful increase in our share repurchase program reflects that confidence and underscores Kodiak's commitment to returning capital to shareholders. Our focus remains on delivering superior service and maintaining one of the safest and most reliable compression fleets in the industry. Kodiak is well-positioned to capitalize on future opportunities, continue to drive profitable growth and increase shareholder value."

Segment Information

Contract Services segment revenue was $293.5 million in the second quarter of 2025, a 6.3% increase compared to $276.3 million in the second quarter of 2024. Contract Services segment gross margin was $134.3 million in the second quarter of 2025, a 24.9% increase compared to $107.5 million in the second quarter of 2024 and adjusted gross margin was $200.4 million in the second quarter of 2025, a 13.3% increase compared to $176.9 million in the second quarter of 2024.

Other Services segment revenue was $29.3 million in the second quarter of 2025, a 12.3% decrease compared to $33.4 million in the second quarter of 2024. Other Services segment gross margin and adjusted gross margin were each $7.2 million in the second quarter of 2025, a 31.6% increase compared to $5.5 million in the second quarter of 2024.

Long-Term Debt and Liquidity

During the second quarter 2025, the Company reduced debt outstanding by approximately $48 million. Total debt outstanding was $2.6 billion as of June 30, 2025, comprised primarily of borrowings on the ABL Facility and senior notes due 2029. At June 30, 2025, the Company had $366.4 million available on its ABL Facility, and Kodiak's credit agreement leverage ratio was 3.6x.

S&P SmallCap 600

S&P Dow Jones Indices announced on August 1, 2025 that Kodiak would join the S&P SmallCap 600 index effective prior to the opening of trading on Wednesday, August 6, 2025. The Company's addition represents a significant milestone and affirms its financial strength and commitment to profitable growth. For more information about S&P Dow Jones Indices, please visit .

Share Repurchase Program

The Company's Board of Directors approved a $100 million increase to the Company's share repurchase program and extended the program's expiration date to December 31, 2026. Including the increased repurchase authorization announced today, the Company has $115.0 million available for repurchases under its share repurchase program.

Repurchases under the share repurchase program may be made from time to time through open market repurchases or through privately negotiated transactions subject to market conditions, applicable legal requirements, and other relevant factors.

To date, the Company has repurchased approximately 2.0 million shares for an aggregate amount of $60.0 million (at a weighted average price of $30.24).

Ìý
Ìý
Ìý

Summary Financial DataÌý

Ìý

Ìý

Ìý

Three Months Ended

(in thousands, excluding percentages)

Ìý

June 30, 2025

Ìý

March 31, 2025

Ìý

June 30, 2024

Total revenues

Ìý

$

322,843

Ìý

Ìý

$

329,642

Ìý

Ìý

$

309,653

Ìý

Net income attributable to common shareholders

Ìý

$

39,496

Ìý

Ìý

$

30,411

Ìý

Ìý

$

6,228

Ìý

Adjusted EBITDA (1)

Ìý

$

178,216

Ìý

Ìý

$

177,664

Ìý

Ìý

$

154,342

Ìý

Adjusted EBITDA percentage (1)

Ìý

Ìý

55.2

%

Ìý

Ìý

53.9

%

Ìý

Ìý

49.8

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Contract Services revenue

Ìý

$

293,534

Ìý

Ìý

$

288,956

Ìý

Ìý

$

276,250

Ìý

Contract Services adjusted gross margin (1)

Ìý

$

200,397

Ìý

Ìý

$

195,721

Ìý

Ìý

$

176,917

Ìý

Contract Services adjusted gross margin percentage (1)

Ìý

Ìý

68.3

%

Ìý

Ìý

67.7

%

Ìý

Ìý

64.0

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other Services revenue

Ìý

$

29,309

Ìý

Ìý

$

40,686

Ìý

Ìý

$

33,403

Ìý

Other Services adjusted gross margin (1)

Ìý

$

7,195

Ìý

Ìý

$

5,460

Ìý

Ìý

$

5,467

Ìý

Other Services adjusted gross margin percentage (1)

Ìý

Ìý

24.5

%

Ìý

Ìý

13.4

%

Ìý

Ìý

16.4

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Maintenance capital expenditures

Ìý

$

17,565

Ìý

Ìý

$

16,407

Ìý

Ìý

$

19,147

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Growth capital expenditures (2)

Ìý

$

37,966

Ìý

Ìý

$

55,983

Ìý

Ìý

$

77,257

Ìý

Other capital expenditures (3)

Ìý

Ìý

16,398

Ìý

Ìý

Ìý

22,258

Ìý

Ìý

Ìý

13,133

Ìý

Total Growth and Other capital expenditures

Ìý

$

54,364

Ìý

Ìý

$

78,241

Ìý

Ìý

$

90,390

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Discretionary cash flow (1)

Ìý

$

116,424

Ìý

Ìý

$

116,084

Ìý

Ìý

$

90,617

Ìý

Free cash flow (1)

Ìý

$

70,290

Ìý

Ìý

$

47,219

Ìý

Ìý

$

638

Ìý

(1)

Adjusted EBITDA, adjusted EBITDA percentage, adjusted gross margin, adjusted gross margin percentage, discretionary cash flow and free cash flow are non-GAAP financial measures. For definitions and reconciliations to the most directly comparable financial measures calculated and presented in accordance with GAAP, see “Non-GAAP Financial Measures� below.

(2)

Growth capital expenditures made to (1) expand the operating capacity or operating income capacity of assets including, but not limited to, the acquisition of additional compression units, upgrades to existing equipment, expansion of supporting infrastructure, and implementation of new technologies, (2) maintain the operating capacity or operating income capacity of assets by acquisition of replacement compression units and their supporting infrastructure, and (3) expand the operating capacity or operating income capacity of existing assets.

(3)

Other capital expenditures made on assets required to support our operations—such as rolling stock, leasehold improvements, technology hardware and software and related implementation expenditures, safety enhancements to equipment, and other general items that are typically capitalized and that have a useful life beyond one year. Other capital expenditures were previously included in growth capital expenditures, but are now shown separately for both current and historical periods.

Ìý
Ìý
Ìý

Summary Operating DataÌý

Ìý

(as of the dates indicated)Ìý

Ìý

Ìý

Ìý

June 30, 2025

Ìý

March 31, 2025

Ìý

June 30, 2024

Fleet horsepower (1)

Ìý

4,419,884

Ìý

Ìý

4,422,914

Ìý

Ìý

4,481,900

Ìý

Revenue-generating horsepower (2)

Ìý

4,296,978

Ìý

Ìý

4,284,103

Ìý

Ìý

4,224,839

Ìý

Fleet compression units

Ìý

4,881

Ìý

Ìý

4,941

Ìý

Ìý

7,317

Ìý

Revenue-generating compression units

Ìý

4,514

Ìý

Ìý

4,545

Ìý

Ìý

5,753

Ìý

Revenue-generating horsepower per revenue-generating compression unit (3)

Ìý

952

Ìý

Ìý

943

Ìý

Ìý

734

Ìý

Fleet utilization (4)

Ìý

97.2

%

Ìý

96.9

%

Ìý

94.3

%

(1)

Fleet horsepower includes (x) revenue-generating horsepower and (y) idle horsepower, which is comprised of compression units that do not have a signed contract or are not subject to a firm commitment from our customer and therefore are not currently generating revenue.

(2)

Revenue-generating horsepower includes compression units that are operating under contract and generating revenue and compression units which are available to be deployed and for which we have a signed contract or are subject to a firm commitment from our customer.Ìý

(3)

Calculated as (i) revenue-generating horsepower divided by (ii) revenue-generating compression units at period end.Ìý

(4)

Fleet utilization is calculated as (i) revenue-generating horsepower divided by (ii) fleet horsepower.Ìý

Ìý
Ìý

Full-Year 2025 GuidanceÌý

Ìý

Kodiak is providing revised guidance for the full year 2025.Ìý

Ìý

Ìý

Ìý

Full-Year 2025 Guidance

(in thousands, excluding percentages)

Ìý

Low

Ìý

High

Adjusted EBITDA (1)

Ìý

$

700,000

Ìý

Ìý

$

725,000

Ìý

Discretionary cash flow (1)(2)

Ìý

$

445,000

Ìý

Ìý

$

465,000

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Segment Information

Ìý

Ìý

Ìý

Ìý

Contract Services revenues

Ìý

$

1,160,000

Ìý

Ìý

$

1,200,000

Ìý

Contract Services adjusted gross margin percentage (1)

Ìý

Ìý

67.0

%

Ìý

Ìý

69.0

%

Other Services revenues

Ìý

$

120,000

Ìý

Ìý

$

140,000

Ìý

Other Services adjusted gross margin percentage (1)

Ìý

Ìý

14.0

%

Ìý

Ìý

17.0

%

Ìý

Ìý

Ìý

Ìý

Ìý

Capital Expenditures

Ìý

Ìý

Ìý

Ìý

Maintenance capital expenditures

Ìý

$

75,000

Ìý

Ìý

$

85,000

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Growth capital expenditures

Ìý

$

180,000

Ìý

Ìý

$

205,000

Ìý

Other capital expenditures

Ìý

Ìý

60,000

Ìý

Ìý

Ìý

65,000

Ìý

Total Growth and Other capital expenditures

Ìý

$

240,000

Ìý

Ìý

$

270,000

Ìý

(1)

The Company is unable to reconcile projected adjusted EBITDA to projected net income (loss) and discretionary cash flow to projected net cash provided by operating activities and projected adjusted gross margin percentage to projected gross margin percentage, the most comparable financial measures calculated in accordance with GAAP, respectively, without unreasonable efforts because components of the calculations are inherently unpredictable, such as changes to current assets and liabilities, unknown future events, and estimating certain future GAAP measures. The inability to project certain components of the calculation would significantly affect the accuracy of the reconciliations.

(2)

Discretionary cash flow guidance assumes no change to Secured Overnight Financing Rate futures.Ìý

Ìý
Ìý

Conference Call

Kodiak will conduct a conference call on Thursday, August 7, 2025, at 10:00 a.m. Eastern Time (9:00 a.m. Central Time) to discuss financial and operating results for the quarter ended June 30, 2025. To listen to the call by phone, dial 877-407-4012 and ask for the Kodiak Gas Services call at least 10 minutes prior to the start time. To listen to the call via webcast, please visit the Investors tab of Kodiak’s website at .

About Kodiak

Kodiak is a leading contract compression services provider in the United States, serving as a critical link in the infrastructure that enables the safe and reliable production and transportation of natural gas and oil. Headquartered in The Woodlands, Texas, Kodiak provides contract compression and related services to oil and gas producers and midstream customers in high–volume gas gathering systems, processing facilities, multi-well gas lift applications and natural gas transmission systems. More information is available at .

Non-GAAP Financial Measures

Adjusted EBITDA is defined as net income (loss) before interest expense; income tax expense; and depreciation and amortization; plus (i) loss on extinguishment of debt; (ii) loss (gain) on derivatives; (iii) equity compensation expense; (iv) severance expenses; (v) transaction expenses; (vi) loss (gain) on sale of assets; and (vii) impairment of compression equipment. Adjusted EBITDA percentage is defined as adjusted EBITDA divided by total revenues. Adjusted EBITDA and adjusted EBITDA percentage are used as supplemental financial measures by our management and external users of our financial statements, such as investors, commercial banks and other financial institutions, to assess: (i) the financial performance of our assets without regard to the impact of financing methods, capital structure or historical cost basis of our assets; (ii) the viability of capital expenditure projects and the overall rates of return on alternative investment opportunities; (iii) the ability of our assets to generate cash sufficient to make debt payments and pay dividends; and (iv) our operating performance as compared to those of other companies in our industry without regard to the impact of financing methods and capital structure. We believe adjusted EBITDA and adjusted EBITDA percentage provide useful information because, when viewed with our GAAP results and the accompanying reconciliation, they provide a more complete understanding of our performance than GAAP results alone. We also believe that external users of our financial statements benefit from having access to the same financial measures that management uses in evaluating the results of our business. Reconciliations of adjusted EBITDA to net income (loss), the most directly comparable GAAP financial measure, and net cash provided by operating activities are presented below.

Adjusted gross margin is defined as revenue less cost of operations, exclusive of depreciation and amortization expense. Adjusted gross margin percentage is defined as adjusted gross margin divided by total revenues. We believe adjusted gross margin and adjusted gross margin percentage are useful as supplemental measures to investors of our operating profitability. Reconciliations of adjusted gross margin to gross margin are presented below.

Discretionary cash flow is defined as net cash provided by operating activities less (i) maintenance capital expenditures; (ii) certain changes in operating assets and liabilities; and (iii) certain other expenses; plus (w) cash loss on extinguishment of debt; (x) severance expenses; and (y) transaction expenses. We believe discretionary cash flow is a useful liquidity and performance measure and supplemental financial measure for us in assessing our ability to pay cash dividends to our stockholders, make growth capital expenditures and assess our operating performance. A reconciliation of discretionary cash flow to net cash provided by operating activities is presented below.

Free cash flow is defined as net cash provided by operating activities less (i) maintenance capital expenditures; (ii) certain changes in operating assets and liabilities; (iii) certain other expenses; and (iv) growth and other capital expenditures; plus (w) cash loss on extinguishment of debt; (x) severance expenses; (y) transaction expenses; and (z) proceeds from sale of assets. We believe free cash flow is a liquidity measure and useful supplemental financial measure for us in assessing our ability to pursue business opportunities and investments to grow our business and to service our debt. A reconciliation of free cash flow to net cash provided by operating activities is presented below.

Cautionary Note Regarding Forward-Looking Statements

This news release contains, and our officers and representatives may from time to time make, “forward-looking statements� within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Forward-looking statements can be identified by words such as: “anticipate,� “intend,� “plan,� “goal,� “seek,� “believe,� “project,� “estimate,� “expect,� “strategy,� “future,� “likely,� “may,� “should,� “will� and similar references to future periods. Examples of forward-looking statements include, among others, statements we make regarding: (i) expected operating results, such as revenue growth and earnings, including upon the continued integration of CSI Compressco LP (“CSI Compressco�) into our operations, and our ability to service our indebtedness; (ii) anticipated levels of capital expenditures and uses of capital; (iii) current or future volatility in the credit markets and future market conditions; (iv) potential or pending acquisition transactions or other strategic transactions, the timing thereof, the receipt of necessary approvals to close such acquisitions, our ability to finance such acquisitions, and our ability to achieve the intended operational, financial, and strategic benefits from any such transactions; (v) expectations of the effect on our financial condition of claims, litigation, environmental costs, contingent liabilities and governmental and regulatory investigations and proceedings; (vi) production and capacity forecasts for the natural gas and oil industry; (vii) strategy for customer retention, growth, fleet maintenance, market position and financial results; (viii) our interest rate hedges; and (ix) strategy for risk management.

Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not place undue reliance on any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following: (i) a reduction in the demand for natural gas and oil and/or a decrease in natural gas and oil prices; (ii) the loss of, or the deterioration of the financial condition of, any of our key customers; (iii) nonpayment and nonperformance by our customers, suppliers or vendors; (iv) competitive pressures that may cause us to lose market share; (v) the structure of our Contract Services contracts and the failure of our customers to continue to contract for services after expiration of the primary term; (vi) our ability to successfully integrate any acquired businesses, including CSI Compressco, and realize the expected benefits thereof in the expected timeframe or at all; (vii) our ability to fund purchases of additional compression equipment; (viii) our ability to successfully implement our share repurchase program; (ix) a deterioration in general economic, business, geopolitical or industry conditions, including as a result of the conflict between Russia and Ukraine, the Israel-Hamas war, and the hostilities in the Middle East, inflation, and slow economic growth in the United States; (x) a downturn in the economic environment, as well as continued inflationary pressures; (xi) international operations and related mobilization and demobilization of compression units, operational interruptions, delays, upgrades, refurbishment and repair of compression assets and any related delays and costs overruns or reduced payment of contracted rates; (xii) our ability to successfully manage our international operations and comply with any applicable laws and regulations, including risks associated with doing business in foreign countries, and our ability to comply with the U.S. Foreign Corrupt Practices Act (“FCPA�) or other anti-corruption laws; (xiii) the outcome of any pending internal review or any future related government enforcement actions; (xiv) tax legislation and the impact of changes to applicable tax laws, including the passage of the One Big Beautiful Bill Act, and administrative initiatives or challenges to our tax positions; (xv) the loss of key management, operational personnel or qualified technical personnel; (xvi) our dependence on a limited number of suppliers; (xvii) the cost of compliance with existing and new governmental regulations, as well as the associated uncertainty given the new U.S. federal government administration; (xviii) changes in trade policies and regulations, including increases or changes in duties, current and potentially new tariffs and other actions; (xix) the cost of compliance with regulatory initiatives and stakeholders� pressures, including sustainability and corporate responsibility; (xx) the inherent risks associated with our operations, such as equipment defects and malfunctions; (xxi) our reliance on third-party components for use in our IT systems; (xxii) legal and reputational risks and expenses relating to the privacy, use and security of employee and client information; (xxiii) threats of cyber-attacks or terrorism; (xxiv) agreements that govern our debt contain features that may limit our ability to operate our business and fund future growth and also increase our exposure to risk during adverse economic conditions; (xxv) volatile and/or elevated interest rates and associated central bank policy actions; (xxvi) our ability to access the capital and credit markets or borrow on affordable terms (or at all) to obtain additional capital that we may require; (xxvii) major natural disasters, severe weather events or other similar events that could disrupt operations; (xxviii) unionization of our labor force, labor interruptions and new or amended labor regulations; (xxix) renewal of insurance; (xxx) the effectiveness of our disclosure controls and procedures; and (xxxi) such other factors as discussed throughout the “Risk Factors� and “Management’s Discussion and Analysis of Financial Condition and Results of Operations� sections and elsewhere in our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the U.S. Securities and Exchange Commission.(“SEC�) on March 7, 2025, as may be updated by subsequent filings under the Securities Exchange Act of 1934, as amended, including Forms 10-Q and 8-K, each of which can be obtained free of charge on the SEC’s website at .

Any forward-looking statement made by us in this news release is based only on information currently available to us and speaks only as of the date on which it is made. Except as may be required by applicable law, we undertake no obligation to publicly update any forward-looking statement whether as a result of new information, future developments or otherwise.

Ìý
Ìý
Ìý

KODIAK GAS SERVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
Ìý

Ìý

Ìý

Ìý

Three Months Ended

(in thousands, except per share data)

Ìý

June 30, 2025

Ìý

March 31, 2025

Ìý

June 30, 2024

Revenues:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Contract Services

Ìý

$

293,534

Ìý

Ìý

$

288,956

Ìý

Ìý

$

276,250

Ìý

Other Services

Ìý

Ìý

29,309

Ìý

Ìý

Ìý

40,686

Ìý

Ìý

Ìý

33,403

Ìý

Total revenues

Ìý

Ìý

322,843

Ìý

Ìý

Ìý

329,642

Ìý

Ìý

Ìý

309,653

Ìý

Operating expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of operations (exclusive of depreciation and amortization shown below):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Contract Services

Ìý

Ìý

93,137

Ìý

Ìý

Ìý

93,235

Ìý

Ìý

Ìý

99,333

Ìý

Other Services

Ìý

Ìý

22,114

Ìý

Ìý

Ìý

35,226

Ìý

Ìý

Ìý

27,936

Ìý

Depreciation and amortization

Ìý

Ìý

66,135

Ìý

Ìý

Ìý

70,529

Ìý

Ìý

Ìý

69,463

Ìý

Selling, general and administrative

Ìý

Ìý

35,121

Ìý

Ìý

Ìý

32,255

Ìý

Ìý

Ìý

59,927

Ìý

Loss (gain) on sale of assets

Ìý

Ìý

6,606

Ìý

Ìý

Ìý

9,211

Ìý

Ìý

Ìý

(1,173

)

Total operating expenses

Ìý

Ìý

223,113

Ìý

Ìý

Ìý

240,456

Ìý

Ìý

Ìý

255,486

Ìý

Income from operations

Ìý

Ìý

99,730

Ìý

Ìý

Ìý

89,186

Ìý

Ìý

Ìý

54,167

Ìý

Other income (expenses):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest expense

Ìý

Ìý

(45,755

)

Ìý

Ìý

(47,224

)

Ìý

Ìý

(52,133

)

Gain on derivatives

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

6,797

Ìý

Other income (expense), net

Ìý

Ìý

(546

)

Ìý

Ìý

(402

)

Ìý

Ìý

218

Ìý

Total other expenses, net

Ìý

Ìý

(46,301

)

Ìý

Ìý

(47,626

)

Ìý

Ìý

(45,118

)

Income before income taxes

Ìý

Ìý

53,429

Ìý

Ìý

Ìý

41,560

Ìý

Ìý

Ìý

9,049

Ìý

Income tax expense

Ìý

Ìý

13,445

Ìý

Ìý

Ìý

10,524

Ìý

Ìý

Ìý

2,336

Ìý

Net income

Ìý

Ìý

39,984

Ìý

Ìý

Ìý

31,036

Ìý

Ìý

Ìý

6,713

Ìý

Less: Net income attributable to noncontrolling interests

Ìý

Ìý

488

Ìý

Ìý

Ìý

625

Ìý

Ìý

Ìý

485

Ìý

Net income attributable to common shareholders

Ìý

$

39,496

Ìý

Ìý

$

30,411

Ìý

Ìý

$

6,228

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Earnings per share attributable to common shareholders:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

$

0.44

Ìý

Ìý

$

0.34

Ìý

Ìý

$

0.07

Ìý

Diluted

Ìý

$

0.43

Ìý

Ìý

$

0.33

Ìý

Ìý

$

0.06

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average shares outstanding:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

Ìý

87,699

Ìý

Ìý

Ìý

87,879

Ìý

Ìý

Ìý

84,202

Ìý

Diluted

Ìý

Ìý

90,040

Ìý

Ìý

Ìý

90,606

Ìý

Ìý

Ìý

90,669

Ìý

Ìý
Ìý
Ìý
Ìý

KODIAK GAS SERVICES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
Ìý

Ìý

(in thousands)

Ìý

June 30, 2025

Ìý

December 31, 2024

Assets

Ìý

Ìý

Ìý

Ìý

Current assets:

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

$

5,428

Ìý

Ìý

$

4,750

Ìý

Accounts receivable, net

Ìý

Ìý

224,656

Ìý

Ìý

Ìý

253,637

Ìý

Inventories, net

Ìý

Ìý

101,004

Ìý

Ìý

Ìý

103,341

Ìý

Fair value of derivative instruments

Ìý

Ìý

�

Ìý

Ìý

Ìý

3,672

Ìý

Contract assets

Ìý

Ìý

5,274

Ìý

Ìý

Ìý

7,575

Ìý

Prepaid expenses and other current assets

Ìý

Ìý

9,163

Ìý

Ìý

Ìý

10,686

Ìý

Total current assets

Ìý

Ìý

345,525

Ìý

Ìý

Ìý

383,661

Ìý

Property, plant and equipment, net

Ìý

Ìý

3,392,339

Ìý

Ìý

Ìý

3,395,022

Ìý

Operating lease right-of-use assets, net

Ìý

Ìý

47,866

Ìý

Ìý

Ìý

53,754

Ìý

Finance lease right-of-use assets, net

Ìý

Ìý

7,574

Ìý

Ìý

Ìý

5,696

Ìý

Goodwill

Ìý

Ìý

415,213

Ìý

Ìý

Ìý

415,213

Ìý

Identifiable intangible assets, net

Ìý

Ìý

158,999

Ìý

Ìý

Ìý

162,747

Ìý

Fair value of derivative instruments

Ìý

Ìý

6,978

Ìý

Ìý

Ìý

17,544

Ìý

Other assets

Ìý

Ìý

1,433

Ìý

Ìý

Ìý

1,486

Ìý

Total assets

Ìý

$

4,375,927

Ìý

Ìý

$

4,435,123

Ìý

Liabilities and Stockholders� Equity

Ìý

Ìý

Ìý

Ìý

Current liabilities:

Ìý

Ìý

Ìý

Ìý

Accounts payable

Ìý

$

50,385

Ìý

Ìý

$

57,562

Ìý

Accrued liabilities

Ìý

Ìý

178,541

Ìý

Ìý

Ìý

188,732

Ìý

Contract liabilities

Ìý

Ìý

84,392

Ìý

Ìý

Ìý

73,075

Ìý

Total current liabilities

Ìý

Ìý

313,318

Ìý

Ìý

Ìý

319,369

Ìý

Long-term debt, net of unamortized debt issuance cost

Ìý

Ìý

2,545,019

Ìý

Ìý

Ìý

2,581,909

Ìý

Operating lease liabilities

Ìý

Ìý

43,735

Ìý

Ìý

Ìý

49,748

Ìý

Finance lease liabilities

Ìý

Ìý

5,394

Ìý

Ìý

Ìý

3,514

Ìý

Deferred tax liabilities

Ìý

Ìý

118,087

Ìý

Ìý

Ìý

103,826

Ìý

Other liabilities

Ìý

Ìý

1,908

Ìý

Ìý

Ìý

3,150

Ìý

Total liabilities

Ìý

$

3,027,461

Ìý

Ìý

$

3,061,516

Ìý

Stockholders� equity:

Ìý

Ìý

Ìý

Ìý

Preferred stock

Ìý

Ìý

8

Ìý

Ìý

Ìý

9

Ìý

Common stock

Ìý

Ìý

895

Ìý

Ìý

Ìý

892

Ìý

Additional paid-in capital

Ìý

Ìý

1,317,475

Ìý

Ìý

Ìý

1,305,375

Ìý

Treasury stock, at cost

Ìý

Ìý

(59,956

)

Ìý

Ìý

(40,000

)

Noncontrolling interest

Ìý

Ìý

12,347

Ìý

Ìý

Ìý

13,694

Ìý

Accumulated other comprehensive loss

Ìý

Ìý

(8,316

)

Ìý

Ìý

�

Ìý

Retained earnings

Ìý

Ìý

86,013

Ìý

Ìý

Ìý

93,637

Ìý

Total stockholders� equity

Ìý

Ìý

1,348,466

Ìý

Ìý

Ìý

1,373,607

Ìý

Total liabilities and stockholders� equity

Ìý

$

4,375,927

Ìý

Ìý

$

4,435,123

Ìý

Ìý
Ìý
Ìý
Ìý

KODIAK GAS SERVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
Ìý

Ìý

Ìý

Six Months Ended June 30,

(in thousands)

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Cash flows from operating activities:

Ìý

Ìý

Ìý

Net income

$

71,020

Ìý

Ìý

$

36,945

Ìý

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

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

136,664

Ìý

Ìý

Ìý

116,407

Ìý

Equity compensation expense

Ìý

13,269

Ìý

Ìý

Ìý

8,159

Ìý

Amortization of debt issuance costs

Ìý

6,267

Ìý

Ìý

Ìý

4,946

Ìý

Non-cash lease expense

Ìý

6,265

Ìý

Ìý

Ìý

1,648

Ìý

Provision for credit losses

Ìý

995

Ìý

Ìý

Ìý

4,589

Ìý

Inventory reserve

Ìý

123

Ìý

Ìý

Ìý

476

Ìý

Loss (gain) on sale of assets

Ìý

15,817

Ìý

Ìý

Ìý

(1,173

)

Change in fair value of derivatives

Ìý

�

Ìý

Ìý

Ìý

(14,293

)

Amortization of interest rate swap

Ìý

4,147

Ìý

Ìý

Ìý

�

Ìý

Deferred tax provision

Ìý

17,134

Ìý

Ìý

Ìý

7,104

Ìý

Changes in operating assets and liabilities, exclusive of effects of business acquisition:

Ìý

Ìý

Ìý

Accounts receivable

Ìý

27,986

Ìý

Ìý

Ìý

(45,933

)

Inventories

Ìý

2,214

Ìý

Ìý

Ìý

(3,147

)

Contract assets

Ìý

2,301

Ìý

Ìý

Ìý

12,000

Ìý

Prepaid expenses and other current assets

Ìý

1,380

Ìý

Ìý

Ìý

4,671

Ìý

Accounts payable

Ìý

(13,162

)

Ìý

Ìý

21,983

Ìý

Accrued and other liabilities

Ìý

(13,334

)

Ìý

Ìý

11,871

Ìý

Contract liabilities

Ìý

11,317

Ìý

Ìý

Ìý

6,308

Ìý

Other assets

Ìý

1,097

Ìý

Ìý

Ìý

63

Ìý

Net cash provided by operating activities

Ìý

291,500

Ìý

Ìý

Ìý

172,624

Ìý

Cash flows from investing activities:

Ìý

Ìý

Ìý

Net cash acquired in acquisition of CSI Compressco LP

Ìý

�

Ìý

Ìý

Ìý

9,458

Ìý

Purchase of property, plant and equipment

Ìý

(160,171

)

Ìý

Ìý

(177,186

)

Proceeds from sale of assets

Ìý

17,606

Ìý

Ìý

Ìý

411

Ìý

Other

Ìý

�

Ìý

Ìý

Ìý

(35

)

Net cash used for investing activities

Ìý

(142,565

)

Ìý

Ìý

(167,352

)

Cash flows from financing activities:

Ìý

Ìý

Ìý

Borrowings on debt instruments

Ìý

686,921

Ìý

Ìý

Ìý

1,945,775

Ìý

Payments on debt instruments

Ìý

(730,078

)

Ìý

Ìý

(1,867,851

)

Principal payments on other borrowings

Ìý

(3,455

)

Ìý

Ìý

(1,843

)

Payment of debt issuance cost

Ìý

�

Ìý

Ìý

Ìý

(16,346

)

Principal payments on finance leases

Ìý

(1,540

)

Ìý

Ìý

(408

)

Offering costs

Ìý

�

Ìý

Ìý

Ìý

(1,162

)

Dividends paid to stockholders

Ìý

(76,593

)

Ìý

Ìý

(62,393

)

Repurchase of common shares

Ìý

(19,956

)

Ìý

Ìý

�

Ìý

Cash paid for shares withheld to cover taxes

Ìý

(3,286

)

Ìý

Ìý

(294

)

Net effect on deferred taxes and taxes payable related to the vesting of restricted stock

Ìý

424

Ìý

Ìý

Ìý

�

Ìý

Distributions to noncontrolling interest

Ìý

(694

)

Ìý

Ìý

(2,460

)

Net cash used for financing activities

Ìý

(148,257

)

Ìý

Ìý

(6,982

)

Net increase (decrease) in cash and cash equivalents

Ìý

678

Ìý

Ìý

Ìý

(1,710

)

Cash and cash equivalents - beginning of period

Ìý

4,750

Ìý

Ìý

Ìý

5,562

Ìý

Cash and cash equivalents - end of period

$

5,428

Ìý

Ìý

$

3,852

Ìý

Ìý
Ìý
Ìý
Ìý

KODIAK GAS SERVICES, INC.
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA
(UNAUDITED)
Ìý

Ìý

Ìý

Ìý

Three Months Ended

(in thousands, excluding percentages)

Ìý

June 30, 2025

Ìý

March 31, 2025

Ìý

June 30, 2024

Net income

Ìý

$

39,984

Ìý

Ìý

$

31,036

Ìý

Ìý

$

6,713

Ìý

Interest expense

Ìý

Ìý

45,755

Ìý

Ìý

Ìý

47,224

Ìý

Ìý

Ìý

52,133

Ìý

Income tax expense

Ìý

Ìý

13,445

Ìý

Ìý

Ìý

10,524

Ìý

Ìý

Ìý

2,336

Ìý

Depreciation and amortization

Ìý

Ìý

66,135

Ìý

Ìý

Ìý

70,529

Ìý

Ìý

Ìý

69,463

Ìý

Gain on derivatives

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(6,797

)

Equity compensation expense

Ìý

Ìý

6,291

Ìý

Ìý

Ìý

6,978

Ìý

Ìý

Ìý

5,311

Ìý

Severance expense (1)

Ìý

Ìý

�

Ìý

Ìý

Ìý

376

Ìý

Ìý

Ìý

8,969

Ìý

Transaction expenses (2)

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,786

Ìý

Ìý

Ìý

17,387

Ìý

Loss (gain) on sale of assets

Ìý

Ìý

6,606

Ìý

Ìý

Ìý

9,211

Ìý

Ìý

Ìý

(1,173

)

Adjusted EBITDA

Ìý

$

178,216

Ìý

Ìý

$

177,664

Ìý

Ìý

$

154,342

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income percentage

Ìý

Ìý

12.4

%

Ìý

Ìý

9.4

%

Ìý

Ìý

2.2

%

Adjusted EBITDA percentage

Ìý

Ìý

55.2

%

Ìý

Ìý

53.9

%

Ìý

Ìý

49.8

%

(1)

Represents severance expense related to the CSI Acquisition.

(2)

Represents certain costs associated with non-recurring professional services and other costs, primarily related to the CSI Acquisition and secondary offerings.

Ìý
Ìý
Ìý
Ìý

KODIAK GAS SERVICES, INC.
RECONCILIATION OF ADJUSTED GROSS MARGIN TO GROSS MARGIN
(UNAUDITED)
Ìý

Ìý

Contract ServicesÌý

Ìý

Ìý

Ìý

Three Months Ended

(in thousands, excluding percentages)

Ìý

June 30, 2025

Ìý

March 31, 2025

Ìý

June 30, 2024

Total revenues

Ìý

$

293,534

Ìý

Ìý

$

288,956

Ìý

Ìý

$

276,250

Ìý

Cost of operations (excluding depreciation and amortization)

Ìý

Ìý

(93,137

)

Ìý

Ìý

(93,235

)

Ìý

Ìý

(99,333

)

Depreciation and amortization

Ìý

Ìý

(66,135

)

Ìý

Ìý

(70,529

)

Ìý

Ìý

(69,463

)

Gross margin

Ìý

$

134,262

Ìý

Ìý

$

125,192

Ìý

Ìý

$

107,454

Ìý

Gross margin percentage

Ìý

Ìý

45.7

%

Ìý

Ìý

43.3

%

Ìý

Ìý

38.9

%

Depreciation and amortization

Ìý

Ìý

66,135

Ìý

Ìý

Ìý

70,529

Ìý

Ìý

Ìý

69,463

Ìý

Adjusted gross margin

Ìý

$

200,397

Ìý

Ìý

$

195,721

Ìý

Ìý

$

176,917

Ìý

Adjusted gross margin percentage

Ìý

Ìý

68.3

%

Ìý

Ìý

67.7

%

Ìý

Ìý

64.0

%

Ìý

Other ServicesÌý

Ìý

Ìý

Three Months Ended

(in thousands, excluding percentages)

Ìý

June 30, 2025

Ìý

March 31, 2025

Ìý

June 30, 2024

Total revenues

Ìý

$

29,309

Ìý

Ìý

$

40,686

Ìý

Ìý

$

33,403

Ìý

Cost of operations (excluding depreciation and amortization)

Ìý

Ìý

(22,114

)

Ìý

Ìý

(35,226

)

Ìý

Ìý

(27,936

)

Depreciation and amortization

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Gross margin

Ìý

$

7,195

Ìý

Ìý

$

5,460

Ìý

Ìý

$

5,467

Ìý

Gross margin percentage

Ìý

Ìý

24.5

%

Ìý

Ìý

13.4

%

Ìý

Ìý

16.4

%

Depreciation and amortization

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Adjusted gross margin

Ìý

$

7,195

Ìý

Ìý

$

5,460

Ìý

Ìý

$

5,467

Ìý

Adjusted gross margin percentage

Ìý

Ìý

24.5

%

Ìý

Ìý

13.4

%

Ìý

Ìý

16.4

%

Ìý
Ìý
Ìý
Ìý

KODIAK GAS SERVICES, INC.
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO DISCRETIONARY CASH FLOW AND FREE CASH FLOW
(UNAUDITED)
Ìý

Ìý

Ìý

Ìý

Three Months Ended

(in thousands)

Ìý

June 30, 2025

Ìý

March 31, 2025

Ìý

June 30, 2024

Net cash provided by operating activities

Ìý

$

177,172

Ìý

Ìý

$

114,328

Ìý

Ìý

$

121,082

Ìý

Maintenance capital expenditures

Ìý

Ìý

(17,565

)

Ìý

Ìý

(16,407

)

Ìý

Ìý

(19,147

)

Severance expense (1)

Ìý

Ìý

�

Ìý

Ìý

Ìý

376

Ìý

Ìý

Ìý

8,969

Ìý

Transaction expenses (2)

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,786

Ìý

Ìý

Ìý

17,387

Ìý

Change in operating assets and liabilities

Ìý

Ìý

(38,478

)

Ìý

Ìý

18,679

Ìý

Ìý

Ìý

(32,372

)

Other (3)

Ìý

Ìý

(4,705

)

Ìý

Ìý

(2,678

)

Ìý

Ìý

(5,302

)

Discretionary cash flow

Ìý

$

116,424

Ìý

Ìý

$

116,084

Ìý

Ìý

$

90,617

Ìý

Growth capital expenditures (4)(5)

Ìý

Ìý

(37,966

)

Ìý

Ìý

(55,983

)

Ìý

Ìý

(77,257

)

Other capital expenditures (4)

Ìý

Ìý

(16,398

)

Ìý

Ìý

(22,258

)

Ìý

Ìý

(13,133

)

Proceeds from sale of assets

Ìý

Ìý

8,230

Ìý

Ìý

Ìý

9,376

Ìý

Ìý

Ìý

411

Ìý

Free cash flow

Ìý

$

70,290

Ìý

Ìý

$

47,219

Ìý

Ìý

$

638

Ìý

(1)

Represents severance expense related to the CSI Acquisition.

(2)

Represents certain costs associated with non-recurring professional services and other costs, primarily related to the CSI Acquisition and secondary offerings.Ìý

(3)

Includes non-cash lease expense, provision for credit losses and inventory reserve.Ìý

(4)

For the three months ended June 30, 2025, March 31, 2025, and June 30, 2024, growth and other capital expenditures includes a $10.7 million decrease, a $14.1 million increase and a $12.6 million decrease in accrued capital expenditures, respectively.Ìý

(5)

For the three months ended June 30, 2025, March 31, 2025, and June 30, 2024, growth capital expenditures includes a $0.3 million decrease, a $1.2 million increase and a $19.8 million increase, in a non-cash sales tax accrual on compression equipment purchases, respectively. These accrual amounts are estimated based on the best-known information as it relates to open audit periods with the State of Texas.Ìý

Ìý
Ìý

Ìý

Investor Contact

Graham Sones, VP � Investor Relations

[email protected]

(936) 755-3529

Source: Kodiak Gas Services, Inc.

Kodiak Gas Services Inc

NYSE:KGS

KGS Rankings

KGS Latest News

KGS Latest SEC Filings

KGS Stock Data

2.85B
55.99M
0.68%
100.84%
8.46%
Oil & Gas Equipment & Services
Natural Gas Transmission
United States
THE WOODLANDS