Press Release

Flowco Holdings Inc. Reports Fourth Quarter and Full Year 2025 Results

HOUSTON–(BUSINESS WIRE)–Flowco Holdings Inc. (NYSE: FLOC) (“Flowco” or the “Company”), a provider of production optimization, artificial lift and emissions management and monetization solutions for the oil and natural gas industry, today announced financial results for the fourth quarter and full year ended December 31, 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 Fourth Quarter 2025 Highlights

  • Revenues of $197.2 million, generating net income of $43.0 million and Adjusted Net Income1 of $45.7 million
  • Adjusted EBITDA1 of $83.5 million
  • Adjusted EBITDA Margin1 of 42.4%
  • Net cash provided by operating activities of $87.2 million and Free Cash Flow1 of $63.2 million
  • In January 2026, Flowco’s Board of Directors declared a quarterly cash dividend of $0.08 per share
  • Robust liquidity with approximately $579.6 million of availability under our revolving credit facility as of February 20, 2026

Financial Summary

 

 

Three Months Ended

 

Year Ended December 31,

 

 

December 31,

2025

 

September 30,

2025

 

December 31,

2024

 

2025

 

2024

 

 

(in thousands)

 

Revenues

 

$

 

197,213

 

 

$

 

176,941

 

 

$

 

185,993

 

 

$

 

759,719

 

 

$

 

535,278

 

Net income

 

 

 

42,985

 

 

 

 

34,273

 

 

 

 

22,336

 

 

 

 

131,655

 

 

 

 

80,249

 

Adjusted Net Income (1)

 

 

 

45,734

 

 

 

 

37,301

 

 

 

 

28,779

 

 

 

 

148,802

 

 

 

 

99,283

 

Adjusted EBITDA (1)

 

 

 

83,545

 

 

 

 

76,803

 

 

 

 

73,779

 

 

 

 

311,737

 

 

 

 

223,661

 

Adjusted EBITDA Margin (1)

 

 

 

42.4

%

 

 

 

43.4

%

 

 

 

39.7

%

 

 

 

41.0

%

 

 

 

41.8

%

(1)

Adjusted Net Income, Adjusted EBITDA, Adjusted EBITDA Margin, and Free Cash Flow 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 ended the year with a strong fourth quarter, underscoring a year of consistent execution and differentiated growth across both of our operating segments in a market environment that remained dynamic and at times uncertain. U.S. oil and natural gas production reached record levels during the year, driven in part by operators’ continued focus on maximizing recovery and optimizing existing wells — a trend that directly aligns with Flowco’s production optimization platform.

In the fourth quarter, we maintained our industry-leading margins as anticipated sales growth complemented the strength of our resilient, high-margin rental portfolio. In the fourth quarter and throughout the year, we generated meaningful free cash flow, enabling us to reduce leverage to levels below where we stood prior to our asset transaction in August. This performance reflects the durability of our financial model and our continued focus on disciplined capital allocation.

Subsequent to quarter-end, we announced our agreement to acquire Valiant Artificial Lift Solutions, expanding our artificial lift capabilities and strengthening our ability to deliver the right solution for our customers in each well, every time. The transaction remains subject to customary regulatory approvals, and we expect it to close in the first week of March. We believe this transaction meaningfully expands our addressable market and strengthens our ability to support customers earlier in a well’s producing life and throughout the well lifecycle. As we integrate the business in 2026, we are confident in our ability to drive incremental growth and long-term value while continuing to advance Flowco’s broader production optimization strategy.”

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

 

 

Three Months Ended

 

Year Ended December 31,

 

 

December 31,

2025

 

September 30,

2025

 

December 31,

2024

 

2025

 

2024

 

 

(in thousands)

Production Solutions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

127,442

 

$

125,596

 

$

113,330

 

$

497,275

 

$

327,805

Adjusted Segment EBITDA (1)

 

 

57,477

 

 

55,260

 

 

49,929

 

 

216,670

 

 

161,354

Adjusted Segment EBITDA Margin (1)

 

 

45.1%

 

 

44.0%

 

 

44.1%

 

 

43.6%

 

 

49.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural Gas Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

69,771

 

$

51,345

 

$

72,663

 

$

262,444

 

$

207,473

Adjusted Segment EBITDA (1)

 

 

29,982

 

 

25,317

 

 

27,802

 

 

111,358

 

 

66,259

Adjusted Segment EBITDA Margin (1)

 

 

43.0%

 

 

49.3%

 

 

38.3%

 

 

42.4%

 

 

31.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Segment EBITDA (1)

 

$

(3,914)

 

$

(3,774)

 

$

(3,952)

 

$

(16,291)

 

$

(3,952)

Adjusted Segment EBITDA Margin (1)

 

 

nm

 

 

nm

 

 

nm

 

 

nm

 

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

197,213

 

$

176,941

 

$

185,993

 

$

759,719

 

$

535,278

Adjusted Segment EBITDA (1)

 

 

83,545

 

 

76,803

 

 

73,779

 

 

311,737

 

 

223,661

Adjusted Segment EBITDA Margin (1)

 

 

42.4%

 

 

43.4%

 

 

39.7%

 

 

41.0%

 

 

41.8%

(1)

Adjusted Net Income, Adjusted EBITDA, Adjusted EBITDA Margin, and Free Cash Flow 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.

Production Solutions

Fourth quarter 2025 revenue for the Production Solutions segment increased 1.5% from the third quarter of 2025, primarily due to an increase in Surface Equipment revenue. Adjusted Segment EBITDA increased 4.0% quarter over quarter for the same period, with Adjusted Segment EBITDA Margin increasing 110 basis points. The increase in Adjusted Segment EBITDA and Adjusted Segment EBITDA Margin resulted from a decrease in SG&A in the segment and a favorable revenue mix quarter over quarter.

Natural Gas Technologies

Fourth quarter 2025 revenue for the Natural Gas Technologies segment increased 35.9% from the third quarter of 2025, primarily due to an increase in Vapor Recovery and Natural Gas Systems sales. Adjusted Segment EBITDA increased 18.4% quarter over quarter for the same period, with Adjusted Segment EBITDA Margin decreasing 634 basis points due to a revenue mix shift toward sales.

Corporate

Corporate Adjusted Segment EBITDA for fourth quarter 2025 was $(3.9) million, compared to $(3.8) million Corporate Adjusted Segment EBITDA in the third quarter of 2025.

Balance Sheet & Liquidity

As of February 20, 2026, the Company had outstanding borrowings under its senior secured revolving credit facility (“Credit Agreement”) of $142.0 million and, with a current borrowing base of $722.1 million, had availability under the Credit Agreement of $579.6 million. The Company intends to use a portion of such availability to fund the cash consideration payable at the closing of its acquisition of Valiant Artificial Lift Solutions, which is expected to total approximately $170.0 million, subject to customary adjustments in accordance with the purchase agreement.

Dividend Declaration

On January 30, 2026, 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 February 25, 2026 to Class A common stockholders of record as of the close of business on February 13, 2026. 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 Thursday, February 26, 2026, at 8:00 am Eastern Time to discuss fourth quarter and full year 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 13758392. A live webcast of the conference call will also be available under the Investor Relations section of Flowco’s website at ir.flowco-inc.com.

About Flowco

Flowco is a leading provider of production optimization, artificial lift and emissions management and monetization 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 September 30, 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

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

December 31,

2025

 

September 30,

2025

 

December 31,

2024

 

December 31,

2025

 

December 31,

2024

 

 

(in thousands except share and per share amounts)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rentals

 

$

 

111,592

 

 

$

 

106,966

 

 

$

 

91,705

 

 

$

 

417,958

 

 

$

 

276,687

 

Sales

 

 

 

85,621

 

 

 

 

69,975

 

 

 

 

94,288

 

 

 

 

341,761

 

 

 

 

258,591

 

Total revenues

 

 

 

197,213

 

 

 

 

176,941

 

 

 

 

185,993

 

 

 

 

759,719

 

 

 

 

535,278

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of rentals (exclusive of depreciation

and amortization disclosed separately

below)

 

 

 

30,593

 

 

 

 

29,295

 

 

 

 

25,538

 

 

 

 

114,341

 

 

 

 

74,494

 

Cost of sales (exclusive of depreciation

and amortization disclosed separately

below)

 

 

 

59,176

 

 

 

 

44,888

 

 

 

 

65,857

 

 

 

 

232,209

 

 

 

 

189,930

 

Selling, general and administrative

expenses

 

 

 

26,380

 

 

 

 

28,980

 

 

 

 

26,249

 

 

 

 

118,577

 

 

 

 

62,453

 

Depreciation and amortization

 

 

 

38,601

 

 

 

 

38,953

 

 

 

 

34,360

 

 

 

 

144,838

 

 

 

 

90,862

 

Loss on sale of equipment

 

 

 

487

 

 

 

 

232

 

 

 

 

70

 

 

 

 

742

 

 

 

 

797

 

Income from operations

 

 

 

41,976

 

 

 

 

34,593

 

 

 

 

33,919

 

 

 

 

149,012

 

 

 

 

116,742

 

Other expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expenses

 

 

 

(4,372

)

 

 

 

(2,757

)

 

 

 

(10,171

)

 

 

 

(18,939

)

 

 

 

(32,345

)

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(221

)

Other income (expenses), net

 

 

 

219

 

 

 

 

229

 

 

 

 

(943

)

 

 

 

740

 

 

 

 

(2,756

)

Total other expenses

 

 

 

(4,153

)

 

 

 

(2,528

)

 

 

 

(11,114

)

 

 

 

(18,199

)

 

 

 

(35,322

)

Income before provision for income taxes

 

 

 

37,823

 

 

 

 

32,065

 

 

 

 

22,805

 

 

 

 

130,813

 

 

 

 

81,420

 

Income tax benefit (provision)

 

 

 

5,162

 

 

 

 

2,208

 

 

 

 

(469

)

 

 

 

842

 

 

 

 

(1,171

)

Net income

 

 

 

42,985

 

 

 

 

34,273

 

 

$

 

22,336

 

 

 

 

131,655

 

 

$

 

80,249

 

Net income attributable to redeemable

non-controlling interests

 

 

 

25,747

 

 

 

 

21,756

 

 

 

 

 

 

 

 

90,257

 

 

 

 

 

Net income attributable to Flowco

Holdings Inc.

 

$

 

17,238

 

 

$

 

12,517

 

 

 

 

 

 

$

 

41,398

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

 

0.62

 

 

$

 

0.46

 

 

 

 

 

 

$

 

1.53

 

 

 

 

 

Diluted

 

$

 

0.41

 

 

$

 

0.32

 

 

 

 

 

 

$

 

1.24

 

 

 

 

 

Weighted average shares outstanding (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

28,766,587

 

 

 

 

27,445,906

 

 

 

 

 

 

 

 

26,977,063

 

 

 

 

 

Diluted

 

 

 

90,064,283

 

 

 

 

90,661,805

 

 

 

 

 

 

 

 

90,673,021

 

 

 

 

 

(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 fourth quarter 2025.

Flowco Holdings Inc.

Condensed Consolidated Balance Sheets

 

 

 

As of

 

 

 

December 31,

2025

 

 

December 31,

2024

 

 

 

(in thousands except share and per share amounts)

 

Assets

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

4,522

 

 

$

 

4,615

 

Accounts receivable, net of allowances for credit losses of $1,079

and $1,169, respectively

 

 

 

100,465

 

 

 

 

120,353

 

Inventory

 

 

 

149,590

 

 

 

 

151,179

 

Prepaid expenses and other current assets

 

 

 

5,615

 

 

 

 

9,982

 

Total current assets

 

 

 

260,192

 

 

 

 

286,129

 

Property, plant and equipment, net

 

 

 

797,534

 

 

 

 

702,616

 

Operating lease right-of-use assets

 

 

 

17,556

 

 

 

 

19,480

 

Finance lease right-of-use assets

 

 

 

25,861

 

 

 

 

21,871

 

Intangible assets, net

 

 

 

273,437

 

 

 

 

302,522

 

Goodwill

 

 

 

249,692

 

 

 

 

249,692

 

Deferred tax asset

 

 

 

16,692

 

 

 

 

 

Other assets

 

 

 

5,387

 

 

 

 

6,639

 

Total assets

 

$

 

1,646,351

 

 

$

 

1,588,949

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

 

22,827

 

 

$

 

31,321

 

Accrued expenses

 

 

 

26,909

 

 

 

 

33,829

 

Current portion of operating lease obligations

 

 

 

8,004

 

 

 

 

6,809

 

Current portion of finance lease obligations

 

 

 

12,895

 

 

 

 

7,837

 

Deferred revenue

 

 

 

7,376

 

 

 

 

8,002

 

Total current liabilities

 

 

 

78,011

 

 

 

 

87,798

 

Long-term liabilities:

 

 

 

 

 

 

 

 

Long-term debt, net

 

 

 

167,819

 

 

 

 

635,916

 

Tax receivable agreement liability

 

 

 

21,952

 

 

 

 

 

Operating lease obligations, net of current portion

 

 

 

9,783

 

 

 

 

12,739

 

Finance lease obligations, net of current portion

 

 

 

10,862

 

 

 

 

13,389

 

Total long-term liabilities

 

 

 

210,416

 

 

 

 

662,044

 

Total liabilities

 

 

 

288,427

 

 

 

 

749,842

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Redeemable non-controlling interests

 

 

 

1,129,298

 

 

 

 

 

Members’ equity:

 

 

 

 

 

 

 

 

Members’ equity

 

 

 

 

 

 

 

839,107

 

Total members’ equity

 

 

 

 

 

 

 

839,107

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Class A common stock, $0.0001 par value – 300,000,000 shares authorized; 29,091,960 shares issued and outstanding as of December 31, 2025; no such shares authorized, issued or outstanding as of December 31, 2024.

 

 

 

3

 

 

 

 

 

Class B common stock, $0.0001 par value – 150,000,000 shares authorized; 60,562,983 shares issued and outstanding as of December 31, 2025; no such shares authorized, issued or outstanding as of December 31, 2024.

 

 

 

6

 

 

 

 

 

Additional paid-in capital

 

 

 

69,279

 

 

 

 

 

Retained earnings

 

 

 

159,338

 

 

 

 

 

Total stockholders’ equity to Flowco Holdings Inc.

 

 

 

228,626

 

 

 

 

 

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

 

$

 

1,646,351

 

 

$

 

1,588,949

 

Flowco Holdings Inc.

Condensed Consolidated Statements of Cash Flows

 

 

 

Three Months Ended

December 31,

 

Twelve Months Ended

December 31,

 

 

2025

 

2025

 

2024

 

 

(in thousands)

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

 

42,985

 

 

$

 

131,655

 

 

$

 

80,249

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

38,601

 

 

 

 

144,838

 

 

 

 

90,862

 

Provision for inventory obsolescence

 

 

 

201

 

 

 

 

1,837

 

 

 

 

1,809

 

Amortization of operating right-of-use assets

 

 

 

3,200

 

 

 

 

9,827

 

 

 

 

4,326

 

Amortization of deferred financing costs

 

 

 

337

 

 

 

 

1,349

 

 

 

 

714

 

Loss on sale of equipment

 

 

 

487

 

 

 

 

742

 

 

 

 

797

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

221

 

Gain on lease termination

 

 

 

(153

)

 

 

 

(944

)

 

 

 

(958

)

Stock-based compensation

 

 

 

1,556

 

 

 

 

11,026

 

 

 

 

992

 

Provision for deferred income taxes

 

 

 

(5,162

)

 

 

 

(5,942

)

 

 

 

 

Allowance for credit losses

 

 

 

(536

)

 

 

 

1,015

 

 

 

 

636

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

 

19,041

 

 

 

 

18,873

 

 

 

 

(15,487

)

Inventory

 

 

 

9,499

 

 

 

 

(76

)

 

 

 

21,920

 

Prepaid expenses and other current assets

 

 

 

2,053

 

 

 

 

4,367

 

 

 

 

(3,029

)

Other assets and liabilities

 

 

 

(8

)

 

 

 

(82

)

 

 

 

864

 

Accounts payable – trade

 

 

 

(9,501

)

 

 

 

(8,493

)

 

 

 

739

 

Accrued expenses

 

 

 

(7,290

)

 

 

 

(6,931

)

 

 

 

(4,246

)

Deferred revenue

 

 

 

(5,162

)

 

 

 

(626

)

 

 

 

(4,292

)

Operating lease liabilities

 

 

 

(3,496

)

 

 

 

(9,913

)

 

 

 

864

 

Finance lease liabilities

 

 

 

524

 

 

 

 

1,848

 

 

 

 

2,402

 

Net cash provided by operating activities

 

 

 

87,176

 

 

 

 

294,370

 

 

 

 

179,383

 

Cash flows used in investing activities

 

 

 

 

 

 

 

 

 

 

 

 

Asset acquisition

 

 

 

 

 

 

 

(71,813

)

 

 

 

(7,000

)

Additions to property, plant and equipment

 

 

 

(24,004

)

 

 

 

(127,287

)

 

 

 

(90,494

)

Payment of contingent consideration related to a business combination

 

 

 

 

 

 

 

(548

)

 

 

 

 

Proceeds from sale of property, plant and equipment

 

 

 

33

 

 

 

 

467

 

 

 

 

166

 

Net cash acquired in 2024 Business Combination

 

 

 

 

 

 

 

 

 

 

 

3,088

 

Payment for capitalized patent costs

 

 

 

(137

)

 

 

 

(571

)

 

 

 

(193

)

Net cash used in investing activities

 

 

 

(24,108

)

 

 

 

(199,752

)

 

 

 

(94,433

)

Cash flows used in financing activities

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

461,803

 

 

 

 

 

Payment of offering costs

 

 

 

 

 

 

 

(2,458

)

 

 

 

 

Repurchase of Class A common stock

 

 

 

 

 

 

 

(15,000

)

 

 

 

 

Payments on long-term debt

 

 

 

(207,887

)

 

 

 

(1,114,672

)

 

 

 

(296,009

)

Proceeds from long-term debt

 

 

 

153,077

 

 

 

 

646,574

 

 

 

 

459,683

 

Payments on finance lease obligations

 

 

 

(3,919

)

 

 

 

(14,965

)

 

 

 

(7,503

)

Proceeds on finance lease terminations

 

 

 

120

 

 

 

 

469

 

 

 

 

715

 

Purchase of LLC Interests from Continuing Equity Owners

 

 

 

 

 

 

 

(20,876

)

 

 

 

 

Payment of debt issuance costs

 

 

 

 

 

 

 

(13

)

 

 

 

(6,708

)

Payment of dividend equivalent units

 

 

 

 

 

 

 

(10

)

 

 

 

 

Payment of tax withheld on stock-based compensation

 

 

 

 

 

 

 

(296

)

 

 

 

 

Distributions to members of Flowco LLC

 

 

 

(4,845

)

 

 

 

(28,548

)

 

 

 

(230,513

)

Dividends paid to Flowco Holdings Inc. shareholders

 

 

 

(2,327

)

 

 

 

(6,719

)

 

 

 

 

Net cash provided by (used in) financing activities

 

 

 

(65,781

)

 

 

 

(94,711

)

 

 

 

(80,335

)

Net increase (decrease) in cash and cash equivalents

 

 

 

(2,713

)

 

 

 

(93

)

 

 

 

4,615

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

 

 

7,235

 

 

 

 

4,615

 

 

 

 

 

End of period

 

$

 

4,522

 

 

$

 

4,522

 

 

$

 

4,615

 

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, Adjusted EBITDA and Free Cash Flow, 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. Similarly, Free Cash Flow does not represent our residual cash flow for discretionary expenditures, since the calculation of this measure does not reflect certain debt service requirements or certain other non-discretionary expenditures. 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:

 

 

Three Months Ended

 

 

Twelve Months Ended December 31,

 

 

 

December 31,

2025

 

 

September 30,

2025

 

 

December 31,

2024

 

 

2025

 

 

2024

 

 

 

(in thousands)

 

Net income

 

$

 

42,985

 

 

$

 

34,273

 

 

$

 

22,336

 

 

$

 

131,655

 

 

$

 

80,249

 

Transaction related expenses (1)

 

 

 

705

 

 

 

 

 

 

 

 

2,727

 

 

 

 

1,204

 

 

 

 

5,810

 

Share-based compensation expense (2)

 

 

 

1,557

 

 

 

 

1,479

 

 

 

 

483

 

 

 

 

9,668

 

 

 

 

992

 

Non-recurring charges (3)

 

 

 

 

 

 

 

1,317

 

 

 

 

 

 

 

 

5,219

 

 

 

 

 

Loss on sale of equipment

 

 

 

487

 

 

 

 

232

 

 

 

 

70

 

 

 

 

742

 

 

 

 

797

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

221

 

Inventory valuation adjustments (4)

 

 

 

 

 

 

 

 

 

 

 

3,163

 

 

 

 

314

 

 

 

 

11,214

 

Adjusted Net Income

 

$

 

45,734

 

 

$

 

37,301

 

 

$

 

28,779

 

 

$

 

148,802

 

 

$

 

99,283

 

Contacts

Investor Contact:
Andrew Leonpacher | VP of Finance, Corporate Development, and Investor Relations

[email protected]
(713) 997-4647

Media Contact:
Cheryl Brashear-White | VP of Marketing Communications

[email protected]
(405) 819-5290

Read full story here

Author

Related Articles

Back to top button