AGÕæÈ˹ٷ½

STOCK TITAN

Kodiak Gas Services Announces First Quarter 2025 Financial Results, Provides Updated Full Year 2025 Guidance

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

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 March 31, 2025 and updated full-year 2025 guidance.

Net income attributable to common shareholders for the quarter ended March 31, 2025 was $30.4 million, compared to $19.1 million and $30.2 million for the quarters ended December 31, 2024 and March 31, 2024, respectively.

First Quarter 2025 and Recent Highlights

  • Record quarterly adjusted EBITDA(1) of $177.7 million
  • Contract Services adjusted gross margin percentage(1) increased sequentially to 67.7%
  • Deployed 48,900 horsepower of new, large horsepower compression units
  • Fleet utilization increased sequentially to 96.9%
  • Repurchased approximately $10 million of common stock at an average price of $36.87
  • Increased quarterly dividend by 10% to $0.45 per share, or $1.80 per share annualized

Revised 2025 Outlook Highlights

  • Raised full-year 2025 adjusted EBITDA guidance to a range of $695 to $725 million, a $10 million increase to the low end of the range

"Kodiak had another outstanding quarter, with strong recontracting results and increased operational efficiency driving new quarterly records in total revenues, adjusted EBITDA and discretionary cash flow," said Mickey McKee, Kodiak’s President and Chief Executive Officer. “We continued to high grade our compression fleet, adding new, large horsepower units and divesting underutilized non-core horsepower assets. Execution of this strategy drove a third consecutive quarterly increase in fleet utilization and Contract Services adjusted gross margin percentage.

"Despite recent volatility in energy prices, the long-term growth outlook for U.S. natural gas supply and associated need for large horsepower compression infrastructure is unchanged, and Kodiak is committed to delivering the high level of service our customers expect with one of the safest and most sustainable contract compression fleets in the industry.

"The production focus of our compression services—supported by fixed-revenue contracts with premier customers operating in the most economic basins—drives the strength and resilience of our business model. Given the sustainability of our cash flow and the positive outlook for the remainder of the year, we increased our full year 2025 guidance and enhanced our return of capital to shareholders through share repurchases and the recently announced increase to our quarterly dividend, while continuing to drive to our leverage target."

(1) Adjusted EBITDA and adjusted gross margin percentage are non-GAAP financial measures. Definitions and reconciliations to the most comparable GAAP financial measure are included herein.

Segment Information

Contract Services segment revenue was $289.0 million in the first quarter of 2025, a 3.1% increase sequentially. Contract Services segment gross margin was $125.2 million and adjusted gross margin was $195.7 million in the first quarter of 2025, the latter representing a 4.6% increase sequentially.

Other Services segment revenue was $40.7 million in the first quarter of 2025, a 38.8% increase sequentially. Other Services segment gross margin and adjusted gross margin were each $5.5 million in the first quarter of 2025, compared to $4.2 million in the previous quarter.

Long-Term Debt and Liquidity

Total debt outstanding was $2.6 billion as of March 31, 2025, comprised primarily of borrowings on the ABL Facility and senior notes due 2029. At March 31, 2025, the Company had $319.3 million available on its ABL Facility, and Kodiak's credit agreement leverage ratio was 3.7x.

Summary Financial Data

(in thousands, except percentages)

Ìý

Ìý

Three Months Ended

Ìý

Ìý

March 31,
2025

Ìý

December 31,
2024

Ìý

March 31,
2024

Total revenues

Ìý

$

329,642

Ìý

Ìý

$

309,519

Ìý

Ìý

$

215,492

Ìý

Net income attributable to common shareholders

Ìý

$

30,411

Ìý

Ìý

$

19,083

Ìý

Ìý

$

30,232

Ìý

Adjusted EBITDA (1)

Ìý

$

177,664

Ìý

Ìý

$

169,072

Ìý

Ìý

$

117,762

Ìý

Adjusted EBITDA percentage (1)

Ìý

Ìý

53.9

%

Ìý

Ìý

54.6

%

Ìý

Ìý

54.6

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Contract Services revenue

Ìý

$

288,956

Ìý

Ìý

$

280,211

Ìý

Ìý

$

193,399

Ìý

Contract Services adjusted gross margin (1)

Ìý

$

195,721

Ìý

Ìý

$

187,027

Ìý

Ìý

$

127,517

Ìý

Contract Services adjusted gross margin percentage (1)

Ìý

Ìý

67.7

%

Ìý

Ìý

66.7

%

Ìý

Ìý

65.9

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other Services revenue

Ìý

$

40,686

Ìý

Ìý

$

29,308

Ìý

Ìý

$

22,093

Ìý

Other Services adjusted gross margin (1)

Ìý

$

5,460

Ìý

Ìý

$

4,242

Ìý

Ìý

$

4,409

Ìý

Other Services adjusted gross margin percentage (1)

Ìý

Ìý

13.4

%

Ìý

Ìý

14.5

%

Ìý

Ìý

20.0

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Maintenance capital expenditures

Ìý

$

16,407

Ìý

Ìý

$

14,858

Ìý

Ìý

$

10,642

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Growth capital expenditures(2)

Ìý

$

55,983

Ìý

Ìý

$

44,693

Ìý

Ìý

$

52,221

Ìý

Other capital expenditures(3)

Ìý

Ìý

22,258

Ìý

Ìý

Ìý

26,393

Ìý

Ìý

Ìý

7,180

Ìý

Total Growth and Other capital expenditures

Ìý

$

78,241

Ìý

Ìý

$

71,086

Ìý

Ìý

$

59,401

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Discretionary cash flow (1)

Ìý

$

116,084

Ìý

Ìý

$

107,690

Ìý

Ìý

$

71,925

Ìý

Free cash flow (1)

Ìý

$

47,219

Ìý

Ìý

$

56,657

Ìý

Ìý

$

12,524

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.

Ìý

(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.

Ìý

(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.

Summary Operating Data

(as of the dates indicated)

Ìý

Ìý

Ìý

March 31,
2025

Ìý

December 31,
2024

Ìý

March 31,
2024

Fleet horsepower (1)

Ìý

4,422,914

Ìý

Ìý

4,402,747

Ìý

Ìý

3,290,971

Ìý

Revenue-generating horsepower (2)

Ìý

4,284,103

Ìý

Ìý

4,250,499

Ìý

Ìý

3,285,592

Ìý

Fleet compression units

Ìý

4,941

Ìý

Ìý

5,069

Ìý

Ìý

3,091

Ìý

Revenue-generating compression units

Ìý

4,545

Ìý

Ìý

4,592

Ìý

Ìý

3,064

Ìý

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

Ìý

943

Ìý

Ìý

926

Ìý

Ìý

1,072

Ìý

Fleet utilization (4)

Ìý

96.9

%

Ìý

96.5

%

Ìý

99.8

%

(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.

Ìý

(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.

Full-Year 2025 Guidance

Kodiak is providing revised guidance for the full year 2025. Amounts below are in thousands except percentages.

Ìý

Ìý

Full-Year 2025 Guidance

Ìý

Ìý

Low

Ìý

High

Adjusted EBITDA (1)

Ìý

$

695,000

Ìý

Ìý

$

725,000

Ìý

Discretionary cash flow (1)(2)

Ìý

$

430,000

Ìý

Ìý

$

455,000

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Segment Information

Ìý

Ìý

Ìý

Ìý

Contract Services revenues

Ìý

$

1,150,000

Ìý

Ìý

$

1,200,000

Ìý

Contract Services adjusted gross margin percentage (1)

Ìý

Ìý

66.5

%

Ìý

Ìý

68.5

%

Other Services revenues

Ìý

$

160,000

Ìý

Ìý

$

180,000

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

60,000

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.

Ìý

(2)

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

Conference Call

Kodiak will conduct a conference call on Thursday, May 8, 2025, at 11:00 a.m. Eastern Time (10:00 a.m. Central Time) to discuss financial and operating results for the quarter ended March 31, 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 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 and the Israel-Hamas war, 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) tax legislation and administrative initiatives or challenges to our tax positions; (xiii) the loss of key management, operational personnel or qualified technical personnel; (xiv) our dependence on a limited number of suppliers; (xv) the cost of compliance with existing and new governmental regulations, including climate change legislation, and associated uncertainty given the new U.S. federal government administration; (xvi) changes in trade policies and regulations, including increases or changes in duties, current and potentially new tariffs or quotas and other similar measures, as well as the potential direct and indirect impact of retaliatory tariffs and other actions; (xvii) the cost of compliance with regulatory initiatives and stakeholders� pressures, including sustainability and corporate responsibility; (xviii) the inherent risks associated with our operations, such as equipment defects and malfunctions; (xix) our reliance on third-party components for use in our IT systems; (xx) legal and reputational risks and expenses relating to the privacy, use and security of employee and client information; (xxi) threats of cyber-attacks or terrorism; (xxii) 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; (xxiii) volatile and/or elevated interest rates and associated central bank policy actions; (xxiv) 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; (xxv) major natural disasters, severe weather events or other similar events that could disrupt operations; (xxvi) unionization of our labor force, labor interruptions and new or amended labor regulations; (xxvii) renewal of insurance; (xxviii) the effectiveness of our disclosure controls and procedures; and (xxix) such other factors as discussed throughout the “Risk Factors� and “Management’s Discussion and Analysis of Financial Condition and Results of Operations� sections of 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, 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

KODIAK GAS SERVICES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

(in thousands, except per share data)

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

March 31,
2025

Ìý

December 31,
2024

Ìý

March 31,
2024

Revenues:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Contract Services

Ìý

$

288,956

Ìý

Ìý

$

280,211

Ìý

Ìý

$

193,399

Ìý

Other Services

Ìý

Ìý

40,686

Ìý

Ìý

Ìý

29,308

Ìý

Ìý

Ìý

22,093

Ìý

Total revenues

Ìý

Ìý

329,642

Ìý

Ìý

Ìý

309,519

Ìý

Ìý

Ìý

215,492

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

93,235

Ìý

Ìý

Ìý

93,184

Ìý

Ìý

Ìý

65,882

Ìý

Other Services

Ìý

Ìý

35,226

Ìý

Ìý

Ìý

25,066

Ìý

Ìý

Ìý

17,684

Ìý

Depreciation and amortization

Ìý

Ìý

70,529

Ìý

Ìý

Ìý

70,413

Ìý

Ìý

Ìý

46,944

Ìý

Selling, general and administrative

Ìý

Ìý

32,255

Ìý

Ìý

Ìý

31,401

Ìý

Ìý

Ìý

24,824

Ìý

Loss on sale of assets

Ìý

Ìý

9,211

Ìý

Ìý

Ìý

20,409

Ìý

Ìý

Ìý

�

Ìý

Total operating expenses

Ìý

Ìý

240,456

Ìý

Ìý

Ìý

240,473

Ìý

Ìý

Ìý

155,334

Ìý

Income from operations

Ìý

Ìý

89,186

Ìý

Ìý

Ìý

69,046

Ìý

Ìý

Ìý

60,158

Ìý

Other income (expenses):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest expense

Ìý

Ìý

(47,224

)

Ìý

Ìý

(51,280

)

Ìý

Ìý

(39,740

)

Gain on derivatives

Ìý

Ìý

�

Ìý

Ìý

Ìý

17,790

Ìý

Ìý

Ìý

19,757

Ìý

Other expense, net

Ìý

Ìý

(402

)

Ìý

Ìý

(409

)

Ìý

Ìý

(68

)

Total other expenses, net

Ìý

Ìý

(47,626

)

Ìý

Ìý

(33,899

)

Ìý

Ìý

(20,051

)

Income before income taxes

Ìý

Ìý

41,560

Ìý

Ìý

Ìý

35,147

Ìý

Ìý

Ìý

40,107

Ìý

Income tax expense

Ìý

Ìý

10,524

Ìý

Ìý

Ìý

15,547

Ìý

Ìý

Ìý

9,875

Ìý

Net income

Ìý

Ìý

31,036

Ìý

Ìý

Ìý

19,600

Ìý

Ìý

Ìý

30,232

Ìý

Less: Net income attributable to noncontrolling interests

Ìý

Ìý

625

Ìý

Ìý

Ìý

517

Ìý

Ìý

Ìý

�

Ìý

Net income attributable to common shareholders

Ìý

$

30,411

Ìý

Ìý

$

19,083

Ìý

Ìý

$

30,232

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Earnings per share attributable to common shareholders:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

$

0.34

Ìý

Ìý

$

0.21

Ìý

Ìý

$

0.39

Ìý

Diluted

Ìý

$

0.33

Ìý

Ìý

$

0.21

Ìý

Ìý

$

0.39

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average shares outstanding:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

Ìý

87,879

Ìý

Ìý

Ìý

87,011

Ìý

Ìý

Ìý

77,432

Ìý

Diluted

Ìý

Ìý

90,606

Ìý

Ìý

Ìý

89,272

Ìý

Ìý

Ìý

78,102

Ìý

Ìý

KODIAK GAS SERVICES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

(in thousands)

Ìý

Ìý

Ìý

March 31,
2025

Ìý

December 31,
2024

Assets

Ìý

Ìý

Ìý

Ìý

Current assets:

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

$

1,950

Ìý

Ìý

$

4,750

Ìý

Accounts receivable, net

Ìý

Ìý

253,660

Ìý

Ìý

Ìý

253,637

Ìý

Inventories, net

Ìý

Ìý

99,802

Ìý

Ìý

Ìý

103,341

Ìý

Fair value of derivative instruments

Ìý

Ìý

�

Ìý

Ìý

Ìý

3,672

Ìý

Contract assets

Ìý

Ìý

19,888

Ìý

Ìý

Ìý

7,575

Ìý

Prepaid expenses and other current assets

Ìý

Ìý

11,778

Ìý

Ìý

Ìý

10,686

Ìý

Total current assets

Ìý

Ìý

387,078

Ìý

Ìý

Ìý

383,661

Ìý

Property, plant and equipment, net

Ìý

Ìý

3,400,154

Ìý

Ìý

Ìý

3,395,022

Ìý

Operating lease right-of-use assets, net

Ìý

Ìý

51,367

Ìý

Ìý

Ìý

53,754

Ìý

Finance lease right-of-use assets, net

Ìý

Ìý

8,177

Ìý

Ìý

Ìý

5,696

Ìý

Goodwill

Ìý

Ìý

415,213

Ìý

Ìý

Ìý

415,213

Ìý

Identifiable intangible assets, net

Ìý

Ìý

161,040

Ìý

Ìý

Ìý

162,747

Ìý

Fair value of derivative instruments

Ìý

Ìý

11,619

Ìý

Ìý

Ìý

17,544

Ìý

Other assets

Ìý

Ìý

1,474

Ìý

Ìý

Ìý

1,486

Ìý

Total assets

Ìý

$

4,436,122

Ìý

Ìý

$

4,435,123

Ìý

Liabilities and Stockholders� Equity

Ìý

Ìý

Ìý

Ìý

Current liabilities:

Ìý

Ìý

Ìý

Ìý

Accounts payable

Ìý

$

71,724

Ìý

Ìý

$

57,562

Ìý

Accrued liabilities

Ìý

Ìý

179,157

Ìý

Ìý

Ìý

188,732

Ìý

Contract liabilities

Ìý

Ìý

78,988

Ìý

Ìý

Ìý

73,075

Ìý

Total current liabilities

Ìý

Ìý

329,869

Ìý

Ìý

Ìý

319,369

Ìý

Long-term debt, net of unamortized debt issuance cost

Ìý

Ìý

2,588,329

Ìý

Ìý

Ìý

2,581,909

Ìý

Operating lease liabilities

Ìý

Ìý

46,524

Ìý

Ìý

Ìý

49,748

Ìý

Finance lease liabilities

Ìý

Ìý

5,978

Ìý

Ìý

Ìý

3,514

Ìý

Deferred tax liabilities

Ìý

Ìý

108,666

Ìý

Ìý

Ìý

103,826

Ìý

Other liabilities

Ìý

Ìý

899

Ìý

Ìý

Ìý

3,150

Ìý

Total liabilities

Ìý

$

3,080,265

Ìý

Ìý

$

3,061,516

Ìý

Ìý

Ìý

Ìý

Ìý

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

1,311,473

Ìý

Ìý

Ìý

1,305,375

Ìý

Treasury stock, at cost

Ìý

Ìý

(49,956

)

Ìý

Ìý

(40,000

)

Noncontrolling interest

Ìý

Ìý

12,029

Ìý

Ìý

Ìý

13,694

Ìý

Accumulated other comprehensive loss

Ìý

Ìý

(5,684

)

Ìý

Ìý

�

Ìý

Retained earnings

Ìý

Ìý

87,092

Ìý

Ìý

Ìý

93,637

Ìý

Total stockholders� equity

Ìý

Ìý

1,355,857

Ìý

Ìý

Ìý

1,373,607

Ìý

Total liabilities and stockholders� equity

Ìý

$

4,436,122

Ìý

Ìý

$

4,435,123

Ìý

Ìý

KODIAK GAS SERVICES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

(in thousands)

Ìý

Three Months Ended March 31,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Cash flows from operating activities:

Ìý

Ìý

Ìý

Net income

$

31,036

Ìý

Ìý

$

30,232

Ìý

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

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

70,529

Ìý

Ìý

Ìý

46,944

Ìý

Equity compensation expense

Ìý

6,978

Ìý

Ìý

Ìý

2,848

Ìý

Amortization of debt issuance costs

Ìý

3,133

Ìý

Ìý

Ìý

2,643

Ìý

Non-cash lease expense

Ìý

2,555

Ìý

Ìý

Ìý

1,200

Ìý

Provision for credit losses

Ìý

�

Ìý

Ìý

Ìý

85

Ìý

Inventory reserve

Ìý

123

Ìý

Ìý

Ìý

126

Ìý

Loss on sale of assets

Ìý

9,211

Ìý

Ìý

Ìý

�

Ìý

Change in fair value of derivatives

Ìý

�

Ìý

Ìý

Ìý

(14,241

)

Amortization of interest rate swap

Ìý

2,426

Ìý

Ìý

Ìý

�

Ìý

Deferred tax provision

Ìý

7,016

Ìý

Ìý

Ìý

6,261

Ìý

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

Ìý

Ìý

Ìý

Accounts receivable

Ìý

(23

)

Ìý

Ìý

(30,130

)

Inventories

Ìý

3,416

Ìý

Ìý

Ìý

(6,794

)

Contract assets

Ìý

(12,313

)

Ìý

Ìý

(906

)

Prepaid expenses and other current assets

Ìý

(1,235

)

Ìý

Ìý

5,103

Ìý

Accounts payable

Ìý

2,182

Ìý

Ìý

Ìý

(2,324

)

Accrued and other liabilities

Ìý

(16,258

)

Ìý

Ìý

5,872

Ìý

Contract liabilities

Ìý

5,913

Ìý

Ìý

Ìý

4,623

Ìý

Other assets

Ìý

(361

)

Ìý

Ìý

�

Ìý

Net cash provided by operating activities

Ìý

114,328

Ìý

Ìý

Ìý

51,542

Ìý

Cash flows from investing activities:

Ìý

Ìý

Ìý

Purchase of property, plant and equipment

Ìý

(77,553

)

Ìý

Ìý

(60,153

)

Proceeds from sale of assets

Ìý

9,376

Ìý

Ìý

Ìý

�

Ìý

Other

Ìý

�

Ìý

Ìý

Ìý

3

Ìý

Net cash used for investing activities

Ìý

(68,177

)

Ìý

Ìý

(60,150

)

Cash flows from financing activities:

Ìý

Ìý

Ìý

Borrowings on debt instruments

Ìý

347,491

Ìý

Ìý

Ìý

1,008,476

Ìý

Payments on debt instruments

Ìý

(344,204

)

Ìý

Ìý

(957,975

)

Principal payments on other borrowings

Ìý

(1,950

)

Ìý

Ìý

�

Ìý

Payment of debt issuance cost

Ìý

�

Ìý

Ìý

Ìý

(7,594

)

Principal payments on finance leases

Ìý

(719

)

Ìý

Ìý

�

Ìý

Offering costs

Ìý

�

Ìý

Ìý

Ìý

(446

)

Dividends paid to stockholders

Ìý

(36,445

)

Ìý

Ìý

(29,815

)

Repurchase of common shares

Ìý

(9,956

)

Ìý

Ìý

�

Ìý

Cash paid for shares withheld to cover taxes

Ìý

(2,827

)

Ìý

Ìý

(294

)

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

Ìý

16

Ìý

Ìý

Ìý

�

Ìý

Distributions to noncontrolling interest

Ìý

(357

)

Ìý

Ìý

�

Ìý

Net cash provided by (used for) financing activities

Ìý

(48,951

)

Ìý

Ìý

12,352

Ìý

Net increase (decrease) in cash and cash equivalents

Ìý

(2,800

)

Ìý

Ìý

3,744

Ìý

Cash and cash equivalents - beginning of period

Ìý

4,750

Ìý

Ìý

Ìý

5,562

Ìý

Cash and cash equivalents - end of period

$

1,950

Ìý

Ìý

$

9,306

Ìý

Ìý

KODIAK GAS SERVICES, INC.

RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA

(UNAUDITED)

(in thousands, excluding percentages)

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

March 31,
2025

Ìý

December 31,
2024

Ìý

March 31,
2024

Net income

Ìý

$

31,036

Ìý

Ìý

$

19,600

Ìý

Ìý

$

30,232

Ìý

Interest expense

Ìý

Ìý

47,224

Ìý

Ìý

Ìý

51,280

Ìý

Ìý

Ìý

39,740

Ìý

Income tax expense

Ìý

Ìý

10,524

Ìý

Ìý

Ìý

15,547

Ìý

Ìý

Ìý

9,875

Ìý

Depreciation and amortization

Ìý

Ìý

70,529

Ìý

Ìý

Ìý

70,413

Ìý

Ìý

Ìý

46,944

Ìý

Gain on derivatives

Ìý

Ìý

�

Ìý

Ìý

Ìý

(17,790

)

Ìý

Ìý

(19,757

)

Equity compensation expense

Ìý

Ìý

6,978

Ìý

Ìý

Ìý

5,594

Ìý

Ìý

Ìý

2,848

Ìý

Severance expense (1)

Ìý

Ìý

376

Ìý

Ìý

Ìý

(712

)

Ìý

Ìý

�

Ìý

Transaction expenses (2)

Ìý

Ìý

1,786

Ìý

Ìý

Ìý

4,731

Ìý

Ìý

Ìý

7,880

Ìý

Loss on sale of assets

Ìý

Ìý

9,211

Ìý

Ìý

Ìý

20,409

Ìý

Ìý

Ìý

�

Ìý

Adjusted EBITDA

Ìý

$

177,664

Ìý

Ìý

$

169,072

Ìý

Ìý

$

117,762

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income percentage

Ìý

Ìý

9.4

%

Ìý

Ìý

6.3

%

Ìý

Ìý

14.0

%

Adjusted EBITDA percentage

Ìý

Ìý

53.9

%

Ìý

Ìý

54.6

%

Ìý

Ìý

54.6

%

(1)

Represents severance expense related to the CSI acquisition.

Ìý

(2)

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

Ìý

Ìý

KODIAK GAS SERVICES, INC.

RECONCILIATION OF ADJUSTED GROSS MARGIN TO GROSS MARGIN

(UNAUDITED)

(in thousands, excluding percentages)

Ìý

Contract Services

Ìý

Ìý

Three Months Ended

Ìý

Ìý

March 31,
2025

Ìý

December 31,
2024

Ìý

March 31,
2024

Total revenues

Ìý

$

288,956

Ìý

Ìý

$

280,211

Ìý

Ìý

$

193,399

Ìý

Cost of operations (excluding depreciation and amortization)

Ìý

Ìý

(93,235

)

Ìý

Ìý

(93,184

)

Ìý

Ìý

(65,882

)

Depreciation and amortization

Ìý

Ìý

(70,529

)

Ìý

Ìý

(70,413

)

Ìý

Ìý

(46,944

)

Gross margin

Ìý

$

125,192

Ìý

Ìý

$

116,614

Ìý

Ìý

$

80,573

Ìý

Gross margin percentage

Ìý

Ìý

43.3

%

Ìý

Ìý

41.6

%

Ìý

Ìý

41.7

%

Depreciation and amortization

Ìý

Ìý

70,529

Ìý

Ìý

Ìý

70,413

Ìý

Ìý

Ìý

46,944

Ìý

Adjusted gross margin

Ìý

$

195,721

Ìý

Ìý

$

187,027

Ìý

Ìý

$

127,517

Ìý

Adjusted gross margin percentage

Ìý

Ìý

67.7

%

Ìý

Ìý

66.7

%

Ìý

Ìý

65.9

%

Other Services

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

March 31,
2025

Ìý

December 31,
2024

Ìý

March 31,
2024

Total revenues

Ìý

$

40,686

Ìý

Ìý

$

29,308

Ìý

Ìý

$

22,093

Ìý

Cost of operations (excluding depreciation and amortization)

Ìý

Ìý

(35,226

)

Ìý

Ìý

(25,066

)

Ìý

Ìý

(17,684

)

Depreciation and amortization

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Gross margin

Ìý

$

5,460

Ìý

Ìý

$

4,242

Ìý

Ìý

$

4,409

Ìý

Gross margin percentage

Ìý

Ìý

13.4

%

Ìý

Ìý

14.5

%

Ìý

Ìý

20.0

%

Depreciation and amortization

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Adjusted gross margin

Ìý

$

5,460

Ìý

Ìý

$

4,242

Ìý

Ìý

$

4,409

Ìý

Adjusted gross margin percentage

Ìý

Ìý

13.4

%

Ìý

Ìý

14.5

%

Ìý

Ìý

20.0

%

Ìý

KODIAK GAS SERVICES, INC.

RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO DISCRETIONARY CASH FLOW AND FREE CASH FLOW

(UNAUDITED)

(in thousands)

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

March 31,
2025

Ìý

December 31,
2024

Ìý

March 31,
2024

Net cash provided by operating activities

Ìý

$

114,328

Ìý

Ìý

$

118,485

Ìý

Ìý

$

51,542

Ìý

Maintenance capital expenditures

Ìý

Ìý

(16,407

)

Ìý

Ìý

(14,858

)

Ìý

Ìý

(10,642

)

Severance expense (1)

Ìý

Ìý

376

Ìý

Ìý

Ìý

(712

)

Ìý

Ìý

�

Ìý

Transaction expenses (2)

Ìý

Ìý

1,786

Ìý

Ìý

Ìý

4,731

Ìý

Ìý

Ìý

7,880

Ìý

Change in operating assets and liabilities

Ìý

Ìý

18,679

Ìý

Ìý

Ìý

1,732

Ìý

Ìý

Ìý

24,556

Ìý

Other (3)

Ìý

Ìý

(2,678

)

Ìý

Ìý

(1,688

)

Ìý

Ìý

(1,411

)

Discretionary cash flow

Ìý

$

116,084

Ìý

Ìý

$

107,690

Ìý

Ìý

$

71,925

Ìý

Growth capital expenditures (4)(5)

Ìý

Ìý

(55,983

)

Ìý

Ìý

(44,693

)

Ìý

Ìý

(52,221

)

Other capital expenditures (4)

Ìý

Ìý

(22,258

)

Ìý

Ìý

(26,393

)

Ìý

Ìý

(7,180

)

Proceeds from sale of assets

Ìý

Ìý

9,376

Ìý

Ìý

Ìý

20,053

Ìý

Ìý

Ìý

�

Ìý

Free cash flow

Ìý

$

47,219

Ìý

Ìý

$

56,657

Ìý

Ìý

$

12,524

(1)

Represents severance expense related to the CSI acquisition.

Ìý

Ìý

(2)

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

Ìý

Ìý

(3)

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

Ìý

Ìý

(4)

For the three months ended March 31, 2025, December 31, 2024, and March 31, 2024, growth and other capital expenditures includes a $14.1 million increase, an $11.1 million increase and a $9.9 million increase in accrued capital expenditures, respectively.

Ìý

Ìý

(5)

For the three months ended March 31, 2025, December 31, 2024, and March 31, 2024, growth capital expenditures includes a non-cash increase in the sales tax accrual on compression equipment purchases of $1.2 million, $0.8 million and $0.3 million, 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

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

2.78B
55.99M
0.66%
96.34%
4.3%
Oil & Gas Equipment & Services
Natural Gas Transmission
United States
THE WOODLANDS