Free Trial
The Market Does Not Wait. MarketBeat All Access for Just $149
  • 0Days
  • 0Hours
  • 0Minutes
  • 0Seconds
Get the Deal
Claim MarketBeat All Access Sale Promotion

Flowco (FLOC) Financials

Flowco logo
$27.29 -0.11 (-0.41%)
Closing price 05/22/2026 03:59 PM Eastern
Extended Trading
$27.26 -0.03 (-0.11%)
As of 05/22/2026 05:36 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Compare
Annual Income Statements for Flowco

Annual Income Statements for Flowco

This table shows Flowco's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 0.00 0.00 41
Consolidated Net Income / (Loss)		 58 80 132
Net Income / (Loss) Continuing Operations		 58 80 132
Total Pre-Tax Income 		58 81 131
Total Operating Income		 78 117 149
Total Gross Profit		 181 345 528
Total Revenue		 243 535 760
Operating Revenue		 243 535 760
Total Cost of Revenue		 63 190 232
Operating Cost of Revenue		 63 190 232
Total Operating Expenses		 102 229 378
Selling, General & Admin Expense		 15 62 119
Depreciation Expense		 44 91 145
Other Operating Expenses / (Income)		 42 74 114
Other Special Charges / (Income)		 1.17 0.80 0.74
Total Other Income / (Expense), net		 -20 -35 -18
Interest Expense		 19 33 19
Other Income / (Expense), net		 -0.91 -2.76 0.74
Income Tax Expense		 0.38 1.17 -0.84
Net Income / (Loss) Attributable to Noncontrolling Interest		 0.00 0.00 90
Basic Earnings per Share		 $0.00 $0.00 $1.53
Weighted Average Basic Shares Outstanding		 0.00 0.00 26.98M
Diluted Earnings per Share		 $0.00 $0.00 $1.24
Weighted Average Diluted Shares Outstanding		 0.00 0.00 90.67M
Weighted Average Basic & Diluted Shares Outstanding		 - - 89.66M

Quarterly Income Statements for Flowco

This table shows Flowco's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders		 0.00 0.00 0.00 - 6.17 5.47 13 17 7.44
Consolidated Net Income / (Loss)		 17 20 21 22 27 27 34 43 27
Net Income / (Loss) Continuing Operations		 17 20 21 22 27 27 34 43 27
Total Pre-Tax Income 		17 20 21 23 30 31 32 38 31
Total Operating Income		 22 28 33 34 35 37 35 42 36
Total Gross Profit		 50 62 114 120 127 131 132 138 147
Total Revenue		 67 93 189 186 192 193 177 197 210
Operating Revenue		 67 93 189 186 192 193 177 197 210
Total Cost of Revenue		 17 32 76 66 66 63 45 59 62
Operating Cost of Revenue		 17 32 76 66 66 63 45 59 62
Total Operating Expenses		 28 34 81 86 91 94 97 96 111
Selling, General & Admin Expense		 4.48 6.72 25 26 31 33 29 26 36
Depreciation Expense		 12 14 31 34 34 33 39 39 41
Other Operating Expenses / (Income)		 11 13 25 26 27 28 29 31 33
Other Special Charges / (Income)		 0.39 0.27 0.07 0.07 -0.05 0.07 0.23 0.49 0.31
Total Other Income / (Expense), net		 -4.91 -7.45 -12 -11 -5.63 -5.89 -2.53 -4.15 -4.81
Interest Expense		 4.81 5.51 12 10 5.37 6.45 2.76 4.37 4.35
Other Income / (Expense), net		 -0.10 -1.94 0.23 -0.94 -0.27 0.56 0.23 0.22 -0.46
Income Tax Expense		 0.13 0.17 0.40 0.47 2.65 3.88 -2.21 -5.16 4.03
Net Income / (Loss) Attributable to Noncontrolling Interest		 0.00 0.00 0.00 - 21 22 22 26 20
Basic Earnings per Share		 $0.00 $0.00 $0.00 - $0.24 $0.21 $0.46 $0.86 $0.24
Weighted Average Basic Shares Outstanding		 0.00 0.00 0.00 0.00 25.72M 25.73M 27.45M 26.98M 31.62M
Diluted Earnings per Share		 $0.00 $0.00 $0.00 - $0.24 $0.21 $0.32 $0.71 $0.23
Weighted Average Diluted Shares Outstanding		 0.00 0.00 0.00 0.00 26.19M 26.20M 90.66M 90.67M 32.72M
Weighted Average Basic & Diluted Shares Outstanding		 - - - 0.00 90.55M 90.56M 89.65M 89.66M 90.35M
Cash Dividends to Common per Share		 - - - - - $0.08 $0.08 - $0.08

Annual Cash Flow Statements for Flowco

This table details how cash moves in and out of Flowco's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents		 0.00 4.62 -0.09
Net Cash From Operating Activities		 82 179 294
Net Cash From Continuing Operating Activities		 82 179 294
Net Income / (Loss) Continuing Operations		 58 80 132
Consolidated Net Income / (Loss)		 58 80 132
Depreciation Expense		 44 91 145
Amortization Expense		 0.91 5.04 11
Non-Cash Adjustments To Reconcile Net Income		 4.08 5.90 16
Changes in Operating Assets and Liabilities, net		 -25 -2.67 -8.82
Net Cash From Investing Activities		 -43 -94 -200
Net Cash From Continuing Investing Activities		 -43 -94 -200
Purchase of Property, Plant & Equipment		 -44 -97 -199
Acquisitions		 0.00 0.00 -0.55
Sale of Property, Plant & Equipment		 0.84 0.17 0.47
Divestitures		 0.00 3.09 0.00
Other Investing Activities, net		 0.00 -0.19 -0.57
Net Cash From Financing Activities		 -39 -80 -95
Net Cash From Continuing Financing Activities		 -39 -80 -95
Repayment of Debt		 -174 -303 -1,115
Repurchase of Common Equity		 0.00 0.00 -17
Payment of Dividends		 -53 -231 -35
Issuance of Debt		 188 460 647
Issuance of Common Equity		 0.00 0.00 462
Other Financing Activities, net		 -1.53 -6.79 -36
Cash Interest Paid		 19 29 16
Cash Income Taxes Paid		 0.00 0.00 5.10

Quarterly Cash Flow Statements for Flowco

This table details how cash moves in and out of Flowco's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents		 0.86 4.19 18 -19 -3.93 8.60 -2.05 -2.71 13
Net Cash From Operating Activities		 28 22 67 62 43 82 82 87 79
Net Cash From Continuing Operating Activities		 28 22 67 62 43 82 82 87 79
Net Income / (Loss) Continuing Operations		 17 20 21 22 27 27 34 43 27
Consolidated Net Income / (Loss)		 17 20 21 22 27 27 34 43 27
Depreciation Expense		 12 14 31 34 34 33 39 39 41
Amortization Expense		 0.28 0.44 1.97 2.35 2.39 2.30 2.95 3.54 2.88
Non-Cash Adjustments To Reconcile Net Income		 0.29 1.64 -2.18 6.15 3.89 5.30 -5.33 9.82 4.66
Changes in Operating Assets and Liabilities, net		 -1.23 -14 16 -3.03 -25 14 12 -7.77 2.22
Net Cash From Investing Activities		 -15 -9.62 -35 -36 -28 -36 -112 -24 -188
Net Cash From Continuing Investing Activities		 -15 -9.62 -35 -36 -28 -36 -112 -24 -188
Purchase of Property, Plant & Equipment		 -15 -13 -35 -35 -28 -36 -111 -24 -26
Acquisitions		 - - - - 0.00 - - - -162
Sale of Property, Plant & Equipment		 0.03 - 0.13 0.01 0.21 0.06 0.16 0.03 0.00
Divestitures		 - - - - 0.00 - - - 0.00
Other Investing Activities, net		 0.00 - -0.06 -0.13 -0.02 -0.08 -0.34 -0.14 -0.13
Net Cash From Financing Activities		 -13 -8.13 -14 -45 -19 -38 28 -66 122
Net Cash From Continuing Financing Activities		 -13 -8.13 -14 -45 -19 -38 28 -66 122
Repayment of Debt		 0.00 -51 -118 -133 -580 -142 -200 -208 -309
Repurchase of Common Equity		 0.00 - - - -2.03 -0.42 -15 - -17
Payment of Dividends		 -17 -14 -100 -100 0.00 -21 -7.26 -7.17 -17
Issuance of Debt		 5.36 57 205 192 125 128 256 153 469
Issuance of Common Equity		 0.00 - - - 462 - - - 0.00
Other Financing Activities, net		 -0.99 -0.34 -1.17 -4.29 -24 -2.56 -5.64 -3.80 -4.06

Annual Balance Sheets for Flowco

This table presents Flowco's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2024 2025
Period end date 12/31/2024 12/31/2025
Total Assets		 1,589 1,646
Total Current Assets		 286 260
Cash & Equivalents		 4.62 4.52
Accounts Receivable		 120 100
Inventories, net		 151 150
Prepaid Expenses		 9.98 5.62
Plant, Property, & Equipment, net		 703 798
Total Noncurrent Assets		 600 589
Noncurrent Note & Lease Receivables		 22 26
Goodwill		 250 250
Intangible Assets		 303 273
Noncurrent Deferred & Refundable Income Taxes		 0.00 17
Other Noncurrent Operating Assets		 26 23
Total Liabilities & Shareholders' Equity		 1,589 1,646
Total Liabilities		 750 288
Total Current Liabilities		 88 78
Accounts Payable		 31 23
Accrued Expenses		 34 27
Current Deferred Revenue		 8.00 7.38
Other Current Liabilities		 7.84 21
Total Noncurrent Liabilities		 662 210
Long-Term Debt		 636 168
Capital Lease Obligations		 26 11
Noncurrent Deferred & Payable Income Tax Liabilities		 0.00 22
Other Noncurrent Operating Liabilities		 - 9.78
Commitments & Contingencies		 0.00 0.00
Redeemable Noncontrolling Interest		 0.00 1,129
Total Equity & Noncontrolling Interests		 839 229
Total Preferred & Common Equity		 0.00 229
Total Common Equity		 839 229
Common Stock		 839 69
Retained Earnings		 0.00 159

Quarterly Balance Sheets for Flowco

This table presents Flowco's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets		 1,606 1,606 1,686 1,898
Total Current Assets		 297 292 293 356
Cash & Equivalents		 0.69 9.29 7.24 17
Accounts Receivable		 134 123 119 146
Inventories, net		 157 151 159 186
Prepaid Expenses		 5.00 9.37 7.67 6.25
Plant, Property, & Equipment, net		 707 718 801 854
Total Noncurrent Assets		 602 596 592 688
Noncurrent Note & Lease Receivables		 23 26 27 25
Goodwill		 250 250 250 305
Intangible Assets		 295 287 281 316
Noncurrent Deferred & Refundable Income Taxes		 10 10 12 20
Other Noncurrent Operating Assets		 24 23 22 22
Total Liabilities & Shareholders' Equity		 1,606 1,606 1,686 1,898
Total Liabilities		 300 291 365 554
Total Current Liabilities		 86 90 101 115
Accounts Payable		 32 33 32 45
Accrued Expenses		 27 30 36 32
Current Deferred Revenue		 7.58 5.92 13 17
Other Current Liabilities		 20 20 20 21
Total Noncurrent Liabilities		 214 201 264 439
Long-Term Debt		 181 167 223 328
Capital Lease Obligations		 9.93 12 12 9.85
Noncurrent Deferred & Payable Income Tax Liabilities		 12 12 20 92
Other Noncurrent Operating Liabilities		 11 9.62 9.45 8.73
Commitments & Contingencies		 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest		 1,676 1,165 950 1,008
Total Equity & Noncontrolling Interests		 -370 150 371 336
Total Preferred & Common Equity		 -370 150 371 336
Total Common Equity		 -370 150 371 336
Common Stock		 0.01 18 56 336
Retained Earnings		 -370 132 315 0.00

Annual Metrics And Ratios for Flowco

This table displays calculated financial ratios and metrics derived from Flowco's official financial filings.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Growth Metrics		 - - -
Revenue Growth		 0.00% 119.99% 41.93%
EBITDA Growth		 0.00% 71.82% 45.68%
EBIT Growth		 0.00% 47.22% 31.38%
NOPAT Growth		 0.00% 47.85% 30.34%
Net Income Growth		 0.00% 38.15% 64.06%
EPS Growth		 0.00% 0.00% 0.00%
Operating Cash Flow Growth		 0.00% 119.13% 64.10%
Free Cash Flow Firm Growth		 0.00% 0.00% 108.73%
Invested Capital Growth		 0.00% 0.00% 1.91%
Revenue Q/Q Growth		 0.00% 0.00% 0.00%
EBITDA Q/Q Growth		 0.00% 0.00% 0.00%
EBIT Q/Q Growth		 0.00% 0.00% 0.00%
NOPAT Q/Q Growth		 0.00% 0.00% 0.00%
Net Income Q/Q Growth		 0.00% 0.00% 0.00%
EPS Q/Q Growth		 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth		 0.00% 0.00% 0.00%
Free Cash Flow Firm Q/Q Growth		 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth		 0.00% 0.00% -1.08%
Profitability Metrics		 - - -
Gross Margin		 74.27% 64.52% 69.43%
EBITDA Margin		 50.20% 39.21% 40.25%
Operating Margin		 32.19% 21.81% 19.61%
EBIT Margin		 31.82% 21.29% 19.71%
Profit (Net Income) Margin		 23.87% 14.99% 17.33%
Tax Burden Percent		 99.35% 98.56% 100.64%
Interest Burden Percent		 75.52% 71.43% 87.35%
Effective Tax Rate		 0.65% 1.44% -0.64%
Return on Invested Capital (ROIC)		 0.00% 15.31% 9.88%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.00% 4.83% 5.51%
Return on Net Nonoperating Assets (RNNOA)		 0.00% 3.82% 2.10%
Return on Equity (ROE)		 0.00% 19.13% 11.98%
Cash Return on Invested Capital (CROIC)		 0.00% -184.69% 7.99%
Operating Return on Assets (OROA)		 0.00% 7.17% 9.26%
Return on Assets (ROA)		 0.00% 5.05% 8.14%
Return on Common Equity (ROCE)		 0.00% 19.13% 5.82%
Return on Equity Simple (ROE_SIMPLE)		 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)		 78 115 150
NOPAT Margin		 31.98% 21.50% 19.74%
Net Nonoperating Expense Percent (NNEP)		 0.00% 10.48% 4.37%
Return On Investment Capital (ROIC_SIMPLE)		 - 7.63% 36.82%
Cost of Revenue to Revenue		 25.73% 35.48% 30.57%
SG&A Expenses to Revenue		 6.25% 11.67% 15.61%
R&D to Revenue		 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 42.08% 42.71% 49.82%
Earnings before Interest and Taxes (EBIT)		 77 114 150
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 122 210 306
Valuation Ratios		 - - -
Price to Book Value (P/BV)		 0.00 0.51 7.41
Price to Tangible Book Value (P/TBV)		 0.00 1.49 0.00
Price to Revenue (P/Rev)		 1.76 0.80 2.23
Price to Earnings (P/E)		 0.00 0.00 40.89
Dividend Yield		 0.00% 0.00% 1.29%
Earnings Yield		 0.00% 0.00% 2.45%
Enterprise Value to Invested Capital (EV/IC)		 0.00 0.73 1.96
Enterprise Value to Revenue (EV/Rev)		 0.00 2.04 3.94
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 5.20 9.80
Enterprise Value to EBIT (EV/EBIT)		 0.00 9.58 20.01
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 9.49 19.98
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 6.08 10.18
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 24.72
Leverage & Solvency		 - - -
Debt to Equity		 0.00 0.80 0.13
Long-Term Debt to Equity		 0.00 0.79 0.13
Financial Leverage		 0.00 0.79 0.38
Leverage Ratio		 0.00 1.89 1.47
Compound Leverage Factor		 0.00 1.35 1.29
Debt to Total Capital		 0.00% 44.35% 11.63%
Short-Term Debt to Total Capital		 0.00% 0.45% 0.00%
Long-Term Debt to Total Capital		 0.00% 43.90% 11.63%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 73.49%
Common Equity to Total Capital		 0.00% 55.65% 14.88%
Debt to EBITDA		 0.00 3.19 0.58
Net Debt to EBITDA		 0.00 3.16 0.57
Long-Term Debt to EBITDA		 0.00 3.15 0.58
Debt to NOPAT		 0.00 5.81 1.19
Net Debt to NOPAT		 0.00 5.77 1.16
Long-Term Debt to NOPAT		 0.00 5.75 1.19
Altman Z-Score		 0.00 1.07 4.55
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 51.40%
Liquidity Ratios		 - - -
Current Ratio		 0.00 3.26 3.34
Quick Ratio		 0.00 1.42 1.35
Cash Flow Metrics		 - - -
Free Cash Flow to Firm (FCFF)		 0.00 -1,388 121
Operating Cash Flow to CapEx		 191.84% 184.31% 148.20%
Free Cash Flow to Firm to Interest Expense		 0.00 -42.63 6.40
Operating Cash Flow to Interest Expense		 4.32 5.51 15.54
Operating Cash Flow Less CapEx to Interest Expense		 2.07 2.52 5.06
Efficiency Ratios		 - - -
Asset Turnover		 0.00 0.34 0.47
Accounts Receivable Turnover		 0.00 4.45 6.88
Inventory Turnover		 0.00 1.26 1.54
Fixed Asset Turnover		 0.00 0.76 1.01
Accounts Payable Turnover		 0.00 6.06 8.58
Days Sales Outstanding (DSO)		 0.00 82.07 53.05
Days Inventory Outstanding (DIO)		 0.00 290.53 236.38
Days Payable Outstanding (DPO)		 0.00 60.19 42.56
Cash Conversion Cycle (CCC)		 0.00 312.41 246.87
Capital & Investment Metrics		 - - -
Invested Capital		 0.00 1,503 1,532
Invested Capital Turnover		 0.00 0.71 0.50
Increase / (Decrease) in Invested Capital		 0.00 1,503 29
Enterprise Value (EV)		 0.00 1,091 2,996
Market Capitalization		 427 427 1,693
Book Value per Share		 $0.00 $47.14 $2.55
Tangible Book Value per Share		 $0.00 $16.12 ($3.28)
Total Capital		 0.00 1,508 1,537
Total Debt		 0.00 669 179
Total Long-Term Debt		 0.00 662 179
Net Debt		 0.00 664 174
Capital Expenditures (CapEx)		 43 97 199
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 0.00 201 178
Debt-free Net Working Capital (DFNWC)		 0.00 205 182
Net Working Capital (NWC)		 0.00 198 182
Net Nonoperating Expense (NNE)		 20 35 18
Net Nonoperating Obligations (NNO)		 0.00 664 174
Total Depreciation and Amortization (D&A)		 45 96 156
Debt-free, Cash-free Net Working Capital to Revenue		 0.00% 37.46% 23.38%
Debt-free Net Working Capital to Revenue		 0.00% 38.32% 23.98%
Net Working Capital to Revenue		 0.00% 37.05% 23.98%
Earnings Adjustments		 - - -
Adjusted Basic Earnings per Share		 $0.00 $0.00 $1.53
Adjusted Weighted Average Basic Shares Outstanding		 0.00 0.00 26.98M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 $1.24
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 0.00 90.67M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 0.00 89.66M
Normalized Net Operating Profit after Tax (NOPAT)		 79 116 105
Normalized NOPAT Margin		 32.46% 21.64% 13.80%
Pre Tax Income Margin		 24.03% 15.21% 17.22%
Debt Service Ratios		 - - -
EBIT to Interest Expense		 4.08 3.50 7.91
NOPAT to Interest Expense		 4.11 3.53 7.92
EBIT Less CapEx to Interest Expense		 1.83 0.51 -2.58
NOPAT Less CapEx to Interest Expense		 1.85 0.54 -2.57
Payout Ratios		 - - -
Dividend Payout Ratio		 90.38% 287.25% 26.80%
Augmented Payout Ratio		 90.38% 287.25% 40.06%

Quarterly Metrics And Ratios for Flowco

This table displays calculated financial ratios and metrics derived from Flowco's official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding		 - - - - - - - - 89,662,755.00
DEI Adjusted Shares Outstanding		 - - - - - - - - 89,662,755.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - - - - 0.08
Growth Metrics		 - - - - - - - - -
Revenue Growth		 0.00% 0.00% 0.00% 0.00% 188.33% 107.29% -6.56% 6.03% 8.93%
EBITDA Growth		 0.00% 0.00% 0.00% 0.00% 109.77% 81.01% 16.82% 21.02% 12.08%
EBIT Growth		 0.00% 0.00% 0.00% 0.00% 58.45% 46.26% 5.13% 27.96% 2.21%
NOPAT Growth		 0.00% 0.00% 0.00% 0.00% 45.88% 18.34% 14.57% 43.60% -1.64%
Net Income Growth		 0.00% 0.00% 0.00% 0.00% 57.38% 36.20% 66.00% 92.45% 1.51%
EPS Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -4.17%
Operating Cash Flow Growth		 0.00% 0.00% 0.00% 0.00% 50.71% 274.59% 23.02% 40.21% 84.98%
Free Cash Flow Firm Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 90.65%
Invested Capital Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.91% 11.27%
Revenue Q/Q Growth		 0.00% 39.72% 103.16% -1.78% 0.00% 0.45% -8.42% 11.46% 6.25%
EBITDA Q/Q Growth		 0.00% 18.44% 62.54% 6.10% 0.00% 2.20% 4.91% 9.91% -4.89%
EBIT Q/Q Growth		 0.00% 16.43% 28.58% -0.45% 0.00% 7.47% -7.58% 21.17% -15.08%
NOPAT Q/Q Growth		 0.00% 24.54% 17.49% 2.94% 0.00% 1.03% 13.75% 29.02% -33.66%
Net Income Q/Q Growth		 0.00% 16.86% 2.81% 8.19% 0.00% 1.14% 25.30% 25.42% -36.13%
EPS Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 52.38% 121.88% -67.61%
Operating Cash Flow Q/Q Growth		 0.00% -22.30% 205.57% -7.25% 0.00% 93.14% 0.35% 5.71% -9.71%
Free Cash Flow Firm Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.78% -4.10% 101.25% -821.59%
Invested Capital Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% -0.74% 4.32% -1.08% 8.63%
Profitability Metrics		 - - - - - - - - -
Gross Margin		 74.62% 66.09% 60.11% 64.59% 65.91% 67.61% 74.63% 69.99% 70.22%
EBITDA Margin		 51.14% 43.35% 34.68% 37.47% 37.21% 37.85% 43.36% 42.76% 38.28%
Operating Margin		 33.32% 29.72% 17.37% 18.24% 18.37% 19.21% 19.55% 21.28% 17.32%
EBIT Margin		 33.16% 27.64% 17.49% 17.73% 18.23% 19.50% 19.68% 21.40% 17.10%
Profit (Net Income) Margin		 25.76% 21.55% 10.90% 12.01% 14.06% 14.16% 19.37% 21.80% 13.10%
Tax Burden Percent		 99.23% 99.15% 98.12% 97.94% 91.08% 87.58% 106.89% 113.65% 87.20%
Interest Burden Percent		 78.27% 78.63% 63.52% 69.16% 84.70% 82.89% 92.08% 89.64% 87.87%
Effective Tax Rate		 0.77% 0.85% 1.88% 2.06% 8.92% 12.42% -6.89% -13.65% 12.80%
Return on Invested Capital (ROIC)		 0.00% 0.00% 0.00% 6.36% 0.00% 0.00% 0.00% 12.11% 7.43%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.00% 0.00% 0.00% 4.72% 0.00% 0.00% 0.00% 10.98% 5.78%
Return on Net Nonoperating Assets (RNNOA)		 0.00% 0.00% 0.00% 3.74% 0.00% 0.00% 0.00% 4.19% 1.12%
Return on Equity (ROE)		 0.00% 0.00% 0.00% 10.10% 0.00% 0.00% 0.00% 16.30% 8.54%
Cash Return on Invested Capital (CROIC)		 0.00% 0.00% 0.00% -92.35% 0.00% 0.00% 0.00% 7.99% -1.21%
Operating Return on Assets (OROA)		 0.00% 0.00% 0.00% 5.97% 0.00% 0.00% 0.00% 10.05% 7.58%
Return on Assets (ROA)		 0.00% 0.00% 0.00% 4.05% 0.00% 0.00% 0.00% 10.24% 5.81%
Return on Common Equity (ROCE)		 0.00% 0.00% 0.00% 10.10% 0.00% 0.00% 0.00% 7.92% -0.11%
Return on Equity Simple (ROE_SIMPLE)		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)		 22 27 32 33 32 33 37 48 32
NOPAT Margin		 33.06% 29.47% 17.04% 17.86% 16.73% 16.82% 20.90% 24.19% 15.10%
Net Nonoperating Expense Percent (NNEP)		 0.00% 0.00% 0.00% 1.64% 5.39% 6.07% 2.38% 1.13% 1.64%
Return On Investment Capital (ROIC_SIMPLE)		 - - - 2.20% -17.96% 9.87% 6.10% 11.71% 4.70%
Cost of Revenue to Revenue		 25.38% 33.91% 39.89% 35.41% 34.09% 32.39% 25.37% 30.01% 29.78%
SG&A Expenses to Revenue		 6.71% 7.21% 13.21% 14.11% 15.87% 16.92% 16.38% 13.38% 17.41%
R&D to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 41.30% 36.37% 42.74% 46.36% 47.55% 48.40% 55.08% 48.71% 52.90%
Earnings before Interest and Taxes (EBIT)		 22 26 33 33 35 38 35 42 36
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 34 40 66 70 72 73 77 84 80
Valuation Ratios		 - - - - - - - - -
Price to Book Value (P/BV)		 0.00 0.00 0.00 0.51 0.00 3.10 3.63 7.41 2.00
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.00 1.49 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)		 0.00 0.00 0.00 0.80 0.00 0.00 0.00 2.23 0.87
Price to Earnings (P/E)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 40.89 15.80
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.45% 1.08% 1.29% 1.55%
Earnings Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.45% 6.33%
Enterprise Value to Invested Capital (EV/IC)		 0.00 0.00 0.00 0.73 0.00 1.21 1.63 1.96 1.20
Enterprise Value to Revenue (EV/Rev)		 0.00 0.00 0.00 2.04 0.00 0.00 0.00 3.94 2.58
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 0.00 5.20 0.00 0.00 0.00 9.80 6.37
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00 9.58 0.00 0.00 0.00 20.01 13.30
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00 9.49 0.00 0.00 0.00 19.98 13.40
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 0.00 0.00 6.08 0.00 0.00 0.00 10.18 6.06
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 24.72 0.00
Leverage & Solvency		 - - - - - - - - -
Debt to Equity		 0.00 0.00 0.00 0.80 0.15 0.14 0.18 0.13 0.25
Long-Term Debt to Equity		 0.00 0.00 0.00 0.79 0.15 0.14 0.18 0.13 0.25
Financial Leverage		 0.00 0.00 0.00 0.79 0.15 0.13 0.17 0.38 0.19
Leverage Ratio		 0.00 0.00 0.00 1.89 1.23 1.22 1.28 1.47 1.32
Compound Leverage Factor		 0.00 0.00 0.00 1.31 1.04 1.01 1.18 1.32 1.16
Debt to Total Capital		 0.00% 0.00% 0.00% 44.35% 12.76% 11.98% 15.09% 11.63% 20.09%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.45% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital		 0.00% 0.00% 0.00% 43.90% 12.76% 11.98% 15.09% 11.63% 20.09%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 111.97% 77.95% 61.07% 73.49% 59.92%
Common Equity to Total Capital		 0.00% 0.00% 0.00% 55.65% -24.73% 10.06% 23.84% 14.88% 19.99%
Debt to EBITDA		 0.00 0.00 0.00 3.19 0.00 0.00 0.00 0.58 1.07
Net Debt to EBITDA		 0.00 0.00 0.00 3.16 0.00 0.00 0.00 0.57 1.02
Long-Term Debt to EBITDA		 0.00 0.00 0.00 3.15 0.00 0.00 0.00 0.58 1.07
Debt to NOPAT		 0.00 0.00 0.00 5.81 0.00 0.00 0.00 1.19 2.26
Net Debt to NOPAT		 0.00 0.00 0.00 5.77 0.00 0.00 0.00 1.16 2.15
Long-Term Debt to NOPAT		 0.00 0.00 0.00 5.75 0.00 0.00 0.00 1.19 2.26
Altman Z-Score		 0.00 0.00 0.00 0.90 0.00 1.31 2.68 4.34 1.35
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00% 128.35% 88.57% 71.92% 51.40% 101.28%
Liquidity Ratios		 - - - - - - - - -
Current Ratio		 0.00 0.00 0.00 3.26 3.45 3.25 2.90 3.34 3.09
Quick Ratio		 0.00 0.00 0.00 1.42 1.57 1.47 1.25 1.35 1.42
Cash Flow Metrics		 - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 0.00 0.00 0.00 0.00 -1,464 -1,452 -1,512 19 -137
Operating Cash Flow to CapEx		 191.48% 172.66% 194.45% 175.63% 153.92% 230.15% 74.09% 363.67% 298.35%
Free Cash Flow to Firm to Interest Expense		 0.00 0.00 0.00 0.00 -272.82 -225.33 -548.37 4.34 -31.48
Operating Cash Flow to Interest Expense		 5.87 3.98 5.55 6.11 7.93 12.75 29.91 19.94 18.10
Operating Cash Flow Less CapEx to Interest Expense		 2.81 1.68 2.70 2.63 2.78 7.21 -10.46 14.46 12.03
Efficiency Ratios		 - - - - - - - - -
Asset Turnover		 0.00 0.00 0.00 0.34 0.00 0.00 0.00 0.47 0.44
Accounts Receivable Turnover		 0.00 0.00 0.00 4.45 0.00 0.00 0.00 6.88 5.54
Inventory Turnover		 0.00 0.00 0.00 1.26 0.00 0.00 0.00 1.54 1.34
Fixed Asset Turnover		 0.00 0.00 0.00 0.76 0.00 0.00 0.00 1.01 1.00
Accounts Payable Turnover		 0.00 0.00 0.00 6.06 0.00 0.00 0.00 8.58 5.95
Days Sales Outstanding (DSO)		 0.00 0.00 0.00 82.07 0.00 0.00 0.00 53.05 65.86
Days Inventory Outstanding (DIO)		 0.00 0.00 0.00 290.53 0.00 0.00 0.00 236.38 273.24
Days Payable Outstanding (DPO)		 0.00 0.00 0.00 60.19 0.00 0.00 0.00 42.56 61.31
Cash Conversion Cycle (CCC)		 0.00 0.00 0.00 312.41 0.00 0.00 0.00 246.87 277.79
Capital & Investment Metrics		 - - - - - - - - -
Invested Capital		 0.00 0.00 0.00 1,503 1,496 1,485 1,549 1,532 1,664
Invested Capital Turnover		 0.00 0.00 0.00 0.36 0.00 0.00 0.00 0.50 0.49
Increase / (Decrease) in Invested Capital		 0.00 0.00 0.00 0.00 1,496 1,485 1,549 29 169
Enterprise Value (EV)		 0.00 0.00 0.00 1,091 0.00 1,801 2,524 2,996 2,002
Market Capitalization		 427 427 427 427 0.00 467 1,346 1,693 674
Book Value per Share		 $0.00 $0.00 $0.00 $47.14 ($4.09) $1.66 $4.10 $2.55 $3.75
Tangible Book Value per Share		 $0.00 $0.00 $0.00 $16.12 ($10.10) ($4.27) ($1.77) ($3.28) ($3.18)
Total Capital		 0.00 0.00 0.00 1,508 1,497 1,494 1,556 1,537 1,682
Total Debt		 0.00 0.00 0.00 669 191 179 235 179 338
Total Long-Term Debt		 0.00 0.00 0.00 662 191 179 235 179 338
Net Debt		 0.00 0.00 0.00 664 190 170 228 174 321
Capital Expenditures (CapEx)		 15 13 34 35 28 36 111 24 26
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 0.00 0.00 0.00 201 210 193 185 178 223
Debt-free Net Working Capital (DFNWC)		 0.00 0.00 0.00 205 211 202 192 182 241
Net Working Capital (NWC)		 0.00 0.00 0.00 198 211 202 192 182 241
Net Nonoperating Expense (NNE)		 4.87 7.39 12 11 5.13 5.15 2.70 4.72 4.19
Net Nonoperating Obligations (NNO)		 0.00 0.00 0.00 664 190 170 228 174 321
Total Depreciation and Amortization (D&A)		 12 15 33 37 37 35 42 42 44
Debt-free, Cash-free Net Working Capital to Revenue		 0.00% 0.00% 0.00% 37.46% 0.00% 0.00% 0.00% 23.38% 28.74%
Debt-free Net Working Capital to Revenue		 0.00% 0.00% 0.00% 38.32% 0.00% 0.00% 0.00% 23.98% 30.98%
Net Working Capital to Revenue		 0.00% 0.00% 0.00% 37.05% 0.00% 0.00% 0.00% 23.98% 30.98%
Earnings Adjustments		 - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.21 $0.46 $0.86 $0.24
Adjusted Weighted Average Basic Shares Outstanding		 0.00 0.00 0.00 0.00 0.00 25.73M 27.45M 26.98M 31.62M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.21 $0.32 $0.71 $0.23
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 0.00 0.00 0.00 0.00 26.20M 90.66M 90.67M 32.72M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 0.00 0.00 0.00 90.55M 90.56M 89.65M 89.66M 90.35M
Normalized Net Operating Profit after Tax (NOPAT)		 22 28 32 33 32 33 24 30 32
Normalized NOPAT Margin		 33.64% 29.75% 17.08% 17.90% 16.71% 16.86% 13.78% 15.07% 15.23%
Pre Tax Income Margin		 25.96% 21.73% 11.11% 12.26% 15.44% 16.16% 18.12% 19.18% 15.03%
Debt Service Ratios		 - - - - - - - - -
EBIT to Interest Expense		 4.60 4.68 2.74 3.24 6.53 5.85 12.63 9.65 8.24
NOPAT to Interest Expense		 4.59 4.99 2.67 3.27 6.00 5.04 13.41 10.91 7.28
EBIT Less CapEx to Interest Expense		 1.54 2.37 -0.11 -0.24 1.38 0.31 -27.74 4.17 2.17
NOPAT Less CapEx to Interest Expense		 1.52 2.68 -0.18 -0.21 0.84 -0.50 -26.96 5.43 1.21
Payout Ratios		 - - - - - - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 287.25% 0.00% 0.00% 0.00% 26.80% 39.75%
Augmented Payout Ratio		 0.00% 0.00% 0.00% 287.25% 0.00% 0.00% 0.00% 40.06% 63.93%

Financials Breakdown Chart

Key Financial Trends

Flowco Holdings Inc. (NYSE: FLOC) has posted a sequence of quarterly results for 2024 and 2025 that show stronger gross and operating margins alongside solid cash flow from operations, but with notable debt activity and a modest cash balance. Below are the key takeaways based on the last eight quarters of data provided.

  • Q4 2025 revenue reached 197.2M, up about 6% from Q4 2024 (185.99M).
  • Gross margin in Q4 2025 was around 70%, improving from roughly 64.6% in Q4 2024, signaling stronger pricing or cost control.
  • Operating margin remained robust in 2025, with Q4 2025 operating income of about 41.98M on 197.2M revenue, roughly in the 18–21% range across the year.
  • Net cash from continuing operating activities trended higher through 2025 (Q1 about 42.5M; Q2 about 82.2M; Q3 about 82.5M; Q4 about 87.2M), indicating improving cash generation from core operations.
  • Q4 2025 free cash flow was positive, with net cash from continuing operating activities around 87.2M less capital expenditures of about 24.0M, yielding roughly 63M of annualized quarterly free cash flow for the quarter.
  • Debt activity was a major driver of financing cash flows, with sizable debt issuances and substantial debt repayments across 2025 quarters, leading to negative net cash from financing activities in several periods.
  • Cash on hand has remained modest (roughly 7–9M through 2025), which may limit liquidity if operating conditions deteriorate or if capex and financing needs rise again.
  • Noncontrolling interest was material in Q4 2025 (about 25.7M), reducing earnings available to Flowco's common shareholders and contributing to lower reported earnings per share for common holders.
  • Quarterly debt repayments were sizeable (e.g., Q1 2025 around 564.8M; Q3 2025 around 200.1M; Q4 2025 around 207.9M), signaling a heavy leverage & refinancing burden that adds risk if cash flows slow.
  • Capital expenditures can be large in some quarters (e.g., Q3 2025 PPE purchases around 111.5M), which can pressure near-term cash generation even as operating cash flow remains strong.
05/23/26 08:39 AM ETAI Generated. May Contain Errors.

Flowco Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Flowco's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Flowco's net income appears to be on an upward trend, with a most recent value of $131.66 million in 2025, rising from $58.09 million in 2023. The previous period was $80.25 million in 2024. Find out what analysts predict for Flowco in the coming months.

Flowco's total operating income in 2025 was $149.01 million, based on the following breakdown:
  • Total Gross Profit: $527.51 million
  • Total Operating Expenses: $378.50 million

Over the last 2 years, Flowco's total revenue changed from $243.32 million in 2023 to $759.72 million in 2025, a change of 212.2%.

Flowco's total liabilities were at $288.43 million at the end of 2025, a 61.5% decrease from 2024, and a 61.5% decrease since 2024.

In the past 1 years, Flowco's cash and equivalents has ranged from $4.52 million in 2025 to $4.62 million in 2024, and is currently $4.52 million as of their latest financial filing in 2025.

Over the last 2 years, Flowco's book value per share changed from 0.00 in 2023 to 2.55 in 2025, a change of 255.0%.


Related Companies

Financial statements for NYSE:FLOC last updated on 5/8/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
SpaceX eyes a 1.75 trillion valuation - here's what to know
Elon Musk's team has quietly filed confidential paperwork with the SEC for what Bloomberg estimates could be a...
Brownstone Research | Sponsoredtc pixel
$30 stock to buy before Starlink goes public (WATCH NOW!)
In the next 3 minutes… James Altucher – legendary investor and venture capitalist… And someone who’s kno...
Paradigm Press | Sponsoredtc pixel
My feud with Zohran Mamdani
Emmy-winning analyst releases his next big story Whitney Tilson shocked the nation on 60 Minutes when he ac...
Stansberry Research | Sponsoredtc pixel
Your book attached
Bill Poulos is giving away his 'Safe Trade Options Formula' book for free - but only for a limited time throug...
Profits Run | Sponsoredtc pixel
SpaceX IPO hides a much bigger story
The SpaceX IPO could be the biggest in history at $1.75 trillion - but the real story isn't the IPO itself. ...
Weiss Ratings | Sponsoredtc pixel
Satellite Images Spot Potential $10 Trillion Discovery
'Dark Energy': Elon Musk's Next Potential $10 Trillion Move A highly secure site in West Texas now houses a...
Altimetry | Sponsoredtc pixel
The AI stocks about to become worthless (and one that isn't)
Louis Navellier - who manages $1.1 billion including $358 million in AI stocks - says a new AI computer being ...
InvestorPlace | Sponsoredtc pixel
SpaceX will mint billionaires. You won't be one of them.
By the time a company goes public, 95% of profits have already been made. Insiders bought SpaceX at $20 billio...
Behind the Markets | Sponsoredtc pixel